Worksheet

Labels

LCC Summary

Crystal Ball

NIA Output

Econ Trends

Markups

Engineering

Discounted Costs

Discount Rate

Electricity Prices

Water Prices

Installation Costs

Sales Tax

Population

Maintenance and Repair Costs

Step

1

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

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.

Basic instructions for operating the LCC spreadsheets are as follows:

Contains inputs for different schedules of maintenance and repair costs and 

summarizes the data in an annualized format.

What are the Worksheets in the Workbook?

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

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

2003 and later.

Description

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

not modify this sheet.

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

operating costs, LCC and Payback.

Contains outputs for each equipment class from the Crystal Ball/Monte Carlo 

analysis. 

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 

bulding types using the 2003 Commercial Building Energy Consumption 

Survey (CBECS) data.

Contains population-weighted water/wastewater prices by state, and 

water/wastewater price projections.

Contains a full output of all data that is uploaded to the National Impacts 

Analysis Model. 

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, 

and summarizes other engineering derived data. 

Contains annual operating costs in cashflow tables. 
2

3

4

4A

4B

5

5A

5B

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

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

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

dropdown or toggle box.

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

your monitor.

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 

family, cooling method, harvest rate bin, and ice-making process (which 

together define an 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 10,000 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 4-8 hours to complete 

for all 21 equipment classes. 

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

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

various dropdown input boxes throughout the LCC Summary tab.

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

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

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

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

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

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

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

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

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

(checked boxes make the statement true).

Equipment classes are defined as particular combinations of equipment 

families, cooling methods, harvest rate bins, and ice-making processes. 

Because there are three potential equipment families, two potential cooling 

methods (air and water), and two or three possible harvest rate bins, and two 

different ice-making processes, there are 21 potential equipment classes that 

could be analyzed. 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, though not all equipment classes have eight representative 

levels. 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:







4 Classes IMH-A-Small-B 52 Pop Wght United States

1 IMH-W-Small-B 1 2% Alabama

2 IMH-W- Med -B 2 0% Alaska

3 IMH-W-Large-B 3 2% Arizona

4 IMH-A-Small-B 4 1% Arkansas

5 IMH-A-Large-B 5 12% California

6 RCU-Small-B 6 2% Colorado

7 RCU-Large-B 7 1% Connecticut

8 SCU-W-Small-B 8 0% Delaware

9 SCU-W-Large-B 9 0% District of Columbia

10 SCU-A-Small-B 10 6% Florida

11 SCU-A-Large-B 11 3% Georgia

12 IMH-W-Small-C 12 0% Hawaii

13 IMH-W-Large-C 13 1% Idaho

14 IMH-A-Small-C 14 4% Illinois

15 IMH-A-Large-C 15 2% Indiana

16 RCU-Small-C 16 1% Iowa

17 RCU-Large-C 17 1% Kansas

18 SCU-W-Small-C 18 1% Kentucky

19 SCU-W-Large-C 19 1% Louisiana

20 SCU-A-Small-C 20 0% Maine

21 SCU-A-Large-C 21 2% Maryland

22 Other 22 2% Massachusetts

23 Other 23 3% Michigan

24 Other 24 2% Minnesota

25 Other 25 1% Mississippi

26 Other 26 2% Missouri

27 Other 27 0% Montana

28 Other 28 1% Nebraska

29 1% Nevada

1 Weights 1 30 0% New Hampshire

1 59% 1 31 3% New Jersey

2 17% 2 32 1% New Mexico

3 17% 3 33 6% New York

4 7% 4 34 3% North Carolina

5 0% 5 35 0% North Dakota

6 0% 6 36 4% Ohio

7 0% 7 37 1% Oklahoma

8 0% 8 38 1% Oregon

5 Standards Efficiency Levels 5 39 4% Pennsylvania

1 40 0% Rhode Island

Labels Used In the LCC / PBP Model fo

States

Baseline Efficiency Levels

1
2 41 1% Sounth Carolina

3 42 0% South Dakota

4 43 2% Tennessee

5 44 8% Texas

6 45 1% Utah

7 46 0% Vermont

8 47 3% Virginia

2 Economic Level Reference Case 48 2% Washington

1 49 1% West Virginia

2 50 2% Wisconsin

3 51 0% Wyoming

7 Lifetime Probabilities 52 100% United States

Years Probability

4 0.00%

5 1.00% Number Description

6 3.00% 1 None

7 8.00% 2 Tax Credit

8 20.00% 3 Rebate

9 32.00% 4 Both

10 28.00% User

11 8.00% Selection: 1

12 0.00%

TRUE

1

2

Low Growth

Reference Case

Use Price Learning

High Growth

Reference Case

Low Growth

8

7

6

5

4

3

2

Conservation Programs
1 1 Years 2016

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 numbe

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

for the U.S. DOE.

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.

C / PBP Model for Automatic Commercial Ice Makers

Crystal Ball Inputs Described

21

22

23

24

25

26

27

1

2

3

4

5

12

13

14

2027

2028

2029

2036

2030

2031

2043

2044

2038

2039

2040

2037

29

2041

28

15

16

19

20

2032

2017

6 2021

7

8

2016

2024

2025

2026

2022

2023

2020

2018

2019

9

10

11

40

33

34

39

35

36

37

38

2055

2050

2053

2054

2051

2052

17

18

30

2048

2049

2046

2047

31

32

2033

2034

2035

2045

2042
Weight Building Type Install Cst Factor Current Type

39.4% Health Care 100%

22.3% Lodging 100%

13.8% Food Service 100%

8.5% Retail 100%

8.5% Education 100%

3.2% Food Sales 100%

4.3% Office 100%

0.0% N/A 100%

Analysis Type 1 Base and sensitivity analyse

1 Base and sensitivity analyses

2 Monte Carlo analyses

No. Option

1 Flat

2 Increasing

User Flat

Selection: 1

No. Option

1 Flat

2 Increasing

User Flat

Selection: 1

Assumptions Related To Building Types for Crystal Ball, Installation Cost

Number

FALSE Run Model Undiscounted

7

Repair Cost

8

2

3

4

5

6

Cooling Tower/Well Water

1

FALSE

Installation Cost
pulation weight

 state's population

al. Each state's number

e's relative population

010 U.S. Census.

centage of ice

seven building types.

rom 1996, prepared

bility of the piece

r. The probabilities

 average unit life of
8

N/A

nd sensitivity analyses
Economic Growth Rate

Discount Year

Building Type

Assumed Baseline Level

 Equipment Class

State

Life Cycle Cost Inputs for Automatic Commercial Ice Machines

Standard Efficiency Level

Analysis Year

Product Class Info Conservation Program Info

United States

IMH-A-Small-B

5

N/A

2016

Reference Case

1

2016

Equipment Class: 4

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:

Water

Ice Making Head

IMH-A-Small-B

0%

$ -

United States

IMH-A-Small-B

5

N/A

2016

Reference Case

1

2016
Equipment Class Size:

Harvest Range (lbs/24hr):

1 IMH-A-Small-B 2016 N/A 52 United States 300

2 IMH-A-Small-B 2016 N/A 52 United States 300

3 IMH-A-Small-B 2016 N/A 52 United States 300

Harvest Rate 

(lbs)

Efficiency 

Level Equipment Class Purchase Year Building Type State State Name

<450

Small

Batch Conservation Program being modeled:

None

3 IMH-A-Small-B 2016 N/A 52 United States 300

4 IMH-A-Small-B 2016 N/A 52 United States 300

1 IMH-A-Small-B 2016 $107.96 $107.96 $107.96 5,639

2 IMH-A-Small-B 2016 $107.96 $107.96 $107.96 5,078

Purchase Year Repair Costs at 7% 

(2010$)

Maintenance Costs 

(2010$)

Repair Costs at 

3% (2010$)

Export for NIA

Efficiency 

Level Equipment Class Annual Energy Use (kWh)

None
3 IMH-A-Small-B 2016 $107.96 $107.96 $107.96 4,797 4 IMH-A-Small-B 2016 $107.96 $107.96 $107.96 4,516
$0.096 /kWh

$7.80 /1000 Gallons

4.97%

7.26%

2016

0.983205875

4 Be sure that Price Learning is disabled

Uncertainty Analysis

Export Options

Price Learning Coefficient

Discount Year

ommercial Ice Machines

Electricity Rate (2010$)

Tax Rate

Water Rate (2010$)

Discount Rate

Number of Efficiency Levels

Cost Options

Base and sensitivity analyses

Flat

Flat

rcent reduction

Analysis Type

ight dollars-off

ount of rebate:

Installation Cost:

Price Learning:

Repair Cost:

Base and sensitivity analyses

Flat

Flat
$540 $94 $216 $4,220 $4,220 $9,416

$486 $94 $216 $4,236 $4,236 $9,105 $310 0.30 0.30

$459 $94 $216 $4,258 $4,258 $8,964 $451 0.48 0.48

Be sure that Price Learning is enabled

Rebutttable 

Pay Back 

Period (Yrs)

First Year 

Energy Cost 

(2010$)

Total Installed 

Price (2010$)

Annualized 

Rep/Maint 

Cost (2010$)

Baseline is Efficiency Level 1

Pay Back 

Period (Yrs)

Information to Export

Life Cycle 

Costs (2010$)

Net Installed 

Price (2010$)

Life Cycle 

Savings 

(2010$)

First Year 

Water Cost 

(2010$)

Model Discounting:

ing modeled:

Run Model Undiscounted

Use Price Learning

$459 $94 $216 $4,258 $4,258 $8,964 $451 0.48 0.48

$432 $94 $216 $4,308 $4,308 $8,851 $565 0.82 0.82

 12,045 $540 $94 $850 $850 $2,089 $360 $4,220 $2,054

 12,045 $486 $94 $796 $796 $2,102 $360 $4,236 $2,066

Total O&M 7% Manufacturer 

Cost (2010$)

Installation 

Costs (2010$)

Effective 

Manuf. Price 

(2010$)

Total 

Installed Cost 

(2010$)

Annual Water 

Use (gal) Total O&M 3%

ort for NIA

Annual Energy 

Costs (2010$)

Annual 

Water Costs 

(2010$)

Run Model Undiscounted

Use Price Learning
 12,045 $459 $94 $769 $769 $2,119 $360 $4,258 $2,083

 12,045 $432 $94 $742 $742 $2,158 $360 $4,308 $2,122

$9,416 $4,220 $540

$9,105 $310 0.30 #N/A $4,236 $486

$8,964 $451 0.48 #N/A $4,258 $459

If Assumed Baseline is Efficiency Level 1

Life Cycle 

Savings 

(2010$)

Pay Back 

Period (Yrs)

First Yr Energy 

Bill At US Ave 

Prices ($2010)

US Average Data

US Ave Total 

Installed Cost 

(2010$)

Life Cycle 

Costs (2010$)

Rebutttable 

Pay Back 

Period (Yrs)

$8,964 $451 0.48 #N/A $4,258 $459

$8,851 $565 0.82 #N/A $4,308 $432

#N/A

$3,599 $3,860 $360 $4,220 $107.96 $108

$3,614 $3,876 $360 $4,236 $107.96 $108

Equip Price w/ 

Markups 

(2010$)

Flat Cost Data

Installation 

Costs (2010$)

Total Installed 

Cost (2010$)

Annual Repair 

Costs (2010$)

Annual 

Maintenance 

Costs (2010$)

Marked up 

Price w/ 

Sales Tax 

(2010$)
$3,635 $3,898 $360 $4,258 $107.96 $108

$3,681 $3,948 $360 $4,308 $107.96 $108
Start Time End Time Elapsed Time

11/8/2011 11:56 11/8/2011 14:44 2:48:35

Class Number: 0 IMH-A-Small-B Total

Class Pneumonic: IMH-A-Small-B 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Efficiency Level No Obs

Unit Type: 0 1 #NAME?

Size Descriptor: 0 2 #NAME?

Harvest Range: lbs/day 3 #NAME?

Baseline Energy: 10.26 4 #NAME?

5 #NAME?

6 #NAME?

7 #NAME?

8 #NAME?

Class Number: 0 IMH-W-Small-B Total

Class Pneumonic: IMH-W-Small-B 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Efficiency Level No Obs

Unit Type: 0 1 10000

Size Descriptor: 0 2 10000

Harvest Range: lbs/day 3 10000

Baseline Energy: 7.8 4 0

5 0

6 0

7 0

8 0

Class Number: 0 IMH-W- Med -B Total

Product Information

Latest Run Date and Time Information

Product Information

Product Information

Crystal Ball Outputs Copied Below
Class Pneumonic: IMH-W- Med -B 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Efficiency Level No Obs

Unit Type: 0 1 10000

Size Descriptor: 0 2 10000

Harvest Range: lbs/day 3 0

Baseline Energy: 5.03 4 0

5 0

6 0

7 0

8 0

Class Number: 0 IMH-W-Large-B Total

Class Pneumonic: IMH-W-Large-B 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Efficiency Level No Obs

Unit Type: 0 1 10000

Size Descriptor: 0 2 10000

Harvest Range: lbs/day 3 10000

Baseline Energy: 4 4 0

5 0

6 0

7 0

8 0

Class Number: 0 IMH-A-Small-B Total

Class Pneumonic: IMH-A-Small-B 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Efficiency Level No Obs

Unit Type: 0 1 10000

Size Descriptor: 0 2 10000

Harvest Range: lbs/day 3 10000

Baseline Energy: 10.26 4 10000

5 0

6 0

7 0

8 0

Class Number: 0 IMH-A-Large-B Total

Class Pneumonic: IMH-A-Large-B 0 Net Installed

Product Information

Product Information

Product Information
Ice Making Process: 0 0 Price

Cooling: 0 Efficiency Level No Obs

Unit Type: 0 1 10000

Size Descriptor: 0 2 10000

Harvest Range: lbs/day 3 10000

Baseline Energy: 6.4 4 10000

5 0

6 0

7 0

8 0

Class Number: 0 RCU-Small-B Total

Class Pneumonic: RCU-Small-B 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Efficiency Level No Obs

Unit Type: 0 1 10000

Size Descriptor: 0 2 10000

Harvest Range: lbs/day 3 10000

Baseline Energy: 8.85 4 10000

5 0

6 0

7 0

8 0

Class Number: 0 RCU-Large-B Total

Class Pneumonic: RCU-Large-B 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Efficiency Level No Obs

Unit Type: 0 1 10000

Size Descriptor: 0 2 10000

Harvest Range: lbs/day 3 10000

Baseline Energy: 5.1 4 10000

5 0

6 0

7 0

8 0

Class Number: 0 SCU-W-Small-B Total

Class Pneumonic: SCU-W-Small-B 0 Net Installed

Ice Making Process: 0 0 Price

Product Information

Product Information

Product Information
Cooling: 0 Efficiency Level No Obs

Unit Type: 0 1 10000

Size Descriptor: 0 2 10000

Harvest Range: lbs/day 3 10000

Baseline Energy: 11.4 4 10000

5 10000

6 0

7 0

8 0

Class Number: 0 SCU-W-Large-B Total

Class Pneumonic: SCU-W-Large-B 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Efficiency Level No Obs

Unit Type: 0 1 10000

Size Descriptor: 0 2 10000

Harvest Range: lbs/day 3 10000

Baseline Energy: 7.6 4 10000

5 10000

6 10000

7 10000

8 0

Class Number: 0 SCU-A-Small-B Total

Class Pneumonic: SCU-A-Small-B 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Efficiency Level No Obs

Unit Type: 0 1 10000

Size Descriptor: 0 2 10000

Harvest Range: lbs/day 3 10000

Baseline Energy: 18 4 10000

5 10000

6 10000

7 0

8 0

Class Number: 0 SCU-A-Large-B Total

Class Pneumonic: SCU-A-Large-B 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Efficiency Level No Obs

Product Information

Product Information

Product Information
Unit Type: 0 1 10000

Size Descriptor: 0 2 10000

Harvest Range: lbs/day 3 10000

Baseline Energy: 9.8 4 10000

5 10000

6 0

7 0

8 0

Class Number: 0 IMH-W-Small-C Total

Class Pneumonic: IMH-W-Small-C 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Efficiency Level No Obs

Unit Type: 0 1 10000

Size Descriptor: 0 2 10000

Harvest Range: lbs/day 3 10000

Baseline Energy: 8.1 4 10000

5 10000

6 10000

7 0

8 0

Class Number: 0 IMH-W-Large-C Total

Class Pneumonic: IMH-W-Large-C 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Efficiency Level No Obs

Unit Type: 0 1 10000

Size Descriptor: 0 2 10000

Harvest Range: lbs/day 3 10000

Baseline Energy: 5.1 4 10000

5 10000

6 0

7 0

8 0

Class Number: 0 IMH-A-Small-C Total

Class Pneumonic: IMH-A-Small-C 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Efficiency Level No Obs

Unit Type: 0 1 10000

Product Information

Product Information

Product Information
Size Descriptor: 0 2 10000

Harvest Range: lbs/day 3 10000

Baseline Energy: 10.3 4 10000

5 10000

6 10000

7 0

8 0

Class Number: 0 IMH-A-Large-C Total

Class Pneumonic: IMH-A-Large-C 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Efficiency Level No Obs

Unit Type: 0 1 10000

Size Descriptor: 0 2 10000

Harvest Range: lbs/day 3 10000

Baseline Energy: 6.3 4 10000

5 10000

6 10000

7 10000

8 0

Class Number: 0 RCU-Small-C Total

Class Pneumonic: RCU-Small-C 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Efficiency Level No Obs

Unit Type: 0 1 10000

Size Descriptor: 0 2 10000

Harvest Range: lbs/day 3 10000

Baseline Energy: 9.5 4 0

5 0

6 0

7 0

8 0

Class Number: 0 RCU-Large-C Total

Class Pneumonic: RCU-Large-C 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Efficiency Level No Obs

Unit Type: 0 1 10000

Size Descriptor: 0 2 10000

Product Information

Product Information

Product Information
Harvest Range: lbs/day 3 10000

Baseline Energy: 5.5 4 0

5 0

6 0

7 0

8 0

Class Number: 0 SCU-W-Small-C Total

Class Pneumonic: SCU-W-Small-C 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Efficiency Level No Obs

Unit Type: 0 1 10000

Size Descriptor: 0 2 0

Harvest Range: lbs/day 3 0

Baseline Energy: 9.5 4 0

5 0

6 0

7 0

8 0

Class Number: 0 SCU-W-Large-C Total

Class Pneumonic: SCU-W-Large-C 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Efficiency Level No Obs

Unit Type: 0 1 10000

Size Descriptor: 0 2 10000

Harvest Range: lbs/day 3 10000

Baseline Energy: 6.3 4 10000

5 10000

6 0

7 0

8 0

Class Number: 0 SCU-A-Small-C Total

Class Pneumonic: SCU-A-Small-C 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Efficiency Level No Obs

Unit Type: 0 1 10000

Size Descriptor: 0 2 10000

Harvest Range: lbs/day 3 10000

Product Information

Product Information

Product Information
Baseline Energy: 18 4 10000

5 0

6 0

7 0

8 0

Class Number: 0 SCU-A-Large-C Total

Class Pneumonic: SCU-A-Large-C 0 Net Installed

Ice Making Process: 0 0 Price

Cooling: 0 Efficiency Level No Obs

Unit Type: 0 1 10000

Size Descriptor: 0 2 10000

Harvest Range: lbs/day 3 10000

Baseline Energy: 9.8 4 10000

5 10000

6 10000

7 10000

8 0

Product Information
Start Time End Time

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

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

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

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

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

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

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

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

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

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

Annual Annual Life

Number of Trials Reported

Latest Complete Run Date and Time Information

Number of Trials Reported

Number of Trials Reported
Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

10000 10000 10000 10000

10000 10000 10000 10000

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 Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

Annual Annual Life

Annual Maintenance Energy Cycle

Number of Trials Reported

Number of Trials Reported

Number of Trials Reported
Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

Number of Trials Reported

Number of Trials Reported

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

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

0 0 0 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

0 0 0 0

0 0 0 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

Number of Trials Reported

Number of Trials Reported

Number of Trials Reported
10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

0 0 0 0

0 0 0 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

10000 10000 10000 10000

Number of Trials Reported

Number of Trials Reported

Number of Trials Reported
10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

0 0 0 0

0 0 0 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

0 0 0 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

10000 10000 10000 10000

10000 10000 10000 10000

Number of Trials Reported

Number of Trials Reported

Number of Trials Reported
10000 10000 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

10000 10000 0 0

0 0 0 0

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 Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

Number of Trials Reported

Number of Trials Reported

Number of Trials Reported
10000 10000 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

Annual Annual Life

Annual Maintenance Energy Cycle

Repair Cost Cost Usage Cost

No Obs No Obs No Obs No Obs

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

10000 10000 10000 10000

0 0 0 0

Number of Trials Reported
Elapsed Time

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

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

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

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

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

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

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

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

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

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 10000

5096 5096 10000 10000

7278 7278 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

Affected Customers All Custs Annual

te and Time Information

Affected Customers

Affected Customers
LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 10000

7367 7367 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 10000

8191 8191 10000 10000

8191 8191 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 10000

5934 5934 10000 10000

7598 7598 10000 10000

9235 9235 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

All Custs Annual

LCC Presumptive Water

Affected Customers

Affected Customers

Affected Customers
Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 10000

6858 6858 10000 10000

8974 8974 10000 10000

9786 9786 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 10000

5713 5713 10000 10000

8676 8676 10000 10000

8793 8793 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 10000

5530 5530 10000 10000

7910 7910 10000 10000

8545 8545 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

Affected Customers

Affected Customers

Affected Customers
No Obs No Obs No Obs No Obs

0 0 0 10000

3721 3721 10000 10000

7493 7493 10000 10000

9353 9353 10000 10000

9353 9353 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 10000

3980 3980 10000 10000

3980 3980 10000 10000

5004 5004 10000 10000

7006 7006 10000 10000

8985 8985 10000 10000

10000 10000 10000 10000

0 0 0 0

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 10000

3222 3222 10000 10000

8056 8056 10000 10000

8056 8056 10000 10000

8056 8056 10000 10000

9018 9018 10000 10000

0 0 0 0

0 0 0 0

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

Affected Customers

Affected Customers

Affected Customers
0 0 0 10000

3334 3334 10000 10000

7785 7785 10000 10000

7785 7785 10000 10000

8320 8320 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 10000

0 0 10000 10000

312 312 10000 10000

952 952 10000 10000

2272 2272 10000 10000

5814 5814 10000 10000

0 0 0 0

0 0 0 0

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 10000

0 0 10000 10000

0 0 10000 10000

586 586 10000 10000

2506 2506 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 10000

Affected Customers

Affected Customers

Affected Customers
374 374 10000 10000

552 552 10000 10000

961 961 10000 10000

1551 1551 10000 10000

2365 2365 10000 10000

0 0 0 0

0 0 0 0

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 10000

0 0 10000 10000

0 0 10000 10000

887 887 10000 10000

1820 1820 10000 10000

1820 1820 10000 10000

1820 1820 10000 10000

0 0 0 0

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 10000

0 0 10000 10000

1324 1324 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 10000

0 0 10000 10000

Affected Customers

Affected Customers

Affected Customers
1470 1470 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 10000

0 0 10000 10000

0 0 10000 10000

7740 7740 10000 10000

7740 7740 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 10000

0 0 10000 10000

0 0 10000 10000

Affected Customers

Affected Customers

Affected Customers
0 0 10000 10000

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

All Custs Annual

LCC Presumptive Water

Savings Payback Payback Usage

No Obs No Obs No Obs No Obs

0 0 0 10000

0 0 10000 10000

0 0 10000 10000

0 0 10000 10000

494 494 10000 10000

1042 1042 10000 10000

3420 3420 10000 10000

0 0 0 0

Affected Customers
Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2016 Price Cost

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

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

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

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

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

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

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

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

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

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2016 Price Cost

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

0 $ 707 $ 3,854 $ 360

5096 $ 707 $ 3,905 $ 360

7278 $ 707 $ 3,915 $ 360

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

Affected Cust Annual
Observations Water Equipment Installation

by Level Bill - 2016 Price Cost

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

0 $ 1,901 $ 6,383 $ 597

7367 $ 1,901 $ 6,423 $ 597

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2016 Price Cost

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

0 $ 3,117 $ 12,275 $ 1,147

8191 $ 3,117 $ 12,295 $ 1,147

8191 $ 3,117 $ 12,304 $ 1,147

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2016 Price Cost

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

0 $ 87 $ 3,861 $ 361

5934 $ 87 $ 3,877 $ 361

7598 $ 87 $ 3,900 $ 361

9235 $ 87 $ 3,949 $ 361

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

Affected Cust Annual

Observations Water Equipment Installation
by Level Bill - 2016 Price Cost

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

0 $ 212 $ 7,488 $ 700

6858 $ 212 $ 7,507 $ 700

8974 $ 212 $ 7,632 $ 700

9786 $ 212 $ 7,690 $ 700

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2016 Price Cost

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

0 $ 195 $ 6,658 $ 622

5713 $ 195 $ 6,677 $ 622

8676 $ 195 $ 6,738 $ 622

8793 $ 195 $ 6,767 $ 622

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2016 Price Cost

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

0 $ 397 $ 13,057 $ 1,220

5530 $ 397 $ 13,083 $ 1,220

7910 $ 397 $ 13,187 $ 1,220

8545 $ 397 $ 13,222 $ 1,220

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2016 Price Cost
(#) ($/yr) ($) ($)

0 $ 282 $ 4,174 $ 390

3721 $ 282 $ 4,190 $ 390

7493 $ 282 $ 4,217 $ 390

9353 $ 282 $ 4,239 $ 390

9353 $ 282 $ 4,262 $ 390

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2016 Price Cost

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

0 $ 766 $ 4,194 $ 392

3980 $ 766 $ 4,210 $ 392

3980 $ 766 $ 4,226 $ 392

5004 $ 766 $ 4,237 $ 392

7006 $ 766 $ 4,248 $ 392

8985 $ 766 $ 4,263 $ 392

10000 $ 766 $ 4,301 $ 392

0 #NUM! #NUM! #NUM!

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2016 Price Cost

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

0 $ 44 $ 4,174 $ 390

3222 $ 44 $ 4,190 $ 390

8056 $ 44 $ 4,223 $ 390

8056 $ 44 $ 4,246 $ 390

8056 $ 44 $ 4,263 $ 390

9018 $ 44 $ 4,273 $ 390

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2016 Price Cost

(#) ($/yr) ($) ($)
0 $ 69 $ 4,183 $ 391

3334 $ 69 $ 4,210 $ 391

7785 $ 69 $ 4,239 $ 391

7785 $ 69 $ 4,257 $ 391

8320 $ 69 $ 4,279 $ 391

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2016 Price Cost

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

0 $ 1,292 $ 6,349 $ 593

0 $ 1,292 $ 6,357 $ 593

312 $ 1,292 $ 6,369 $ 593

952 $ 1,292 $ 6,381 $ 593

2272 $ 1,292 $ 6,393 $ 593

5814 $ 1,292 $ 6,474 $ 593

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2016 Price Cost

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

0 $ 1,615 $ 8,963 $ 838

0 $ 1,615 $ 8,992 $ 838

0 $ 1,615 $ 9,008 $ 838

586 $ 1,615 $ 9,043 $ 838

2506 $ 1,615 $ 9,163 $ 838

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2016 Price Cost

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

0 $ 49 $ 5,327 $ 498
374 $ 49 $ 5,361 $ 498

552 $ 49 $ 5,383 $ 498

961 $ 49 $ 5,406 $ 498

1551 $ 49 $ 5,428 $ 498

2365 $ 49 $ 5,586 $ 498

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2016 Price Cost

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

0 $ 159 $ 8,963 $ 838

0 $ 159 $ 9,003 $ 838

0 $ 159 $ 9,017 $ 838

887 $ 159 $ 9,032 $ 838

1820 $ 159 $ 9,046 $ 838

1820 $ 159 $ 9,165 $ 838

1820 $ 159 $ 9,309 $ 838

0 #NUM! #NUM! #NUM!

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2016 Price Cost

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

0 $ 111 $ 7,059 $ 660

0 $ 111 $ 7,074 $ 660

1324 $ 111 $ 7,168 $ 660

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2016 Price Cost

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

0 $ 238 $ 10,543 $ 985

0 $ 238 $ 10,559 $ 985
1470 $ 238 $ 10,708 $ 985

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2016 Price Cost

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

0 #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!

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2016 Price Cost

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

0 $ 484 $ 4,109 $ 384

0 $ 484 $ 4,115 $ 384

0 $ 484 $ 4,128 $ 384

7740 $ 484 $ 4,141 $ 384

7740 $ 484 $ 4,144 $ 384

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2016 Price Cost

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

0 $ 17 $ 4,087 $ 382

0 $ 17 $ 4,125 $ 382

0 $ 17 $ 4,160 $ 382
0 $ 17 $ 4,168 $ 382

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

0 #NUM! #NUM! #NUM!

Affected Cust Annual

Observations Water Equipment Installation

by Level Bill - 2016 Price Cost

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

0 $ 48 $ 5,784 $ 541

0 $ 48 $ 5,784 $ 541

0 $ 48 $ 5,843 $ 541

0 $ 48 $ 5,888 $ 541

494 $ 48 $ 5,941 $ 541

1042 $ 48 $ 6,000 $ 541

3420 $ 48 $ 6,320 $ 541

0 #NUM! #NUM! #NUM!
Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

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

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

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

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

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

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

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

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

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 4,214 $ 108 $ 108 4,292

$ 4,265 $ 108 $ 108 3,865

$ 4,275 $ 108 $ 108 3,695

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

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

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

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

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

Total Net Annual Annual
Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 6,979 $ 178 $ 178 7,825

$ 7,019 $ 178 $ 178 7,044

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

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

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

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

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

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

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 13,423 $ 343 $ 343 10,972

$ 13,442 $ 343 $ 343 9,877

$ 13,451 $ 343 $ 343 9,767

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

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

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

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

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

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 4,222 $ 108 $ 108 5,639

$ 4,238 $ 108 $ 108 5,078

$ 4,261 $ 108 $ 108 4,797

$ 4,310 $ 108 $ 108 4,516

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

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

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

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

Total Net Annual Annual

Installed Annual Maintenance Total
Price Repair Cost Cost Energy Use

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

$ 8,188 $ 209 $ 209 9,366

$ 8,207 $ 209 $ 209 8,432

$ 8,332 $ 209 $ 209 7,964

$ 8,389 $ 209 $ 209 7,497

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

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

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

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

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 7,280 $ 186 $ 186 11,328

$ 7,300 $ 186 $ 186 10,310

$ 7,360 $ 186 $ 186 9,632

$ 7,389 $ 186 $ 186 9,462

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

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

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

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

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 14,278 $ 365 $ 365 13,983

$ 14,303 $ 365 $ 365 12,727

$ 14,407 $ 365 $ 365 11,889

$ 14,442 $ 365 $ 365 11,680

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

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

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

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

Total Net Annual Annual

Installed Annual Maintenance Total

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

$ 4,564 $ 117 $ 117 2,310

$ 4,580 $ 117 $ 117 2,150

$ 4,607 $ 117 $ 117 1,967

$ 4,629 $ 117 $ 117 1,853

$ 4,652 $ 117 $ 117 1,761

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

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

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

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 4,586 $ 117 $ 117 4,183

$ 4,602 $ 117 $ 117 3,892

$ 4,618 $ 117 $ 117 3,559

$ 4,629 $ 117 $ 117 3,351

$ 4,640 $ 117 $ 117 3,143

$ 4,655 $ 117 $ 117 3,018

$ 4,693 $ 117 $ 117 2,560

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

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 4,564 $ 117 $ 117 3,635

$ 4,580 $ 117 $ 117 3,382

$ 4,613 $ 117 $ 117 3,093

$ 4,636 $ 117 $ 117 2,913

$ 4,653 $ 117 $ 117 2,732

$ 4,663 $ 117 $ 117 2,624

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

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

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)
$ 4,574 $ 117 $ 117 3,599

$ 4,601 $ 117 $ 117 3,349

$ 4,630 $ 117 $ 117 3,062

$ 4,648 $ 117 $ 117 2,884

$ 4,670 $ 117 $ 117 2,705

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

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

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

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 6,943 $ 178 $ 178 11,848

$ 6,951 $ 178 $ 178 10,665

$ 6,962 $ 178 $ 178 10,074

$ 6,975 $ 178 $ 178 9,483

$ 6,986 $ 178 $ 178 8,891

$ 7,068 $ 178 $ 178 7,945

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

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

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 9,801 $ 251 $ 251 9,329

$ 9,830 $ 251 $ 251 8,399

$ 9,846 $ 251 $ 251 7,933

$ 9,881 $ 251 $ 251 7,468

$ 10,001 $ 251 $ 251 7,096

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

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

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

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 5,825 $ 149 $ 149 5,849
$ 5,859 $ 149 $ 149 5,266

$ 5,881 $ 149 $ 149 4,975

$ 5,903 $ 149 $ 149 4,684

$ 5,926 $ 149 $ 149 4,392

$ 6,084 $ 149 $ 149 4,101

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

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

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 9,801 $ 251 $ 251 11,519

$ 9,841 $ 251 $ 251 10,370

$ 9,855 $ 251 $ 251 9,795

$ 9,870 $ 251 $ 251 9,220

$ 9,884 $ 251 $ 251 8,645

$ 10,002 $ 251 $ 251 8,070

$ 10,146 $ 251 $ 251 7,495

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

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 7,719 $ 197 $ 197 12,158

$ 7,733 $ 197 $ 197 11,272

$ 7,828 $ 197 $ 197 10,156

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

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

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

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

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

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 11,529 $ 295 $ 295 15,078

$ 11,545 $ 295 $ 295 13,979
$ 11,694 $ 295 $ 295 12,594

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

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

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

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

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

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ - $ - $ - #NUM!

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

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

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

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

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

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

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

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 4,493 $ 115 $ 115 3,471

$ 4,499 $ 115 $ 115 3,350

$ 4,512 $ 115 $ 115 3,143

$ 4,525 $ 115 $ 115 2,933

$ 4,528 $ 115 $ 115 2,850

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

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

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

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 4,469 $ 114 $ 114 3,635

$ 4,507 $ 114 $ 114 3,382

$ 4,542 $ 114 $ 114 3,093
$ 4,550 $ 114 $ 114 2,985

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

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

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

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

Total Net Annual Annual

Installed Annual Maintenance Total

Price Repair Cost Cost Energy Use

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

$ 6,324 $ 162 $ 162 5,387

$ 6,324 $ 162 $ 162 5,012

$ 6,383 $ 162 $ 162 4,583

$ 6,428 $ 162 $ 162 4,314

$ 6,481 $ 162 $ 162 4,046

$ 6,540 $ 162 $ 162 3,778

$ 6,860 $ 162 $ 162 3,456

#NUM! #NUM! #NUM! #NUM!
Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2016 2016 Cost

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

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

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

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

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

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

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

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

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

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2016 2016 Cost

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

97455 $ 393 $ 216 $ 14,530

 97,455 $ 354 $ 216 $ 14,287

 97,455 $ 338 $ 216 $ 14,179

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

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

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

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

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

Annual Annual Annual Life

Mean Values

Mean Values

Mean Values
Water Electricity Op Cost Cycle

Usage Bill - 2016 2016 Cost

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

262161 $ 717 $ 357 $ 30,491

 262,161 $ 645 $ 357 $ 29,994

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

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

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

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

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

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

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2016 2016 Cost

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

429788 $ 1,005 $ 687 $ 51,453

 429,788 $ 905 $ 687 $ 50,719

 429,788 $ 895 $ 687 $ 50,653

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

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

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

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

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

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2016 2016 Cost

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

12045 $ 517 $ 216 $ 10,438

 12,045 $ 465 $ 216 $ 10,067

 12,045 $ 439 $ 216 $ 9,896

 12,045 $ 414 $ 216 $ 9,752

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

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

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

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

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Mean Values

Mean Values

Mean Values
Usage Bill - 2016 2016 Cost

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

29200 $ 858 $ 419 $ 19,505

 29,200 $ 772 $ 419 $ 18,881

 29,200 $ 730 $ 419 $ 18,684

 29,200 $ 687 $ 419 $ 18,420

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

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

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

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

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2016 2016 Cost

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

26828 $ 1,038 $ 372 $ 19,459

 26,828 $ 944 $ 372 $ 18,777

 26,828 $ 882 $ 372 $ 18,371

 26,828 $ 867 $ 372 $ 18,283

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

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

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

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

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2016 2016 Cost

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

54750 $ 1,281 $ 730 $ 32,620

 54,750 $ 1,166 $ 730 $ 31,781

 54,750 $ 1,089 $ 730 $ 31,308

 54,750 $ 1,070 $ 730 $ 31,200

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

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

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

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

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2016 2016 Cost

Mean Values

Mean Values

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

38946 $ 212 $ 233 $ 10,204

 38,946 $ 197 $ 233 $ 10,110

 38,946 $ 180 $ 233 $ 10,011

 38,946 $ 170 $ 233 $ 9,954

 38,946 $ 161 $ 233 $ 9,914

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

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

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

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2016 2016 Cost

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

105668 $ 383 $ 235 $ 15,453

 105,668 $ 356 $ 235 $ 15,269

 105,668 $ 326 $ 235 $ 15,056

 105,668 $ 307 $ 235 $ 14,924

 105,668 $ 288 $ 235 $ 14,792

 105,668 $ 276 $ 235 $ 14,720

 105,668 $ 235 $ 235 $ 14,444

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

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2016 2016 Cost

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

6023 $ 333 $ 233 $ 9,177

 6,023 $ 310 $ 233 $ 9,019

 6,023 $ 283 $ 233 $ 8,853

 6,023 $ 267 $ 233 $ 8,751

 6,023 $ 250 $ 233 $ 8,645

 6,023 $ 240 $ 233 $ 8,579

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

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

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2016 2016 Cost

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

Mean Values

Mean Values

Mean Values
9490 $ 330 $ 234 $ 9,370

 9,490 $ 307 $ 234 $ 9,225

 9,490 $ 281 $ 234 $ 9,057

 9,490 $ 264 $ 234 $ 8,951

 9,490 $ 248 $ 234 $ 8,850

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

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

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

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2016 2016 Cost

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

178120 $ 1,085 $ 355 $ 28,260

 178,120 $ 977 $ 355 $ 27,454

 178,120 $ 923 $ 355 $ 27,058

 178,120 $ 869 $ 355 $ 26,664

 178,120 $ 815 $ 355 $ 26,268

 178,120 $ 728 $ 355 $ 25,699

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

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

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2016 2016 Cost

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

222650 $ 855 $ 501 $ 33,107

 222,650 $ 769 $ 501 $ 32,495

 222,650 $ 727 $ 501 $ 32,191

 222,650 $ 684 $ 501 $ 31,906

 222,650 $ 650 $ 501 $ 31,769

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

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

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

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2016 2016 Cost

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

6789 $ 536 $ 298 $ 12,492

Mean Values

Mean Values

Mean Values
 6,789 $ 482 $ 298 $ 12,125

 6,789 $ 456 $ 298 $ 11,946

 6,789 $ 429 $ 298 $ 11,768

 6,789 $ 402 $ 298 $ 11,590

 6,789 $ 376 $ 298 $ 11,548

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

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

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2016 2016 Cost

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

21900 $ 1,055 $ 501 $ 22,790

 21,900 $ 950 $ 501 $ 22,039

 21,900 $ 897 $ 501 $ 21,658

 21,900 $ 845 $ 501 $ 21,276

 21,900 $ 792 $ 501 $ 20,895

 21,900 $ 739 $ 501 $ 20,618

 21,900 $ 687 $ 501 $ 20,366

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

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2016 2016 Cost

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

15330 $ 1,114 $ 395 $ 19,960

 15,330 $ 1,033 $ 395 $ 19,365

 15,330 $ 930 $ 395 $ 18,691

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

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

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

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

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

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2016 2016 Cost

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

32850 $ 1,381 $ 590 $ 28,278

 32,850 $ 1,281 $ 590 $ 27,537

Mean Values

Mean Values

Mean Values
 32,850 $ 1,154 $ 590 $ 26,733

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

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

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

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

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

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2016 2016 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!

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2016 2016 Cost

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

66795 $ 318 $ 230 $ 12,545

 66,795 $ 307 $ 230 $ 12,468

 66,795 $ 288 $ 230 $ 12,339

 66,795 $ 269 $ 230 $ 12,207

 66,795 $ 261 $ 230 $ 12,153

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

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

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

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2016 2016 Cost

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

2409 $ 333 $ 229 $ 8,832

 2,409 $ 310 $ 229 $ 8,697

 2,409 $ 283 $ 229 $ 8,533

Mean Values

Mean Values

Mean Values
 2,409 $ 273 $ 229 $ 8,466

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

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

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

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

Annual Annual Annual Life

Water Electricity Op Cost Cycle

Usage Bill - 2016 2016 Cost

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

6570 $ 494 $ 324 $ 12,853

 6,570 $ 459 $ 324 $ 12,594

 6,570 $ 420 $ 324 $ 12,358

 6,570 $ 395 $ 324 $ 12,218

 6,570 $ 371 $ 324 $ 12,086

 6,570 $ 346 $ 324 $ 11,961

 6,570 $ 317 $ 324 $ 12,059

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

Mean Values
Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

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

#NAME?

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

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

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

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

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

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

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

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

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

$ 14,551

$ 14,311 $ 243 $ 244 1.383

$ 14,179 $ 351 $ 279 1.173

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

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

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

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

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

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

LCC Savings Savings Payback

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

$ 30,553

$ 29,994 $ 497 $ 499 0.591

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

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

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

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

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

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

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

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

$ 51,495

$ 50,759 $ 735 $ 735 0.202

$ 50,653 $ 800 $ 801 0.276

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

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

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

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

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

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

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

$ 10,459

$ 10,079 $ 371 $ 372 0.329

$ 9,903 $ 542 $ 462 0.526

$ 9,752 $ 685 $ 524 0.903

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

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

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

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

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.
LCC Savings Savings Payback

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

$ 19,525

$ 18,893 $ 624 $ 625 0.237

$ 18,686 $ 821 $ 675 1.185

$ 18,420 $ 1,085 $ 883 1.244

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

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

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

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

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

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

$ 19,497

$ 18,791 $ 681 $ 684 0.218

$ 18,379 $ 1,087 $ 857 0.544

$ 18,283 $ 1,175 $ 934 0.673

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

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

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

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

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

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

$ 32,673

$ 31,812 $ 839 $ 842 0.235

$ 31,328 $ 1,312 $ 1,062 0.714

$ 31,200 $ 1,421 $ 1,093 0.825

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

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

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

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

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

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

$ 10,227

$ 10,122 $ 94 $ 95 1.152

$ 10,017 $ 193 $ 146 1.452

$ 9,961 $ 249 $ 174 1.653

$ 9,914 $ 290 $ 214 1.848

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

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

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

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

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

$ 15,492

$ 15,306 $ 184 $ 185 0.634

$ 15,076 $ 398 $ 399 0.591

$ 14,948 $ 530 $ 450 0.599

$ 14,802 $ 662 $ 454 0.603

$ 14,720 $ 733 $ 426 0.681

$ 14,444 $ 1,010 $ 659 0.762

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

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

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

$ 9,196

$ 9,027 $ 158 $ 159 0.730

$ 8,861 $ 323 $ 229 1.055

$ 8,759 $ 425 $ 331 1.149

$ 8,649 $ 532 $ 438 1.144

$ 8,579 $ 597 $ 457 1.131

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

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

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

($) ($) ($) (Years)
$ 9,391

$ 9,233 $ 145 $ 146 1.253

$ 9,064 $ 313 $ 231 1.204

$ 8,956 $ 419 $ 337 1.187

$ 8,850 $ 520 $ 416 1.238

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

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

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

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

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

#NUM!

$ 27,423 $ 806 #NUM! 0.078

$ 27,183 $ 1,202 $ 400 0.125

$ 26,714 $ 1,596 $ 528 0.156

$ 26,300 $ 1,992 $ 618 0.169

$ 25,699 $ 2,562 $ 813 0.369

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

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

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

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

#NUM!

#NUM! $ 612 #NUM! 0.357

$ 32,251 $ 916 #NUM! 0.370

$ 31,980 $ 1,201 $ 287 0.496

$ 31,769 $ 1,338 $ 205 1.033

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

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

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

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

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

$ 12,505
$ 12,133 $ 368 $ 368 0.665

$ 11,982 $ 546 $ 428 0.739

$ 11,788 $ 724 $ 425 0.776

$ 11,604 $ 902 $ 443 0.798

$ 11,548 $ 944 $ 333 1.710

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

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

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

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

#NUM!

#NUM! $ 751 #NUM! 0.401

$ 21,723 $ 1,133 #NUM! 0.364

$ 21,305 $ 1,514 $ 384 0.345

$ 20,922 $ 1,895 $ 570 0.334

$ 20,643 $ 2,173 $ 849 0.674

$ 20,366 $ 2,424 $ 1,102 0.991

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

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

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

#NUM!

$ 19,402 $ 595 #NUM! 0.187

$ 18,691 $ 1,270 $ 678 0.627

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

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

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

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

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

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

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

#NUM!

$ 27,591 $ 741 #NUM! 0.168
$ 26,733 $ 1,545 $ 811 0.765

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

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

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

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

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

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

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

#NUM!

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

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

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

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

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

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

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

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

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

#NUM!

#NUM! $ 77 #NUM! 0.611

$ 12,348 $ 206 #NUM! 0.676

$ 12,216 $ 338 $ 132 0.686

$ 12,153 $ 392 $ 186 0.654

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

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

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

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

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

#NUM!

#NUM! $ 136 #NUM! 1.751

#NUM! $ 299 #NUM! 1.566
$ 8,466 $ 366 #NUM! 1.447

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

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

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

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

Affected All Cust. Affected

Customer LCC Cust LCC All Cust.

LCC Savings Savings Payback

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

#NUM!

#NUM! $ 259 #NUM! -

#NUM! $ 495 #NUM! 0.848

$ 12,233 $ 635 #NUM! 1.118

$ 12,091 $ 767 $ 132 1.348

$ 11,988 $ 892 $ 189 1.548

$ 12,059 $ 794 $ (40) 3.201

#NUM! #NUM! #NUM! #NUM!
All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

226

327

#NUM!

#NUM!

#NUM!

#NUM!

#NUM!

Calculated LCC Savings All Cust.

Calculated LCC Savings

Calculated LCC Savings
All Affected LCC 

Customers Customers Savings

($) ($) ($)

465

#NUM!

#NUM!

#NUM!

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

688

749

#NUM!

#NUM!

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

347

506

639

#NUM!

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Calculated LCC Savings

Calculated LCC Savings

Calculated LCC Savings
Customers Customers Savings

($) ($) ($)

584

765

1010

#NUM!

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

638

1017

1098

#NUM!

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

786

1226

1327

#NUM!

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

Calculated LCC Savings

Calculated LCC Savings

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

88

179

231

268

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

172

372

495

619

685

943

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

148

302

396

496

556

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

Calculated LCC Savings

Calculated LCC Savings

Calculated LCC Savings
135

292

390

484

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

756

1127

1496

1867

2396

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

572

857

1123

1247

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

Calculated LCC Savings

Calculated LCC Savings

Calculated LCC Savings
343

510

676

842

875

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

703

1060

1417

1774

2030

2261

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

558

1187

#NUM!

#NUM!

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

694

Calculated LCC Savings

Calculated LCC Savings

Calculated LCC Savings
1443

#NUM!

#NUM!

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

#NUM!

#NUM!

#NUM!

#NUM!

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

72

193

316

367

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

126

278

Calculated LCC Savings

Calculated LCC Savings

Calculated LCC Savings
340

#NUM!

#NUM!

#NUM!

#NUM!

All Cust.

All Affected LCC 

Customers Customers Savings

($) ($) ($)

242

462

591

713

827

719

#NUM!

Calculated LCC Savings
Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2016

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

#NAME?

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

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

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

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

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

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

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

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2016

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

$ 295

226 1.371 1.252 $ 295

275 1.163 1.062 $ 295

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

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

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

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

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

Affected Presumptive Annual

Median Values

Median Values

Median Values
Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2016

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

$ 793

466 0.586 0.535 $ 793

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

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

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

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

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

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

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2016

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

$ 1,301

689 0.200 0.183 $ 1,301

750 0.273 0.250 $ 1,301

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

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

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

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

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

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2016

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

$ 36

348 0.326 0.298 $ 36

460 0.521 0.476 $ 36

522 0.895 0.818 $ 36

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

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

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

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

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Median Values

Median Values

Median Values
Savings Payback Payback Bill - 2016

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

$ 88

586 0.235 0.215 $ 88

677 1.175 1.073 $ 88

853 1.233 1.127 $ 88

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

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

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

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

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2016

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

$ 81

640 0.216 0.197 $ 81

844 0.539 0.493 $ 81

904 0.667 0.609 $ 81

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

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

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

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

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2016

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

$ 166

788 0.233 0.213 $ 166

1046 0.707 0.646 $ 166

1083 0.818 0.747 $ 166

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

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

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

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

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2016

Median Values

Median Values

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

$ 118

88 1.142 1.043 $ 118

134 1.439 1.315 $ 118

162 1.639 1.497 $ 118

196 1.832 1.674 $ 118

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

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

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

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2016

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

$ 320

173 0.628 0.574 $ 320

374 0.586 0.536 $ 320

453 0.593 0.542 $ 320

450 0.598 0.546 $ 320

330 0.675 0.617 $ 320

562 0.755 0.690 $ 320

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

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2016

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

$ 18

148 0.723 0.661 $ 18

205 1.046 0.956 $ 18

307 1.139 1.041 $ 18

407 1.134 1.036 $ 18

444 1.121 1.024 $ 18

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

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

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2016

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

Median Values

Median Values

Median Values
$ 29

136 1.242 1.135 $ 29

210 1.193 1.090 $ 29

313 1.176 1.075 $ 29

394 1.227 1.121 $ 29

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

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

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

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2016

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

$ 539

#NUM! 0.077 0.071 $ 539

370 0.124 0.113 $ 539

459 0.155 0.141 $ 539

513 0.167 0.153 $ 539

691 0.366 0.334 $ 539

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

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

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2016

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

$ 674

#NUM! 0.354 0.323 $ 674

#NUM! 0.367 0.335 $ 674

267 0.491 0.449 $ 674

154 1.024 0.935 $ 674

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

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

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

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2016

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

$ 21

Median Values

Median Values

Median Values
341 0.659 0.602 $ 21

430 0.732 0.669 $ 21

314 0.769 0.703 $ 21

326 0.791 0.723 $ 21

219 1.695 1.549 $ 21

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

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

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2016

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

$ 66

#NUM! 0.398 0.363 $ 66

#NUM! 0.361 0.329 $ 66

359 0.342 0.313 $ 66

527 0.331 0.302 $ 66

803 0.668 0.611 $ 66

1030 0.982 0.897 $ 66

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

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2016

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

$ 46

#NUM! 0.186 0.170 $ 46

632 0.621 0.568 $ 46

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

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

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

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

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

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2016

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

$ 99

#NUM! 0.166 0.152 $ 99

Median Values

Median Values

Median Values
755 0.758 0.693 $ 99

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

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

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

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

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

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2016

($) (Years) (Years) ($/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!

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2016

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

$ 202

#NUM! 0.606 0.554 $ 202

#NUM! 0.670 0.612 $ 202

124 0.680 0.621 $ 202

174 0.648 0.592 $ 202

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

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

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

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2016

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

$ 7

#NUM! 1.736 1.586 $ 7

#NUM! 1.552 1.418 $ 7

Median Values

Median Values

Median Values
#NUM! 1.434 1.310 $ 7

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

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

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

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

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2016

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

$ 20

#NUM! 0.000 0.000 $ 20

#NUM! 0.841 0.768 $ 20

#NUM! 1.108 1.012 $ 20

122 1.336 1.221 $ 20

169 1.534 1.402 $ 20

-75 3.172 2.899 $ 20

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

Median Values
Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

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

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

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

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

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

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

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

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

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 3,405 $ 262 $ 3,716 $ 97

$ 3,450 $ 262 $ 3,761 $ 97

$ 3,459 $ 262 $ 3,770 $ 97

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

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

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

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

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

Total Net Annual
Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 5,639 $ 433 $ 6,154 $ 161

$ 5,674 $ 433 $ 6,189 $ 161

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

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

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

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

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

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

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 10,846 $ 833 $ 11,836 $ 309

$ 10,862 $ 833 $ 11,853 $ 309

$ 10,871 $ 833 $ 11,861 $ 309

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

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

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

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

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

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 3,412 $ 262 $ 3,723 $ 97

$ 3,426 $ 262 $ 3,737 $ 97

$ 3,446 $ 262 $ 3,757 $ 97

$ 3,489 $ 262 $ 3,801 $ 97

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

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

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

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

Total Net Annual

Equipment Installation Installed Repair
Price Cost Price Cost

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

$ 6,616 $ 508 $ 7,220 $ 189

$ 6,633 $ 508 $ 7,237 $ 189

$ 6,743 $ 508 $ 7,347 $ 189

$ 6,794 $ 508 $ 7,398 $ 189

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

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

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

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

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 5,882 $ 452 $ 6,419 $ 168

$ 5,899 $ 452 $ 6,436 $ 168

$ 5,953 $ 452 $ 6,490 $ 168

$ 5,979 $ 452 $ 6,516 $ 168

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

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

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

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

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 11,536 $ 886 $ 12,589 $ 329

$ 11,559 $ 886 $ 12,612 $ 329

$ 11,651 $ 886 $ 12,704 $ 329

$ 11,682 $ 886 $ 12,735 $ 329

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

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

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

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

Total Net Annual

Equipment Installation Installed Repair

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

$ 3,688 $ 283 $ 4,024 $ 105

$ 3,702 $ 283 $ 4,038 $ 105

$ 3,726 $ 283 $ 4,062 $ 105

$ 3,746 $ 283 $ 4,082 $ 105

$ 3,765 $ 283 $ 4,102 $ 105

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

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

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

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 3,706 $ 285 $ 4,044 $ 106

$ 3,720 $ 285 $ 4,058 $ 106

$ 3,734 $ 285 $ 4,072 $ 106

$ 3,744 $ 285 $ 4,082 $ 106

$ 3,754 $ 285 $ 4,092 $ 106

$ 3,766 $ 285 $ 4,105 $ 106

$ 3,800 $ 285 $ 4,139 $ 106

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

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 3,688 $ 283 $ 4,024 $ 105

$ 3,702 $ 283 $ 4,038 $ 105

$ 3,731 $ 283 $ 4,068 $ 105

$ 3,751 $ 283 $ 4,088 $ 105

$ 3,767 $ 283 $ 4,103 $ 105

$ 3,775 $ 283 $ 4,112 $ 105

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

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

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)
$ 3,696 $ 284 $ 4,033 $ 105

$ 3,720 $ 284 $ 4,057 $ 105

$ 3,745 $ 284 $ 4,083 $ 105

$ 3,761 $ 284 $ 4,098 $ 105

$ 3,781 $ 284 $ 4,118 $ 105

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

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

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

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 5,610 $ 431 $ 6,122 $ 160

$ 5,617 $ 431 $ 6,129 $ 160

$ 5,627 $ 431 $ 6,139 $ 160

$ 5,638 $ 431 $ 6,150 $ 160

$ 5,648 $ 431 $ 6,160 $ 160

$ 5,720 $ 431 $ 6,232 $ 160

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

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

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 7,919 $ 608 $ 8,642 $ 226

$ 7,944 $ 608 $ 8,667 $ 226

$ 7,959 $ 608 $ 8,681 $ 226

$ 7,990 $ 608 $ 8,713 $ 226

$ 8,096 $ 608 $ 8,819 $ 226

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

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

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

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 4,707 $ 361 $ 5,136 $ 134
$ 4,736 $ 361 $ 5,166 $ 134

$ 4,756 $ 361 $ 5,186 $ 134

$ 4,776 $ 361 $ 5,206 $ 134

$ 4,796 $ 361 $ 5,225 $ 134

$ 4,936 $ 361 $ 5,365 $ 134

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

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

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 7,919 $ 608 $ 8,642 $ 226

$ 7,954 $ 608 $ 8,677 $ 226

$ 7,967 $ 608 $ 8,690 $ 226

$ 7,980 $ 608 $ 8,703 $ 226

$ 7,992 $ 608 $ 8,715 $ 226

$ 8,097 $ 608 $ 8,820 $ 226

$ 8,224 $ 608 $ 8,947 $ 226

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

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 6,237 $ 479 $ 6,806 $ 178

$ 6,250 $ 479 $ 6,819 $ 178

$ 6,333 $ 479 $ 6,902 $ 178

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

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

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

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

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

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 9,315 $ 715 $ 10,166 $ 265

$ 9,329 $ 715 $ 10,180 $ 265
$ 9,461 $ 715 $ 10,311 $ 265

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

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

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

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

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

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ - $ - $ - $ -

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

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

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

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

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

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

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

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 3,630 $ 279 $ 3,962 $ 103

$ 3,636 $ 279 $ 3,967 $ 103

$ 3,647 $ 279 $ 3,979 $ 103

$ 3,659 $ 279 $ 3,990 $ 103

$ 3,662 $ 279 $ 3,993 $ 103

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

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

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

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 3,611 $ 277 $ 3,940 $ 103

$ 3,645 $ 277 $ 3,974 $ 103

$ 3,676 $ 277 $ 4,005 $ 103
$ 3,683 $ 277 $ 4,013 $ 103

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

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

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

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

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 5,110 $ 392 $ 5,576 $ 146

$ 5,110 $ 392 $ 5,576 $ 146

$ 5,162 $ 392 $ 5,629 $ 146

$ 5,202 $ 392 $ 5,668 $ 146

$ 5,249 $ 392 $ 5,715 $ 146

$ 5,301 $ 392 $ 5,767 $ 146

$ 5,584 $ 392 $ 6,050 $ 146

#NUM! #NUM! #NUM! #NUM!
Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

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

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

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

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

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

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

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

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

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

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

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

$ 97 4,292 $ 224 $ 194

$ 97 3,865 $ 202 $ 194

$ 97 3,695 $ 193 $ 194

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

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

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

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

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

Annual Annual Annual Annual

Minimum Values

Minimum Values

Minimum Values
Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

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

$ 161 7,825 $ 408 $ 321

$ 161 7,044 $ 367 $ 321

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

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

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

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

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

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

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

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

$ 309 10,972 $ 572 $ 618

$ 309 9,877 $ 515 $ 618

$ 309 9,767 $ 509 $ 618

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

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

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

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

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

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

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

$ 97 5,639 $ 294 $ 194

$ 97 5,078 $ 265 $ 194

$ 97 4,797 $ 250 $ 194

$ 97 4,516 $ 235 $ 194

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

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

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

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

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Minimum Values

Minimum Values

Minimum Values
Cost Energy Use Bill - 2016 Cost - 2016

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

$ 189 9,366 $ 488 $ 377

$ 189 8,432 $ 440 $ 377

$ 189 7,964 $ 415 $ 377

$ 189 7,497 $ 391 $ 377

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

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

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

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

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

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

$ 168 11,328 $ 591 $ 335

$ 168 10,310 $ 537 $ 335

$ 168 9,632 $ 502 $ 335

$ 168 9,462 $ 493 $ 335

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

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

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

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

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

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

$ 329 13,983 $ 729 $ 657

$ 329 12,727 $ 663 $ 657

$ 329 11,889 $ 620 $ 657

$ 329 11,680 $ 609 $ 657

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

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

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

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

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

Minimum Values

Minimum Values

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

$ 105 2,310 $ 120 $ 210

$ 105 2,150 $ 112 $ 210

$ 105 1,967 $ 103 $ 210

$ 105 1,853 $ 97 $ 210

$ 105 1,761 $ 92 $ 210

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

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

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

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

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

$ 106 4,183 $ 218 $ 211

$ 106 3,892 $ 203 $ 211

$ 106 3,559 $ 186 $ 211

$ 106 3,351 $ 175 $ 211

$ 106 3,143 $ 164 $ 211

$ 106 3,018 $ 157 $ 211

$ 106 2,560 $ 133 $ 211

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

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

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

$ 105 3,635 $ 190 $ 210

$ 105 3,382 $ 176 $ 210

$ 105 3,093 $ 161 $ 210

$ 105 2,913 $ 152 $ 210

$ 105 2,732 $ 142 $ 210

$ 105 2,624 $ 137 $ 210

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

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

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

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

Minimum Values

Minimum Values

Minimum Values
$ 105 3,599 $ 188 $ 211

$ 105 3,349 $ 175 $ 211

$ 105 3,062 $ 160 $ 211

$ 105 2,884 $ 150 $ 211

$ 105 2,705 $ 141 $ 211

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

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

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

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

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

$ 160 11,848 $ 618 $ 320

$ 160 10,665 $ 556 $ 320

$ 160 10,074 $ 525 $ 320

$ 160 9,483 $ 494 $ 320

$ 160 8,891 $ 464 $ 320

$ 160 7,945 $ 414 $ 320

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

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

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

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

$ 226 9,329 $ 486 $ 451

$ 226 8,399 $ 438 $ 451

$ 226 7,933 $ 414 $ 451

$ 226 7,468 $ 389 $ 451

$ 226 7,096 $ 370 $ 451

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

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

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

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

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

$ 134 5,849 $ 305 $ 268

Minimum Values

Minimum Values

Minimum Values
$ 134 5,266 $ 275 $ 268

$ 134 4,975 $ 259 $ 268

$ 134 4,684 $ 244 $ 268

$ 134 4,392 $ 229 $ 268

$ 134 4,101 $ 214 $ 268

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

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

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

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

$ 226 11,519 $ 601 $ 451

$ 226 10,370 $ 541 $ 451

$ 226 9,795 $ 511 $ 451

$ 226 9,220 $ 481 $ 451

$ 226 8,645 $ 451 $ 451

$ 226 8,070 $ 421 $ 451

$ 226 7,495 $ 391 $ 451

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

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

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

$ 178 12,158 $ 634 $ 355

$ 178 11,272 $ 588 $ 355

$ 178 10,156 $ 529 $ 355

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

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

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

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

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

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

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

$ 265 15,078 $ 786 $ 531

$ 265 13,979 $ 729 $ 531

Minimum Values

Minimum Values

Minimum Values
$ 265 12,594 $ 657 $ 531

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

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

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

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

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

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

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

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

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

$ 103 3,471 $ 181 $ 207

$ 103 3,350 $ 175 $ 207

$ 103 3,143 $ 164 $ 207

$ 103 2,933 $ 153 $ 207

$ 103 2,850 $ 149 $ 207

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

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

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

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

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

$ 103 3,635 $ 190 $ 206

$ 103 3,382 $ 176 $ 206

$ 103 3,093 $ 161 $ 206

Minimum Values

Minimum Values

Minimum Values
$ 103 2,985 $ 156 $ 206

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

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

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

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

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

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

$ 146 5,387 $ 281 $ 291

$ 146 5,012 $ 261 $ 291

$ 146 4,583 $ 239 $ 291

$ 146 4,314 $ 225 $ 291

$ 146 4,046 $ 211 $ 291

$ 146 3,778 $ 197 $ 291

$ 146 3,456 $ 180 $ 291

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

Minimum Values
All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

#NAME? #NAME?

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

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

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

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

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 7,420 $ 8,044

$ 7,344 $ 7,344 $ 53 $ 63

$ 7,303 $ 7,303 $ 85 $ 34

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

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

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

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

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

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

Cost Cost Savings Savings

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

$ 14,106 $ 14,106

$ 13,918 $ 13,918 $ 150 $ 160

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

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

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

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 24,773 $ 24,773

$ 24,477 $ 24,477 $ 247 $ 262

$ 24,454 $ 24,454 $ 264 $ 281

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

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

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 6,447 $ 6,690

$ 6,301 $ 6,301 $ 121 $ 132

$ 6,240 $ 6,240 $ 166 $ 49

$ 6,204 $ 6,204 $ 185 $ 35

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

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC
Cost Cost Savings Savings

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

$ 12,147 $ 12,147

$ 11,897 $ 11,897 $ 208 $ 228

$ 11,874 $ 11,874 $ 197 $ (9)

$ 11,792 $ 11,792 $ 253 $ 52

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

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 11,671 $ 12,100

$ 11,398 $ 11,398 $ 228 $ 250

$ 11,258 $ 11,258 $ 332 $ 112

$ 11,235 $ 11,235 $ 345 $ 37

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

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 20,571 $ 21,555

$ 20,235 $ 20,235 $ 280 $ 306

$ 20,088 $ 20,088 $ 380 $ 108

$ 20,060 $ 20,060 $ 395 $ 29

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

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings
($) ($) ($) ($)

$ 6,302 $ 6,741

$ 6,270 $ 6,270 $ 23 $ 27

$ 6,242 $ 6,242 $ 40 $ 19

$ 6,229 $ 6,229 $ 46 $ 12

$ 6,223 $ 6,223 $ 46 $ 17

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 7,929 $ 8,615

$ 7,860 $ 8,551 $ 55 $ 62

$ 7,779 $ 8,452 $ 120 $ 134

$ 7,730 $ 7,730 $ 159 $ 48

$ 7,680 $ 7,680 $ 199 $ 44

$ 7,657 $ 7,657 $ 215 $ 17

$ 7,561 $ 7,561 $ 287 $ 73

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 6,153 $ 6,399

$ 6,095 $ 6,095 $ 46 $ 52

$ 6,043 $ 6,043 $ 82 $ 40

$ 6,011 $ 6,011 $ 104 $ 63

$ 5,975 $ 5,975 $ 130 $ 92

$ 5,953 $ 5,953 $ 147 $ 23

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)
$ 6,210 $ 6,492

$ 6,162 $ 6,162 $ 34 $ 40

$ 6,106 $ 6,106 $ 74 $ 44

$ 6,071 $ 6,071 $ 100 $ 72

$ 6,039 $ 6,039 $ 121 $ 32

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 13,870 #NUM!

$ 13,539 $ 15,292 $ 280 #NUM!

$ 13,380 $ 14,670 $ 412 $ 176

$ 13,223 $ 14,518 $ 543 $ 152

$ 13,064 $ 14,137 $ 676 $ 173

$ 12,866 $ 12,866 $ 824 $ 170

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 17,006 #NUM!

$ 16,766 #NUM! $ 198 #NUM!

$ 16,647 $ 18,385 $ 295 #NUM!

$ 16,545 $ 18,289 $ 373 $ 96

$ 16,546 $ 16,546 $ 343 $ (19)

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 8,185 $ 9,154
$ 8,048 $ 8,481 $ 108 $ 151

$ 7,985 $ 8,421 $ 157 $ 59

$ 7,922 $ 8,362 $ 205 $ 70

$ 7,858 $ 8,302 $ 253 $ 68

$ 7,916 $ 7,916 $ 166 $ (63)

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 14,419 #NUM!

$ 14,126 #NUM! $ 240 #NUM!

$ 13,974 $ 14,743 $ 365 #NUM!

$ 13,823 $ 14,597 $ 490 $ 146

$ 13,671 $ 14,452 $ 616 $ 165

$ 13,612 $ 14,405 $ 637 $ 223

$ 13,576 $ 13,576 $ 633 $ 254

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 12,207 #NUM!

$ 11,967 $ 12,531 $ 201 #NUM!

$ 11,732 $ 11,732 $ 378 $ 220

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

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

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 17,511 #NUM!

$ 17,211 $ 18,125 $ 251 #NUM!
$ 16,948 $ 16,948 $ 439 $ 242

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

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

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

#NUM! #NUM!

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

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

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

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

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 7,001 #NUM!

$ 6,973 #NUM! $ 23 #NUM!

$ 6,925 $ 6,925 $ 60 #NUM!

$ 6,876 $ 6,876 $ 99 $ 41

$ 6,855 $ 6,855 $ 116 $ 59

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 5,991 #NUM!

$ 5,953 #NUM! $ 23 #NUM!

$ 5,902 #NUM! $ 58 #NUM!
$ 5,878 $ 5,878 $ 77 #NUM!

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

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 8,599 #NUM!

$ 8,491 #NUM! $ 91 #NUM!

$ 8,421 #NUM! $ 137 #NUM!

$ 8,384 $ 8,866 $ 157 #NUM!

$ 8,355 $ 8,842 $ 169 $ 24

$ 8,331 $ 8,693 $ 175 $ 25

$ 8,523 $ 8,523 $ (66) $ (229)

#NUM! #NUM! #NUM! #NUM!
Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2016 Price

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

#NAME? #NAME?

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

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

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

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

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

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

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

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2016 Price

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

$ 609 $ 3,759

0.63 1.25 $ 609 $ 3,809

0.53 1.06 $ 609 $ 3,818

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

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

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

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

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

Presumptive Annual
All Cust. Energy only Water Equipment 

Payback Payback Bill - 2016 Price

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

$ 1,638 $ 6,225

0.27 0.54 $ 1,638 $ 6,264

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

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

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

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

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

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

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2016 Price

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

$ 2,685 $ 11,972

0.09 0.18 $ 2,685 $ 11,990

0.13 0.25 $ 2,685 $ 12,000

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

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

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

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

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

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2016 Price

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

$ 75 $ 3,766

0.15 0.30 $ 75 $ 3,781

0.24 0.48 $ 75 $ 3,803

0.41 0.82 $ 75 $ 3,852

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

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

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

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

Presumptive Annual

All Cust. Energy only Water Equipment 
Payback Payback Bill - 2016 Price

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

$ 182 $ 7,303

0.11 0.21 $ 182 $ 7,321

0.54 1.07 $ 182 $ 7,443

0.57 1.13 $ 182 $ 7,499

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

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

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

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

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2016 Price

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

$ 168 $ 6,493

0.10 0.20 $ 168 $ 6,512

0.25 0.49 $ 168 $ 6,571

0.31 0.61 $ 168 $ 6,599

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

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2016 Price

(Years) (Years) ($/yr) ($)

$ 342 $ 12,734

0.11 0.21 $ 342 $ 12,759

0.32 0.65 $ 342 $ 12,860

0.38 0.75 $ 342 $ 12,895

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2016 Price
(Years) (Years) ($/yr) ($)

$ 243 $ 4,070

0.52 1.04 $ 243 $ 4,086

0.66 1.31 $ 243 $ 4,113

0.75 1.50 $ 243 $ 4,134

0.84 1.67 $ 243 $ 4,156

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2016 Price

(Years) (Years) ($/yr) ($)

$ 660 $ 4,090

0.29 0.57 $ 660 $ 4,106

0.27 0.54 $ 660 $ 4,121

0.27 0.54 $ 660 $ 4,132

0.27 0.55 $ 660 $ 4,143

0.31 0.62 $ 660 $ 4,157

0.35 0.69 $ 660 $ 4,195

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2016 Price

(Years) (Years) ($/yr) ($)

$ 38 $ 4,070

0.33 0.66 $ 38 $ 4,086

0.48 0.96 $ 38 $ 4,119

0.52 1.04 $ 38 $ 4,141

0.52 1.04 $ 38 $ 4,158

0.51 1.02 $ 38 $ 4,167

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2016 Price

(Years) (Years) ($/yr) ($)
$ 59 $ 4,079

0.57 1.13 $ 59 $ 4,106

0.55 1.09 $ 59 $ 4,134

0.54 1.07 $ 59 $ 4,151

0.56 1.12 $ 59 $ 4,173

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2016 Price

(Years) (Years) ($/yr) ($)

$ 1,113 $ 6,192

0.04 0.07 $ 1,113 $ 6,200

0.06 0.11 $ 1,113 $ 6,211

0.07 0.14 $ 1,113 $ 6,223

0.08 0.15 $ 1,113 $ 6,234

0.17 0.33 $ 1,113 $ 6,314

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2016 Price

(Years) (Years) ($/yr) ($)

$ 1,391 $ 8,741

0.16 0.32 $ 1,391 $ 8,769

0.17 0.34 $ 1,391 $ 8,785

0.23 0.45 $ 1,391 $ 8,819

0.47 0.94 $ 1,391 $ 8,936

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2016 Price

(Years) (Years) ($/yr) ($)

$ 42 $ 5,195
0.30 0.60 $ 42 $ 5,228

0.34 0.67 $ 42 $ 5,250

0.35 0.70 $ 42 $ 5,272

0.36 0.72 $ 42 $ 5,294

0.78 1.55 $ 42 $ 5,448

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2016 Price

(Years) (Years) ($/yr) ($)

$ 137 $ 8,741

0.18 0.36 $ 137 $ 8,780

0.17 0.33 $ 137 $ 8,794

0.16 0.31 $ 137 $ 8,808

0.15 0.30 $ 137 $ 8,822

0.31 0.61 $ 137 $ 8,938

0.45 0.90 $ 137 $ 9,078

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2016 Price

(Years) (Years) ($/yr) ($)

$ 96 $ 6,884

0.09 0.17 $ 96 $ 6,898

0.29 0.57 $ 96 $ 6,991

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2016 Price

(Years) (Years) ($/yr) ($)

$ 205 $ 10,282

0.08 0.15 $ 205 $ 10,298
0.35 0.69 $ 205 $ 10,443

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2016 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!

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2016 Price

(Years) (Years) ($/yr) ($)

$ 417 $ 4,007

0.28 0.55 $ 417 $ 4,014

0.31 0.61 $ 417 $ 4,026

0.31 0.62 $ 417 $ 4,039

0.30 0.59 $ 417 $ 4,042

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2016 Price

(Years) (Years) ($/yr) ($)

$ 15 $ 3,986

0.80 1.59 $ 15 $ 4,023

0.71 1.42 $ 15 $ 4,057
0.66 1.31 $ 15 $ 4,065

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

All Cust. Energy only Water Equipment 

Payback Payback Bill - 2016 Price

(Years) (Years) ($/yr) ($)

$ 41 $ 5,641

0.00 0.00 $ 41 $ 5,641

0.39 0.77 $ 41 $ 5,698

0.51 1.01 $ 41 $ 5,742

0.61 1.22 $ 41 $ 5,793

0.70 1.40 $ 41 $ 5,851

1.46 2.90 $ 41 $ 6,163

#NUM! #NUM! #NUM! #NUM!
Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 312 $ 4,071 $ 105 $ 105

$ 312 $ 4,121 $ 105 $ 105

$ 312 $ 4,130 $ 105 $ 105

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual
Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 517 $ 6,742 $ 173 $ 173

$ 517 $ 6,781 $ 173 $ 173

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 994 $ 12,966 $ 334 $ 334

$ 994 $ 12,985 $ 334 $ 334

$ 994 $ 12,994 $ 334 $ 334

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 313 $ 4,079 $ 105 $ 105

$ 313 $ 4,094 $ 105 $ 105

$ 313 $ 4,116 $ 105 $ 105

$ 313 $ 4,165 $ 105 $ 105

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual

Installation Installed Repair Maint.
Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 607 $ 7,909 $ 203 $ 203

$ 607 $ 7,928 $ 203 $ 203

$ 607 $ 8,050 $ 203 $ 203

$ 607 $ 8,106 $ 203 $ 203

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 539 $ 7,033 $ 181 $ 181

$ 539 $ 7,051 $ 181 $ 181

$ 539 $ 7,111 $ 181 $ 181

$ 539 $ 7,139 $ 181 $ 181

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 1,058 $ 13,792 $ 355 $ 355

$ 1,058 $ 13,817 $ 355 $ 355

$ 1,058 $ 13,919 $ 355 $ 355

$ 1,058 $ 13,953 $ 355 $ 355

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost
($) ($) ($/yr) ($/yr)

$ 338 $ 4,409 $ 113 $ 113

$ 338 $ 4,424 $ 113 $ 113

$ 338 $ 4,451 $ 113 $ 113

$ 338 $ 4,473 $ 113 $ 113

$ 338 $ 4,495 $ 113 $ 113

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 340 $ 4,430 $ 114 $ 114

$ 340 $ 4,446 $ 114 $ 114

$ 340 $ 4,461 $ 114 $ 114

$ 340 $ 4,472 $ 114 $ 114

$ 340 $ 4,483 $ 114 $ 114

$ 340 $ 4,497 $ 114 $ 114

$ 340 $ 4,535 $ 114 $ 114

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 338 $ 4,409 $ 113 $ 113

$ 338 $ 4,424 $ 113 $ 113

$ 338 $ 4,457 $ 113 $ 113

$ 338 $ 4,479 $ 113 $ 113

$ 338 $ 4,496 $ 113 $ 113

$ 338 $ 4,506 $ 113 $ 113

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)
$ 339 $ 4,418 $ 114 $ 114

$ 339 $ 4,445 $ 114 $ 114

$ 339 $ 4,473 $ 114 $ 114

$ 339 $ 4,490 $ 114 $ 114

$ 339 $ 4,512 $ 114 $ 114

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 514 $ 6,706 $ 173 $ 173

$ 514 $ 6,714 $ 173 $ 173

$ 514 $ 6,725 $ 173 $ 173

$ 514 $ 6,738 $ 173 $ 173

$ 514 $ 6,749 $ 173 $ 173

$ 514 $ 6,829 $ 173 $ 173

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 726 $ 9,467 $ 244 $ 244

$ 726 $ 9,495 $ 244 $ 244

$ 726 $ 9,511 $ 244 $ 244

$ 726 $ 9,545 $ 244 $ 244

$ 726 $ 9,663 $ 244 $ 244

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 431 $ 5,627 $ 145 $ 145
$ 431 $ 5,660 $ 145 $ 145

$ 431 $ 5,682 $ 145 $ 145

$ 431 $ 5,704 $ 145 $ 145

$ 431 $ 5,725 $ 145 $ 145

$ 431 $ 5,881 $ 145 $ 145

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 726 $ 9,467 $ 244 $ 244

$ 726 $ 9,506 $ 244 $ 244

$ 726 $ 9,520 $ 244 $ 244

$ 726 $ 9,535 $ 244 $ 244

$ 726 $ 9,549 $ 244 $ 244

$ 726 $ 9,664 $ 244 $ 244

$ 726 $ 9,805 $ 244 $ 244

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 572 $ 7,456 $ 192 $ 192

$ 572 $ 7,470 $ 192 $ 192

$ 572 $ 7,563 $ 192 $ 192

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 854 $ 11,136 $ 287 $ 287

$ 854 $ 11,152 $ 287 $ 287
$ 854 $ 11,298 $ 287 $ 287

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ - $ - $ - $ -

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 333 $ 4,340 $ 112 $ 112

$ 333 $ 4,346 $ 112 $ 112

$ 333 $ 4,359 $ 112 $ 112

$ 333 $ 4,371 $ 112 $ 112

$ 333 $ 4,375 $ 112 $ 112

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 331 $ 4,317 $ 111 $ 111

$ 331 $ 4,354 $ 111 $ 111

$ 331 $ 4,389 $ 111 $ 111
$ 331 $ 4,397 $ 111 $ 111

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 468 $ 6,109 $ 157 $ 157

$ 468 $ 6,109 $ 157 $ 157

$ 468 $ 6,167 $ 157 $ 157

$ 468 $ 6,211 $ 157 $ 157

$ 468 $ 6,263 $ 157 $ 157

$ 468 $ 6,320 $ 157 $ 157

$ 468 $ 6,634 $ 157 $ 157

#NUM! #NUM! #NUM! #NUM!
Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2016 Cost - 2016 Cost

(kWh/yr) ($/yr) ($/yr) ($)

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2016 Cost - 2016 Cost

(kWh/yr) ($/yr) ($/yr) ($)

 4,292 $ 320 $ 209 $ 12,844

 3,865 $ 288 $ 209 $ 12,642

 3,695 $ 275 $ 209 $ 12,555

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual All Cust

25th Percentile Values

25th Percentile Values

25th Percentile Values
Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2016 Cost - 2016 Cost

(kWh/yr) ($/yr) ($/yr) ($)

 7,825 $ 583 $ 347 $ 26,471

 7,044 $ 525 $ 347 $ 26,068

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2016 Cost - 2016 Cost

(kWh/yr) ($/yr) ($/yr) ($)

 10,972 $ 817 $ 667 $ 45,040

 9,877 $ 736 $ 667 $ 44,453

 9,767 $ 728 $ 667 $ 44,406

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2016 Cost - 2016 Cost

(kWh/yr) ($/yr) ($/yr) ($)

 5,639 $ 420 $ 210 $ 9,420

 5,078 $ 378 $ 210 $ 9,132

 4,797 $ 357 $ 210 $ 9,001

 4,516 $ 336 $ 210 $ 8,897

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

25th Percentile Values

25th Percentile Values

25th Percentile Values
Energy Use Bill - 2016 Cost - 2016 Cost

(kWh/yr) ($/yr) ($/yr) ($)

 9,366 $ 698 $ 407 $ 17,713

 8,432 $ 628 $ 407 $ 17,214

 7,964 $ 593 $ 407 $ 17,080

 7,497 $ 558 $ 407 $ 16,883

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2016 Cost - 2016 Cost

(kWh/yr) ($/yr) ($/yr) ($)

 11,328 $ 844 $ 362 $ 17,441

 10,310 $ 768 $ 362 $ 16,892

 9,632 $ 718 $ 362 $ 16,588

 9,462 $ 705 $ 362 $ 16,518

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2016 Cost - 2016 Cost

(kWh/yr) ($/yr) ($/yr) ($)

 13,983 $ 1,042 $ 710 $ 29,793

 12,727 $ 948 $ 710 $ 29,132

 11,889 $ 886 $ 710 $ 28,774

 11,680 $ 870 $ 710 $ 28,693

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2016 Cost - 2016 Cost

25th Percentile Values

25th Percentile Values

25th Percentile Values
(kWh/yr) ($/yr) ($/yr) ($)

 2,310 $ 172 $ 227 $ 9,365

 2,150 $ 160 $ 227 $ 9,286

 1,967 $ 147 $ 227 $ 9,210

 1,853 $ 138 $ 227 $ 9,169

 1,761 $ 131 $ 227 $ 9,140

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2016 Cost - 2016 Cost

(kWh/yr) ($/yr) ($/yr) ($)

 4,183 $ 312 $ 228 $ 13,669

 3,892 $ 290 $ 228 $ 13,521

 3,559 $ 265 $ 228 $ 13,344

 3,351 $ 250 $ 228 $ 13,247

 3,143 $ 234 $ 228 $ 13,135

 3,018 $ 225 $ 228 $ 13,076

 2,560 $ 191 $ 228 $ 12,844

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2016 Cost - 2016 Cost

(kWh/yr) ($/yr) ($/yr) ($)

 3,635 $ 271 $ 227 $ 8,471

 3,382 $ 252 $ 227 $ 8,347

 3,093 $ 230 $ 227 $ 8,222

 2,913 $ 217 $ 227 $ 8,145

 2,732 $ 204 $ 227 $ 8,062

 2,624 $ 195 $ 227 $ 8,012

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2016 Cost - 2016 Cost

(kWh/yr) ($/yr) ($/yr) ($)

25th Percentile Values

25th Percentile Values

25th Percentile Values
 3,599 $ 268 $ 227 $ 8,650

 3,349 $ 249 $ 227 $ 8,540

 3,062 $ 228 $ 227 $ 8,407

 2,884 $ 215 $ 227 $ 8,324

 2,705 $ 201 $ 227 $ 8,246

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2016 Cost - 2016 Cost

(kWh/yr) ($/yr) ($/yr) ($)

 11,848 $ 883 $ 345 $ 24,695

 10,665 $ 795 $ 345 $ 24,031

 10,074 $ 750 $ 345 $ 23,709

 9,483 $ 706 $ 345 $ 23,388

 8,891 $ 662 $ 345 $ 23,085

 7,945 $ 592 $ 345 $ 22,618

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2016 Cost - 2016 Cost

(kWh/yr) ($/yr) ($/yr) ($)

 9,329 $ 695 $ 487 $ 29,300

 8,399 $ 626 $ 487 $ 28,785

 7,933 $ 591 $ 487 $ 28,521

 7,468 $ 556 $ 487 $ 28,302

 7,096 $ 529 $ 487 $ 28,229

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2016 Cost - 2016 Cost

(kWh/yr) ($/yr) ($/yr) ($)

 5,849 $ 436 $ 290 $ 11,425

25th Percentile Values

25th Percentile Values

25th Percentile Values
 5,266 $ 392 $ 290 $ 11,134

 4,975 $ 371 $ 290 $ 11,000

 4,684 $ 349 $ 290 $ 10,861

 4,392 $ 327 $ 290 $ 10,726

 4,101 $ 305 $ 290 $ 10,724

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2016 Cost - 2016 Cost

(kWh/yr) ($/yr) ($/yr) ($)

 11,519 $ 858 $ 487 $ 20,709

 10,370 $ 772 $ 487 $ 20,113

 9,795 $ 730 $ 487 $ 19,814

 9,220 $ 687 $ 487 $ 19,514

 8,645 $ 644 $ 487 $ 19,210

 8,070 $ 601 $ 487 $ 19,013

 7,495 $ 558 $ 487 $ 18,836

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2016 Cost - 2016 Cost

(kWh/yr) ($/yr) ($/yr) ($)

 12,158 $ 906 $ 384 $ 17,893

 11,272 $ 840 $ 384 $ 17,425

 10,156 $ 757 $ 384 $ 16,901

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2016 Cost - 2016 Cost

(kWh/yr) ($/yr) ($/yr) ($)

 15,078 $ 1,123 $ 573 $ 25,543

 13,979 $ 1,041 $ 573 $ 24,965

25th Percentile Values

25th Percentile Values

25th Percentile Values
 12,594 $ 938 $ 573 $ 24,362

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2016 Cost - 2016 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!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2016 Cost - 2016 Cost

(kWh/yr) ($/yr) ($/yr) ($)

 3,471 $ 259 $ 223 $ 11,279

 3,350 $ 250 $ 223 $ 11,216

 3,143 $ 234 $ 223 $ 11,109

 2,933 $ 218 $ 223 $ 10,994

 2,850 $ 212 $ 223 $ 10,949

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2016 Cost - 2016 Cost

(kWh/yr) ($/yr) ($/yr) ($)

 3,635 $ 271 $ 222 $ 8,158

 3,382 $ 252 $ 222 $ 8,055

 3,093 $ 230 $ 222 $ 7,927

25th Percentile Values

25th Percentile Values

25th Percentile Values
 2,985 $ 222 $ 222 $ 7,877

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2016 Cost - 2016 Cost

(kWh/yr) ($/yr) ($/yr) ($)

 5,387 $ 401 $ 314 $ 11,833

 5,012 $ 373 $ 314 $ 11,622

 4,583 $ 341 $ 314 $ 11,448

 4,314 $ 321 $ 314 $ 11,347

 4,046 $ 301 $ 314 $ 11,254

 3,778 $ 281 $ 314 $ 11,164

 3,456 $ 257 $ 314 $ 11,305

#NUM! #NUM! #NUM! #NUM!

25th Percentile Values
Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

#NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 12,869

$ 12,668 $ 182 $ 183 1.13

$ 12,555 $ 266 $ 143 0.96

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected
Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 26,513

$ 26,068 $ 385 $ 387 0.48

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 45,051

$ 44,465 $ 577 $ 578 0.17

$ 44,406 $ 628 $ 628 0.23

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 9,451

$ 9,146 $ 290 $ 291 0.27

$ 9,005 $ 421 $ 319 0.43

$ 8,897 $ 525 $ 268 0.74

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust
Cost Savings Savings Payback

($) ($) ($) (Years)

$ 17,738

$ 17,227 $ 490 $ 491 0.19

$ 17,080 $ 621 $ 415 0.97

$ 16,883 $ 819 $ 541 1.02

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 17,474

$ 16,903 $ 535 $ 537 0.18

$ 16,595 $ 844 $ 472 0.45

$ 16,518 $ 909 $ 551 0.55

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 29,859

$ 29,155 $ 659 $ 661 0.19

$ 28,786 $ 1,013 $ 624 0.58

$ 28,693 $ 1,092 $ 606 0.68

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback
($) ($) ($) (Years)

$ 9,391

$ 9,296 $ 71 $ 72 0.94

$ 9,217 $ 144 $ 90 1.19

$ 9,174 $ 185 $ 98 1.35

$ 9,140 $ 212 $ 132 1.51

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 13,727

$ 13,579 $ 143 $ 144 0.52

$ 13,367 $ 308 $ 310 0.48

$ 13,257 $ 411 $ 324 0.49

$ 13,142 $ 513 $ 174 0.49

$ 13,076 $ 567 $ 137 0.56

$ 12,844 $ 778 $ 354 0.62

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 8,489

$ 8,353 $ 122 $ 123 0.60

$ 8,229 $ 246 $ 143 0.86

$ 8,150 $ 323 $ 227 0.94

$ 8,064 $ 404 $ 314 0.94

$ 8,012 $ 453 $ 328 0.93

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)
$ 8,665

$ 8,540 $ 110 $ 110 1.03

$ 8,410 $ 237 $ 147 0.99

$ 8,324 $ 317 $ 235 0.97

$ 8,246 $ 393 $ 297 1.01

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

#NUM!

$ 24,169 $ 637 #NUM! 0.06

$ 23,842 $ 947 $ 315 0.10

$ 23,483 $ 1,257 $ 345 0.13

$ 23,100 $ 1,568 $ 350 0.14

$ 22,618 $ 2,002 $ 494 0.30

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

#NUM!

#NUM! $ 479 #NUM! 0.29

$ 28,508 $ 716 #NUM! 0.30

$ 28,486 $ 935 $ 222 0.41

$ 28,229 $ 1,019 $ 97 0.85

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 11,510
$ 11,242 $ 284 $ 286 0.54

$ 11,103 $ 421 $ 222 0.61

$ 10,908 $ 558 $ 184 0.64

$ 10,752 $ 694 $ 191 0.65

$ 10,724 $ 697 $ 65 1.40

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

#NUM!

#NUM! $ 587 #NUM! 0.33

$ 20,016 $ 886 #NUM! 0.30

$ 19,548 $ 1,185 $ 307 0.28

$ 19,255 $ 1,484 $ 350 0.27

$ 19,044 $ 1,679 $ 582 0.55

$ 18,836 $ 1,850 $ 769 0.81

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

#NUM!

$ 17,556 $ 468 #NUM! 0.15

$ 16,901 $ 983 $ 526 0.51

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

#NUM!

$ 25,129 $ 583 #NUM! 0.14
$ 24,362 $ 1,191 $ 617 0.63

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

#NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

#NUM!

#NUM! $ 59 #NUM! 0.50

$ 11,118 $ 160 #NUM! 0.55

$ 11,002 $ 261 $ 102 0.56

$ 10,949 $ 303 $ 144 0.54

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

#NUM!

#NUM! $ 100 #NUM! 1.43

#NUM! $ 223 #NUM! 1.28
$ 7,877 $ 274 #NUM! 1.19

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC All Cust

Cost Savings Savings Payback

($) ($) ($) (Years)

#NUM!

#NUM! $ 205 #NUM! 0.00

#NUM! $ 380 #NUM! 0.69

$ 11,424 $ 482 #NUM! 0.92

$ 11,325 $ 576 $ 95 1.10

$ 11,194 $ 664 $ 110 1.27

$ 11,305 $ 522 $ (127) 2.62

#NUM! #NUM! #NUM! #NUM!
Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2016 Price Cost

(Years) ($/yr) ($) ($)

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2016 Price Cost

(Years) ($/yr) ($) ($)

$ 705 $ 3,809 $ 354

1.25 $ 705 $ 3,860 $ 354

1.06 $ 705 $ 3,869 $ 354

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual
Energy only Water Equipment Installation

Payback Bill - 2016 Price Cost

(Years) ($/yr) ($) ($)

$ 1,896 $ 6,308 $ 587

0.54 $ 1,896 $ 6,348 $ 587

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2016 Price Cost

(Years) ($/yr) ($) ($)

$ 3,109 $ 12,133 $ 1,128

0.18 $ 3,109 $ 12,152 $ 1,128

0.25 $ 3,109 $ 12,161 $ 1,128

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2016 Price Cost

(Years) ($/yr) ($) ($)

$ 87 $ 3,816 $ 355

0.30 $ 87 $ 3,832 $ 355

0.48 $ 87 $ 3,854 $ 355

0.82 $ 87 $ 3,903 $ 355

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

Energy only Water Equipment Installation
Payback Bill - 2016 Price Cost

(Years) ($/yr) ($) ($)

$ 211 $ 7,401 $ 688

0.21 $ 211 $ 7,420 $ 688

1.07 $ 211 $ 7,543 $ 688

1.13 $ 211 $ 7,600 $ 688

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2016 Price Cost

(Years) ($/yr) ($) ($)

$ 194 $ 6,581 $ 612

0.20 $ 194 $ 6,600 $ 612

0.49 $ 194 $ 6,660 $ 612

0.61 $ 194 $ 6,688 $ 612

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2016 Price Cost

(Years) ($/yr) ($) ($)

$ 396 $ 12,906 $ 1,200

0.21 $ 396 $ 12,931 $ 1,200

0.65 $ 396 $ 13,034 $ 1,200

0.75 $ 396 $ 13,068 $ 1,200

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2016 Price Cost
(Years) ($/yr) ($) ($)

$ 282 $ 4,125 $ 384

1.04 $ 282 $ 4,141 $ 384

1.31 $ 282 $ 4,168 $ 384

1.50 $ 282 $ 4,190 $ 384

1.67 $ 282 $ 4,212 $ 384

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2016 Price Cost

(Years) ($/yr) ($) ($)

$ 764 $ 4,145 $ 385

0.57 $ 764 $ 4,161 $ 385

0.54 $ 764 $ 4,177 $ 385

0.54 $ 764 $ 4,188 $ 385

0.55 $ 764 $ 4,199 $ 385

0.62 $ 764 $ 4,213 $ 385

0.69 $ 764 $ 4,251 $ 385

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2016 Price Cost

(Years) ($/yr) ($) ($)

$ 44 $ 4,125 $ 384

0.66 $ 44 $ 4,141 $ 384

0.96 $ 44 $ 4,174 $ 384

1.04 $ 44 $ 4,196 $ 384

1.04 $ 44 $ 4,214 $ 384

1.02 $ 44 $ 4,223 $ 384

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2016 Price Cost

(Years) ($/yr) ($) ($)
$ 69 $ 4,134 $ 384

1.13 $ 69 $ 4,161 $ 384

1.09 $ 69 $ 4,190 $ 384

1.07 $ 69 $ 4,207 $ 384

1.12 $ 69 $ 4,229 $ 384

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2016 Price Cost

(Years) ($/yr) ($) ($)

$ 1,289 $ 6,276 $ 584

0.07 $ 1,289 $ 6,283 $ 584

0.11 $ 1,289 $ 6,295 $ 584

0.14 $ 1,289 $ 6,307 $ 584

0.15 $ 1,289 $ 6,318 $ 584

0.33 $ 1,289 $ 6,399 $ 584

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2016 Price Cost

(Years) ($/yr) ($) ($)

$ 1,611 $ 8,859 $ 824

0.32 $ 1,611 $ 8,887 $ 824

0.34 $ 1,611 $ 8,903 $ 824

0.45 $ 1,611 $ 8,938 $ 824

0.94 $ 1,611 $ 9,057 $ 824

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2016 Price Cost

(Years) ($/yr) ($) ($)

$ 49 $ 5,265 $ 490
0.60 $ 49 $ 5,298 $ 490

0.67 $ 49 $ 5,321 $ 490

0.70 $ 49 $ 5,343 $ 490

0.72 $ 49 $ 5,365 $ 490

1.55 $ 49 $ 5,521 $ 490

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2016 Price Cost

(Years) ($/yr) ($) ($)

$ 158 $ 8,859 $ 824

0.36 $ 158 $ 8,898 $ 824

0.33 $ 158 $ 8,913 $ 824

0.31 $ 158 $ 8,927 $ 824

0.30 $ 158 $ 8,941 $ 824

0.61 $ 158 $ 9,058 $ 824

0.90 $ 158 $ 9,200 $ 824

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2016 Price Cost

(Years) ($/yr) ($) ($)

$ 111 $ 6,977 $ 649

0.17 $ 111 $ 6,991 $ 649

0.57 $ 111 $ 7,085 $ 649

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2016 Price Cost

(Years) ($/yr) ($) ($)

$ 238 $ 10,421 $ 969

0.15 $ 238 $ 10,437 $ 969
0.69 $ 238 $ 10,584 $ 969

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2016 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!

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2016 Price Cost

(Years) ($/yr) ($) ($)

$ 483 $ 4,061 $ 378

0.55 $ 483 $ 4,068 $ 378

0.61 $ 483 $ 4,080 $ 378

0.62 $ 483 $ 4,093 $ 378

0.59 $ 483 $ 4,096 $ 378

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2016 Price Cost

(Years) ($/yr) ($) ($)

$ 17 $ 4,039 $ 376

1.59 $ 17 $ 4,077 $ 376

1.42 $ 17 $ 4,112 $ 376
1.31 $ 17 $ 4,120 $ 376

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2016 Price Cost

(Years) ($/yr) ($) ($)

$ 48 $ 5,716 $ 532

0.00 $ 48 $ 5,716 $ 532

0.77 $ 48 $ 5,775 $ 532

1.01 $ 48 $ 5,819 $ 532

1.22 $ 48 $ 5,871 $ 532

1.40 $ 48 $ 5,930 $ 532

2.90 $ 48 $ 6,246 $ 532

#NUM! #NUM! #NUM! #NUM!
Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 4,149 $ 107 $ 107 4,292

$ 4,199 $ 107 $ 107 3,865

$ 4,209 $ 107 $ 107 3,695

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual
Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 6,872 $ 178 $ 178 7,825

$ 6,911 $ 178 $ 178 7,044

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 13,216 $ 342 $ 342 10,972

$ 13,235 $ 342 $ 342 9,877

$ 13,244 $ 342 $ 342 9,767

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 4,157 $ 108 $ 108 5,639

$ 4,173 $ 108 $ 108 5,078

$ 4,195 $ 108 $ 108 4,797

$ 4,243 $ 108 $ 108 4,516

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 
Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 8,062 $ 209 $ 209 9,366

$ 8,080 $ 209 $ 209 8,432

$ 8,203 $ 209 $ 209 7,964

$ 8,259 $ 209 $ 209 7,497

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 7,168 $ 185 $ 185 11,328

$ 7,187 $ 185 $ 185 10,310

$ 7,246 $ 185 $ 185 9,632

$ 7,275 $ 185 $ 185 9,462

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 14,057 $ 364 $ 364 13,983

$ 14,083 $ 364 $ 364 12,727

$ 14,185 $ 364 $ 364 11,889

$ 14,219 $ 364 $ 364 11,680

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use
($) ($/yr) ($/yr) (kWh/yr)

$ 4,493 $ 116 $ 116 2,310

$ 4,509 $ 116 $ 116 2,150

$ 4,536 $ 116 $ 116 1,967

$ 4,558 $ 116 $ 116 1,853

$ 4,580 $ 116 $ 116 1,761

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 4,515 $ 117 $ 117 4,183

$ 4,531 $ 117 $ 117 3,892

$ 4,547 $ 117 $ 117 3,559

$ 4,558 $ 117 $ 117 3,351

$ 4,569 $ 117 $ 117 3,143

$ 4,583 $ 117 $ 117 3,018

$ 4,620 $ 117 $ 117 2,560

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 4,493 $ 116 $ 116 3,635

$ 4,509 $ 116 $ 116 3,382

$ 4,542 $ 116 $ 116 3,093

$ 4,564 $ 116 $ 116 2,913

$ 4,581 $ 116 $ 116 2,732

$ 4,591 $ 116 $ 116 2,624

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)
$ 4,503 $ 117 $ 117 3,599

$ 4,530 $ 117 $ 117 3,349

$ 4,558 $ 117 $ 117 3,062

$ 4,576 $ 117 $ 117 2,884

$ 4,598 $ 117 $ 117 2,705

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 6,836 $ 177 $ 177 11,848

$ 6,844 $ 177 $ 177 10,665

$ 6,855 $ 177 $ 177 10,074

$ 6,867 $ 177 $ 177 9,483

$ 6,878 $ 177 $ 177 8,891

$ 6,958 $ 177 $ 177 7,945

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 9,650 $ 250 $ 250 9,329

$ 9,678 $ 250 $ 250 8,399

$ 9,694 $ 250 $ 250 7,933

$ 9,728 $ 250 $ 250 7,468

$ 9,846 $ 250 $ 250 7,096

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 5,735 $ 148 $ 148 5,849
$ 5,768 $ 148 $ 148 5,266

$ 5,790 $ 148 $ 148 4,975

$ 5,812 $ 148 $ 148 4,684

$ 5,834 $ 148 $ 148 4,392

$ 5,989 $ 148 $ 148 4,101

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 9,650 $ 250 $ 250 11,519

$ 9,689 $ 250 $ 250 10,370

$ 9,703 $ 250 $ 250 9,795

$ 9,717 $ 250 $ 250 9,220

$ 9,731 $ 250 $ 250 8,645

$ 9,847 $ 250 $ 250 8,070

$ 9,988 $ 250 $ 250 7,495

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 7,600 $ 197 $ 197 12,158

$ 7,614 $ 197 $ 197 11,272

$ 7,707 $ 197 $ 197 10,156

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 11,351 $ 294 $ 294 15,078

$ 11,367 $ 294 $ 294 13,979
$ 11,513 $ 294 $ 294 12,594

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ - $ - $ - #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 4,424 $ 114 $ 114 3,471

$ 4,430 $ 114 $ 114 3,350

$ 4,443 $ 114 $ 114 3,143

$ 4,455 $ 114 $ 114 2,933

$ 4,458 $ 114 $ 114 2,850

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 4,400 $ 114 $ 114 3,635

$ 4,438 $ 114 $ 114 3,382

$ 4,472 $ 114 $ 114 3,093
$ 4,480 $ 114 $ 114 2,985

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 6,227 $ 161 $ 161 5,387

$ 6,227 $ 161 $ 161 5,012

$ 6,285 $ 161 $ 161 4,583

$ 6,329 $ 161 $ 161 4,314

$ 6,381 $ 161 $ 161 4,046

$ 6,439 $ 161 $ 161 3,778

$ 6,752 $ 161 $ 161 3,456

#NUM! #NUM! #NUM! #NUM!
Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 367 $ 215 $ 14,423 $ 14,459

$ 331 $ 215 $ 14,193 $ 14,215

$ 316 $ 215 $ 14,079 $ 14,079

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

50th Percentile Values

50th Percentile Values

50th Percentile Values
Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 670 $ 356 $ 30,308 $ 30,379

$ 603 $ 356 $ 29,805 $ 29,805

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 939 $ 684 $ 51,135 $ 51,206

$ 846 $ 684 $ 50,439 $ 50,497

$ 836 $ 684 $ 50,389 $ 50,389

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 483 $ 215 $ 10,182 $ 10,203

$ 435 $ 215 $ 9,836 $ 9,845

$ 411 $ 215 $ 9,680 $ 9,687

$ 387 $ 215 $ 9,546 $ 9,546

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

50th Percentile Values

50th Percentile Values

50th Percentile Values
Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 802 $ 417 $ 19,113 $ 19,127

$ 722 $ 417 $ 18,520 $ 18,542

$ 682 $ 417 $ 18,345 $ 18,347

$ 642 $ 417 $ 18,109 $ 18,109

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 970 $ 371 $ 18,966 $ 18,990

$ 883 $ 371 $ 18,321 $ 18,338

$ 825 $ 371 $ 17,957 $ 17,964

$ 810 $ 371 $ 17,876 $ 17,876

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 1,197 $ 727 $ 32,026 $ 32,065

$ 1,090 $ 727 $ 31,245 $ 31,292

$ 1,018 $ 727 $ 30,808 $ 30,829

$ 1,000 $ 727 $ 30,717 $ 30,717

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

50th Percentile Values

50th Percentile Values

50th Percentile Values
($/yr) ($/yr) ($) ($)

$ 198 $ 233 $ 10,145 $ 10,149

$ 184 $ 233 $ 10,053 $ 10,063

$ 168 $ 233 $ 9,959 $ 9,966

$ 159 $ 233 $ 9,904 $ 9,910

$ 151 $ 233 $ 9,862 $ 9,862

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 358 $ 234 $ 15,348 $ 15,396

$ 333 $ 234 $ 15,154 $ 15,223

$ 305 $ 234 $ 14,949 $ 14,998

$ 287 $ 234 $ 14,820 $ 14,869

$ 269 $ 234 $ 14,696 $ 14,721

$ 258 $ 234 $ 14,633 $ 14,633

$ 219 $ 234 $ 14,373 $ 14,373

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 311 $ 233 $ 9,013 $ 9,015

$ 290 $ 233 $ 8,867 $ 8,872

$ 265 $ 233 $ 8,716 $ 8,719

$ 249 $ 233 $ 8,622 $ 8,628

$ 234 $ 233 $ 8,527 $ 8,529

$ 225 $ 233 $ 8,465 $ 8,465

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

50th Percentile Values

50th Percentile Values

50th Percentile Values
$ 308 $ 233 $ 9,211 $ 9,218

$ 287 $ 233 $ 9,079 $ 9,084

$ 262 $ 233 $ 8,926 $ 8,930

$ 247 $ 233 $ 8,828 $ 8,834

$ 232 $ 233 $ 8,733 $ 8,733

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 1,014 $ 354 $ 27,948 #NUM!

$ 913 $ 354 $ 27,172 $ 27,199

$ 862 $ 354 $ 26,780 $ 27,081

$ 812 $ 354 $ 26,427 $ 26,580

$ 761 $ 354 $ 26,061 $ 26,095

$ 680 $ 354 $ 25,514 $ 25,514

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 799 $ 499 $ 32,871 #NUM!

$ 719 $ 499 $ 32,264 #NUM!

$ 679 $ 499 $ 31,957 $ 32,188

$ 639 $ 499 $ 31,682 $ 31,887

$ 607 $ 499 $ 31,554 $ 31,554

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 501 $ 297 $ 12,224 $ 12,262

50th Percentile Values

50th Percentile Values

50th Percentile Values
$ 451 $ 297 $ 11,884 $ 11,903

$ 426 $ 297 $ 11,718 $ 11,802

$ 401 $ 297 $ 11,553 $ 11,573

$ 376 $ 297 $ 11,392 $ 11,400

$ 351 $ 297 $ 11,356 $ 11,356

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 986 $ 499 $ 22,261 #NUM!

$ 888 $ 499 $ 21,567 #NUM!

$ 839 $ 499 $ 21,202 $ 21,327

$ 789 $ 499 $ 20,850 $ 20,872

$ 740 $ 499 $ 20,496 $ 20,505

$ 691 $ 499 $ 20,249 $ 20,259

$ 642 $ 499 $ 20,037 $ 20,037

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 1,041 $ 393 $ 19,412 #NUM!

$ 965 $ 393 $ 18,863 $ 18,983

$ 869 $ 393 $ 18,240 $ 18,240

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 1,291 $ 587 $ 27,595 #NUM!

$ 1,197 $ 587 $ 26,900 $ 27,020

50th Percentile Values

50th Percentile Values

50th Percentile Values
$ 1,078 $ 587 $ 26,161 $ 26,161

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 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!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 297 $ 229 $ 12,444 #NUM!

$ 287 $ 229 $ 12,372 #NUM!

$ 269 $ 229 $ 12,257 $ 12,260

$ 251 $ 229 $ 12,136 $ 12,142

$ 244 $ 229 $ 12,089 $ 12,089

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 311 $ 228 $ 8,668 #NUM!

$ 290 $ 228 $ 8,545 #NUM!

$ 265 $ 228 $ 8,391 #NUM!

50th Percentile Values

50th Percentile Values

50th Percentile Values
$ 256 $ 228 $ 8,330 $ 8,330

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 461 $ 322 $ 12,605 #NUM!

$ 429 $ 322 $ 12,367 #NUM!

$ 392 $ 322 $ 12,149 #NUM!

$ 369 $ 322 $ 12,023 $ 12,061

$ 346 $ 322 $ 11,907 $ 11,938

$ 323 $ 322 $ 11,787 $ 11,788

$ 296 $ 322 $ 11,897 $ 11,897

#NUM! #NUM! #NUM! #NUM!

50th Percentile Values
All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 226 $ 226 1.37 1.25

$ 327 $ 275 1.16 1.06

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive
LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 465 $ 466 0.59 0.54

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 688 $ 689 0.20 0.18

$ 749 $ 750 0.27 0.25

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 347 $ 348 0.33 0.30

$ 506 $ 460 0.52 0.48

$ 639 $ 522 0.90 0.82

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only
Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 584 $ 586 0.23 0.21

$ 765 $ 677 1.17 1.07

$ 1,010 $ 853 1.23 1.13

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 638 $ 640 0.22 0.20

$ 1,016 $ 844 0.54 0.49

$ 1,098 $ 904 0.67 0.61

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 786 $ 788 0.23 0.21

$ 1,226 $ 1,046 0.71 0.65

$ 1,327 $ 1,083 0.82 0.75

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback
($) ($) (Years) (Years)

$ 88 $ 88 1.14 1.04

$ 179 $ 134 1.44 1.31

$ 231 $ 161 1.64 1.50

$ 268 $ 196 1.83 1.67

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 172 $ 173 0.63 0.57

$ 372 $ 374 0.59 0.54

$ 495 $ 453 0.59 0.54

$ 618 $ 450 0.60 0.55

$ 685 $ 329 0.68 0.62

$ 943 $ 562 0.76 0.69

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 148 $ 148 0.72 0.66

$ 302 $ 205 1.05 0.96

$ 396 $ 307 1.14 1.04

$ 496 $ 407 1.13 1.04

$ 556 $ 444 1.12 1.02

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)
$ 135 $ 136 1.24 1.13

$ 292 $ 210 1.19 1.09

$ 390 $ 313 1.18 1.07

$ 484 $ 394 1.23 1.12

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 756 #NUM! 0.08 0.07

$ 1,127 $ 370 0.12 0.11

$ 1,496 $ 458 0.15 0.14

$ 1,867 $ 513 0.17 0.15

$ 2,396 $ 690 0.37 0.33

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 572 #NUM! 0.35 0.32

$ 857 #NUM! 0.37 0.34

$ 1,123 $ 267 0.49 0.45

$ 1,247 $ 154 1.02 0.94

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)
$ 343 $ 340 0.66 0.60

$ 510 $ 428 0.73 0.67

$ 676 $ 314 0.77 0.70

$ 842 $ 326 0.79 0.72

$ 875 $ 219 1.70 1.55

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 703 #NUM! 0.40 0.36

$ 1,060 #NUM! 0.36 0.33

$ 1,417 $ 359 0.34 0.31

$ 1,774 $ 527 0.33 0.30

$ 2,030 $ 803 0.67 0.61

$ 2,261 $ 1,030 0.98 0.90

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 558 #NUM! 0.19 0.17

$ 1,187 $ 632 0.62 0.57

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 694 #NUM! 0.17 0.15
$ 1,443 $ 755 0.76 0.69

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 72 #NUM! 0.61 0.55

$ 193 #NUM! 0.67 0.61

$ 316 $ 124 0.68 0.62

$ 367 $ 174 0.65 0.59

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 126 #NUM! 1.74 1.59

$ 278 #NUM! 1.55 1.42
$ 340 #NUM! 1.43 1.31

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 242 #NUM! 0.00 0.00

$ 462 #NUM! 0.84 0.77

$ 591 #NUM! 1.11 1.01

$ 713 $ 122 1.34 1.22

$ 827 $ 169 1.53 1.40

$ 718 $ (75) 3.17 2.90

#NUM! #NUM! #NUM! #NUM!
Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 818 $ 3,983 $ 421 $ 4,371

$ 818 $ 4,036 $ 421 $ 4,423

$ 818 $ 4,046 $ 421 $ 4,433

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net
Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 2,201 $ 6,596 $ 697 $ 7,239

$ 2,201 $ 6,637 $ 697 $ 7,280

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 3,609 $ 12,686 $ 1,341 $ 13,922

$ 3,609 $ 12,705 $ 1,341 $ 13,942

$ 3,609 $ 12,715 $ 1,341 $ 13,952

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 101 $ 3,990 $ 422 $ 4,379

$ 101 $ 4,007 $ 422 $ 4,396

$ 101 $ 4,030 $ 422 $ 4,419

$ 101 $ 4,081 $ 422 $ 4,470

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed
Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 245 $ 7,738 $ 818 $ 8,493

$ 245 $ 7,758 $ 818 $ 8,512

$ 245 $ 7,887 $ 818 $ 8,640

$ 245 $ 7,947 $ 818 $ 8,699

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 225 $ 6,881 $ 727 $ 7,551

$ 225 $ 6,900 $ 727 $ 7,571

$ 225 $ 6,963 $ 727 $ 7,633

$ 225 $ 6,993 $ 727 $ 7,663

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 460 $ 13,494 $ 1,426 $ 14,809

$ 460 $ 13,520 $ 1,426 $ 14,835

$ 460 $ 13,628 $ 1,426 $ 14,942

$ 460 $ 13,664 $ 1,426 $ 14,978

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price
($/yr) ($) ($) ($)

$ 327 $ 4,313 $ 456 $ 4,734

$ 327 $ 4,330 $ 456 $ 4,750

$ 327 $ 4,358 $ 456 $ 4,778

$ 327 $ 4,381 $ 456 $ 4,801

$ 327 $ 4,404 $ 456 $ 4,824

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 887 $ 4,334 $ 458 $ 4,757

$ 887 $ 4,351 $ 458 $ 4,773

$ 887 $ 4,367 $ 458 $ 4,790

$ 887 $ 4,379 $ 458 $ 4,801

$ 887 $ 4,390 $ 458 $ 4,812

$ 887 $ 4,405 $ 458 $ 4,827

$ 887 $ 4,445 $ 458 $ 4,867

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 51 $ 4,313 $ 456 $ 4,734

$ 51 $ 4,330 $ 456 $ 4,750

$ 51 $ 4,364 $ 456 $ 4,784

$ 51 $ 4,388 $ 456 $ 4,807

$ 51 $ 4,406 $ 456 $ 4,825

$ 51 $ 4,416 $ 456 $ 4,835

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)
$ 80 $ 4,323 $ 457 $ 4,744

$ 80 $ 4,351 $ 457 $ 4,772

$ 80 $ 4,381 $ 457 $ 4,802

$ 80 $ 4,399 $ 457 $ 4,820

$ 80 $ 4,422 $ 457 $ 4,842

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 1,496 $ 6,562 $ 694 $ 7,201

$ 1,496 $ 6,570 $ 694 $ 7,209

$ 1,496 $ 6,581 $ 694 $ 7,221

$ 1,496 $ 6,595 $ 694 $ 7,234

$ 1,496 $ 6,606 $ 694 $ 7,245

$ 1,496 $ 6,690 $ 694 $ 7,329

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 1,870 $ 9,263 $ 979 $ 10,166

$ 1,870 $ 9,292 $ 979 $ 10,195

$ 1,870 $ 9,309 $ 979 $ 10,211

$ 1,870 $ 9,345 $ 979 $ 10,247

$ 1,870 $ 9,469 $ 979 $ 10,370

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 57 $ 5,505 $ 582 $ 6,042
$ 57 $ 5,540 $ 582 $ 6,076

$ 57 $ 5,563 $ 582 $ 6,099

$ 57 $ 5,586 $ 582 $ 6,122

$ 57 $ 5,609 $ 582 $ 6,145

$ 57 $ 5,773 $ 582 $ 6,307

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 184 $ 9,263 $ 979 $ 10,166

$ 184 $ 9,304 $ 979 $ 10,206

$ 184 $ 9,319 $ 979 $ 10,221

$ 184 $ 9,334 $ 979 $ 10,236

$ 184 $ 9,349 $ 979 $ 10,251

$ 184 $ 9,471 $ 979 $ 10,372

$ 184 $ 9,620 $ 979 $ 10,519

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 129 $ 7,295 $ 771 $ 8,006

$ 129 $ 7,310 $ 771 $ 8,021

$ 129 $ 7,407 $ 771 $ 8,118

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 276 $ 10,896 $ 1,152 $ 11,958

$ 276 $ 10,912 $ 1,152 $ 11,974
$ 276 $ 11,066 $ 1,152 $ 12,127

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 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!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 561 $ 4,246 $ 449 $ 4,660

$ 561 $ 4,253 $ 449 $ 4,667

$ 561 $ 4,266 $ 449 $ 4,680

$ 561 $ 4,279 $ 449 $ 4,693

$ 561 $ 4,283 $ 449 $ 4,696

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 20 $ 4,223 $ 446 $ 4,635

$ 20 $ 4,263 $ 446 $ 4,674

$ 20 $ 4,299 $ 446 $ 4,711
$ 20 $ 4,308 $ 446 $ 4,719

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 55 $ 5,977 $ 632 $ 6,560

$ 55 $ 5,977 $ 632 $ 6,560

$ 55 $ 6,038 $ 632 $ 6,620

$ 55 $ 6,084 $ 632 $ 6,666

$ 55 $ 6,139 $ 632 $ 6,720

$ 55 $ 6,200 $ 632 $ 6,781

$ 55 $ 6,531 $ 632 $ 7,109

#NUM! #NUM! #NUM! #NUM!
Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) (kWh/yr) ($/yr)

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 111 $ 111 4,292 $ 469

$ 111 $ 111 3,865 $ 422

$ 111 $ 111 3,695 $ 404

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

75th Percentile Values

75th Percentile Values

75th Percentile Values
Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 183 $ 183 7,825 $ 855

$ 183 $ 183 7,044 $ 770

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 353 $ 353 10,972 $ 1,199

$ 353 $ 353 9,877 $ 1,079

$ 353 $ 353 9,767 $ 1,067

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 111 $ 111 5,639 $ 616

$ 111 $ 111 5,078 $ 555

$ 111 $ 111 4,797 $ 524

$ 111 $ 111 4,516 $ 493

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

75th Percentile Values

75th Percentile Values

75th Percentile Values
Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 215 $ 215 9,366 $ 1,023

$ 215 $ 215 8,432 $ 921

$ 215 $ 215 7,964 $ 870

$ 215 $ 215 7,497 $ 819

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 191 $ 191 11,328 $ 1,238

$ 191 $ 191 10,310 $ 1,127

$ 191 $ 191 9,632 $ 1,052

$ 191 $ 191 9,462 $ 1,034

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 375 $ 375 13,983 $ 1,528

$ 375 $ 375 12,727 $ 1,391

$ 375 $ 375 11,889 $ 1,299

$ 375 $ 375 11,680 $ 1,276

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

75th Percentile Values

75th Percentile Values

75th Percentile Values
($/yr) ($/yr) (kWh/yr) ($/yr)

$ 120 $ 120 2,310 $ 252

$ 120 $ 120 2,150 $ 235

$ 120 $ 120 1,967 $ 215

$ 120 $ 120 1,853 $ 202

$ 120 $ 120 1,761 $ 192

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 120 $ 120 4,183 $ 457

$ 120 $ 120 3,892 $ 425

$ 120 $ 120 3,559 $ 389

$ 120 $ 120 3,351 $ 366

$ 120 $ 120 3,143 $ 343

$ 120 $ 120 3,018 $ 330

$ 120 $ 120 2,560 $ 280

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 120 $ 120 3,635 $ 397

$ 120 $ 120 3,382 $ 370

$ 120 $ 120 3,093 $ 338

$ 120 $ 120 2,913 $ 318

$ 120 $ 120 2,732 $ 299

$ 120 $ 120 2,624 $ 287

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) (kWh/yr) ($/yr)

75th Percentile Values

75th Percentile Values

75th Percentile Values
$ 120 $ 120 3,599 $ 393

$ 120 $ 120 3,349 $ 366

$ 120 $ 120 3,062 $ 335

$ 120 $ 120 2,884 $ 315

$ 120 $ 120 2,705 $ 296

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 182 $ 182 11,848 $ 1,295

$ 182 $ 182 10,665 $ 1,165

$ 182 $ 182 10,074 $ 1,101

$ 182 $ 182 9,483 $ 1,036

$ 182 $ 182 8,891 $ 972

$ 182 $ 182 7,945 $ 868

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 257 $ 257 9,329 $ 1,019

$ 257 $ 257 8,399 $ 918

$ 257 $ 257 7,933 $ 867

$ 257 $ 257 7,468 $ 816

$ 257 $ 257 7,096 $ 775

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 153 $ 153 5,849 $ 639

75th Percentile Values

75th Percentile Values

75th Percentile Values
$ 153 $ 153 5,266 $ 575

$ 153 $ 153 4,975 $ 544

$ 153 $ 153 4,684 $ 512

$ 153 $ 153 4,392 $ 480

$ 153 $ 153 4,101 $ 448

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 257 $ 257 11,519 $ 1,259

$ 257 $ 257 10,370 $ 1,133

$ 257 $ 257 9,795 $ 1,070

$ 257 $ 257 9,220 $ 1,007

$ 257 $ 257 8,645 $ 945

$ 257 $ 257 8,070 $ 882

$ 257 $ 257 7,495 $ 819

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 203 $ 203 12,158 $ 1,329

$ 203 $ 203 11,272 $ 1,232

$ 203 $ 203 10,156 $ 1,110

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 303 $ 303 15,078 $ 1,648

$ 303 $ 303 13,979 $ 1,528

75th Percentile Values

75th Percentile Values

75th Percentile Values
$ 303 $ 303 12,594 $ 1,376

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/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!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 118 $ 118 3,471 $ 379

$ 118 $ 118 3,350 $ 366

$ 118 $ 118 3,143 $ 343

$ 118 $ 118 2,933 $ 321

$ 118 $ 118 2,850 $ 311

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 117 $ 117 3,635 $ 397

$ 117 $ 117 3,382 $ 370

$ 117 $ 117 3,093 $ 338

75th Percentile Values

75th Percentile Values

75th Percentile Values
$ 117 $ 117 2,985 $ 326

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 166 $ 166 5,387 $ 589

$ 166 $ 166 5,012 $ 548

$ 166 $ 166 4,583 $ 501

$ 166 $ 166 4,314 $ 471

$ 166 $ 166 4,046 $ 442

$ 166 $ 166 3,778 $ 413

$ 166 $ 166 3,456 $ 378

#NUM! #NUM! #NUM! #NUM!

75th Percentile Values
Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 221 $ 16,038 $ 16,040

$ 221 $ 15,759 $ 15,799 $ 295

$ 221 $ 15,640 $ 15,640 $ 425

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.
Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 367 $ 34,051 $ 34,154

$ 367 $ 33,481 $ 33,481 $ 594

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 705 $ 57,198 $ 57,275

$ 705 $ 56,372 $ 56,435 $ 872

$ 705 $ 56,304 $ 56,304 $ 951

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 222 $ 11,299 $ 11,337

$ 222 $ 10,864 $ 10,882 $ 441

$ 222 $ 10,659 $ 10,674 $ 647

$ 222 $ 10,491 $ 10,491 $ 824

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 
Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 430 $ 21,039 $ 21,070

$ 430 $ 20,310 $ 20,349 $ 741

$ 430 $ 20,069 $ 20,074 $ 994

$ 430 $ 19,746 $ 19,746 $ 1,316

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 383 $ 21,173 $ 21,247

$ 383 $ 20,381 $ 20,417 $ 809

$ 383 $ 19,892 $ 19,908 $ 1,299

$ 383 $ 19,785 $ 19,785 $ 1,407

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 750 $ 35,068 $ 35,188

$ 750 $ 34,099 $ 34,155 $ 997

$ 750 $ 33,546 $ 33,576 $ 1,572

$ 750 $ 33,407 $ 33,407 $ 1,705

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings
($/yr) ($) ($) ($)

$ 240 $ 10,966 $ 10,981

$ 240 $ 10,861 $ 10,871 $ 114

$ 240 $ 10,743 $ 10,743 $ 235

$ 240 $ 10,672 $ 10,676 $ 306

$ 240 $ 10,620 $ 10,620 $ 358

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 241 $ 17,049 $ 17,080

$ 241 $ 16,844 $ 16,869 $ 221

$ 241 $ 16,610 $ 16,609 $ 475

$ 241 $ 16,432 $ 16,462 $ 633

$ 241 $ 16,263 $ 16,303 $ 791

$ 241 $ 16,181 $ 16,181 $ 878

$ 241 $ 15,882 $ 15,882 $ 1,211

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 240 $ 9,772 $ 9,809

$ 240 $ 9,590 $ 9,599 $ 189

$ 240 $ 9,396 $ 9,403 $ 390

$ 240 $ 9,271 $ 9,282 $ 515

$ 240 $ 9,144 $ 9,151 $ 644

$ 240 $ 9,068 $ 9,068 $ 722

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)
$ 240 $ 9,987 $ 10,016

$ 240 $ 9,810 $ 9,834 $ 176

$ 240 $ 9,608 $ 9,630 $ 380

$ 240 $ 9,486 $ 9,500 $ 507

$ 240 $ 9,363 $ 9,363 $ 630

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 365 $ 31,381 #NUM!

$ 365 $ 30,431 $ 30,211 $ 954

$ 365 $ 29,967 $ 29,890 $ 1,424

$ 365 $ 29,526 $ 29,532 $ 1,893

$ 365 $ 29,101 $ 29,126 $ 2,363

$ 365 $ 28,426 $ 28,426 $ 3,052

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 515 $ 36,524 #NUM!

$ 515 $ 35,838 #NUM! $ 729

$ 515 $ 35,492 $ 35,331 $ 1,092

$ 515 $ 35,180 $ 35,147 $ 1,434

$ 515 $ 34,977 $ 34,977 $ 1,613

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 306 $ 13,375 $ 13,387
$ 306 $ 12,944 $ 12,941 $ 440

$ 306 $ 12,737 $ 12,737 $ 654

$ 306 $ 12,535 $ 12,552 $ 868

$ 306 $ 12,324 $ 12,334 $ 1,082

$ 306 $ 12,238 $ 12,238 $ 1,159

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 515 $ 24,577 #NUM!

$ 515 $ 23,690 #NUM! $ 896

$ 515 $ 23,241 $ 23,272 $ 1,350

$ 515 $ 22,798 $ 22,847 $ 1,803

$ 515 $ 22,352 $ 22,390 $ 2,257

$ 515 $ 22,003 $ 22,048 $ 2,601

$ 515 $ 21,680 $ 21,680 $ 2,921

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 406 $ 21,720 #NUM!

$ 406 $ 21,021 $ 21,088 $ 707

$ 406 $ 20,243 $ 20,243 $ 1,519

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 606 $ 30,582 #NUM!

$ 606 $ 29,723 $ 29,891 $ 878
$ 606 $ 28,771 $ 28,771 $ 1,853

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 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!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 236 $ 13,696 #NUM!

$ 236 $ 13,610 #NUM! $ 92

$ 236 $ 13,455 $ 13,488 $ 247

$ 236 $ 13,321 $ 13,329 $ 405

$ 236 $ 13,262 $ 13,262 $ 469

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 235 $ 9,415 #NUM!

$ 235 $ 9,246 #NUM! $ 167

$ 235 $ 9,045 #NUM! $ 366
$ 235 $ 8,966 $ 8,966 $ 446

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 332 $ 13,708 #NUM!

$ 332 $ 13,413 #NUM! $ 306

$ 332 $ 13,127 #NUM! $ 594

$ 332 $ 12,948 $ 12,927 $ 767

$ 332 $ 12,786 $ 12,721 $ 932

$ 332 $ 12,631 $ 12,668 $ 1,090

$ 332 $ 12,695 $ 12,695 $ 1,027

#NUM! #NUM! #NUM! #NUM!
Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2016

($) (Years) (Years) ($/yr)

#NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2016

($) (Years) (Years) ($/yr)

$ 1,259

$ 296 1.58 1.25 $ 1,259

$ 377 1.34 1.06 $ 1,259

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Presumptive Annual
Cust LCC Energy only Water

Savings Payback Payback Bill - 2016

($) (Years) (Years) ($/yr)

$ 3,387

$ 596 0.67 0.54 $ 3,387

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2016

($) (Years) (Years) ($/yr)

$ 5,553

$ 873 0.23 0.18 $ 5,553

$ 952 0.31 0.25 $ 5,553

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2016

($) (Years) (Years) ($/yr)

$ 156

$ 442 0.37 0.30 $ 156

$ 600 0.60 0.48 $ 156

$ 712 1.03 0.82 $ 156

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Presumptive Annual

Cust LCC Energy only Water
Savings Payback Payback Bill - 2016

($) (Years) (Years) ($/yr)

$ 377

$ 742 0.27 0.21 $ 377

$ 906 1.35 1.07 $ 377

$ 1,164 1.42 1.13 $ 377

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2016

($) (Years) (Years) ($/yr)

$ 347

$ 810 0.25 0.20 $ 347

$ 1,135 0.62 0.49 $ 347

$ 1,222 0.77 0.61 $ 347

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2016

($) (Years) (Years) ($/yr)

$ 707

$ 999 0.27 0.21 $ 707

$ 1,403 0.81 0.65 $ 707

$ 1,477 0.94 0.75 $ 707

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2016
($) (Years) (Years) ($/yr)

$ 503

$ 115 1.31 1.04 $ 503

$ 183 1.65 1.31 $ 503

$ 232 1.88 1.50 $ 503

$ 280 2.11 1.67 $ 503

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2016

($) (Years) (Years) ($/yr)

$ 1,365

$ 222 0.72 0.57 $ 1,365

$ 478 0.67 0.54 $ 1,365

$ 593 0.68 0.54 $ 1,365

$ 656 0.69 0.55 $ 1,365

$ 658 0.78 0.62 $ 1,365

$ 883 0.87 0.69 $ 1,365

#NUM! #NUM! #NUM! #NUM!

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2016

($) (Years) (Years) ($/yr)

$ 78

$ 191 0.83 0.66 $ 78

$ 284 1.20 0.96 $ 78

$ 403 1.31 1.04 $ 78

$ 531 1.30 1.04 $ 78

$ 588 1.29 1.02 $ 78

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2016

($) (Years) (Years) ($/yr)
$ 123

$ 178 1.43 1.13 $ 123

$ 283 1.37 1.09 $ 123

$ 408 1.35 1.07 $ 123

$ 520 1.41 1.12 $ 123

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2016

($) (Years) (Years) ($/yr)

$ 2,301

#NUM! 0.09 0.07 $ 2,301

$ 471 0.14 0.11 $ 2,301

$ 644 0.18 0.14 $ 2,301

$ 794 0.19 0.15 $ 2,301

$ 981 0.42 0.33 $ 2,301

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2016

($) (Years) (Years) ($/yr)

$ 2,877

#NUM! 0.41 0.32 $ 2,877

#NUM! 0.42 0.34 $ 2,877

$ 348 0.56 0.45 $ 2,877

$ 263 1.18 0.94 $ 2,877

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2016

($) (Years) (Years) ($/yr)

$ 88
$ 439 0.76 0.60 $ 88

$ 572 0.84 0.67 $ 88

$ 623 0.88 0.70 $ 88

$ 621 0.91 0.72 $ 88

$ 487 1.95 1.55 $ 88

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2016

($) (Years) (Years) ($/yr)

$ 283

#NUM! 0.46 0.36 $ 283

#NUM! 0.41 0.33 $ 283

$ 454 0.39 0.31 $ 283

$ 715 0.38 0.30 $ 283

$ 1,037 0.77 0.61 $ 283

$ 1,349 1.13 0.90 $ 283

#NUM! #NUM! #NUM! #NUM!

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2016

($) (Years) (Years) ($/yr)

$ 198

#NUM! 0.21 0.17 $ 198

$ 811 0.71 0.57 $ 198

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2016

($) (Years) (Years) ($/yr)

$ 424

#NUM! 0.19 0.15 $ 424
$ 978 0.87 0.69 $ 424

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2016

($) (Years) (Years) ($/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!

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2016

($) (Years) (Years) ($/yr)

$ 863

#NUM! 0.70 0.55 $ 863

#NUM! 0.77 0.61 $ 863

$ 158 0.78 0.62 $ 863

$ 222 0.74 0.59 $ 863

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2016

($) (Years) (Years) ($/yr)

$ 31

#NUM! 1.99 1.59 $ 31

#NUM! 1.78 1.42 $ 31
#NUM! 1.65 1.31 $ 31

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Presumptive Annual

Cust LCC Energy only Water

Savings Payback Payback Bill - 2016

($) (Years) (Years) ($/yr)

$ 85

#NUM! 0.00 0.00 $ 85

#NUM! 0.97 0.77 $ 85

#NUM! 1.27 1.01 $ 85

$ 166 1.54 1.22 $ 85

$ 237 1.76 1.40 $ 85

$ 6 3.65 2.90 $ 85

#NUM! #NUM! #NUM! #NUM!
Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)

$ 4,463 $ 477 $ 4,921 $ 128

$ 4,522 $ 477 $ 4,980 $ 128

$ 4,533 $ 477 $ 4,991 $ 128

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual
Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)

$ 7,391 $ 790 $ 8,149 $ 212

$ 7,438 $ 790 $ 8,196 $ 212

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)

$ 14,215 $ 1,520 $ 15,673 $ 409

$ 14,237 $ 1,520 $ 15,696 $ 409

$ 14,249 $ 1,520 $ 15,707 $ 409

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)

$ 4,472 $ 478 $ 4,930 $ 129

$ 4,490 $ 478 $ 4,949 $ 129

$ 4,516 $ 478 $ 4,975 $ 129

$ 4,573 $ 478 $ 5,032 $ 129

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual

Equipment Installation Installed Repair
Price Cost Price Cost

($) ($) ($) ($/yr)

$ 8,671 $ 927 $ 9,561 $ 249

$ 8,693 $ 927 $ 9,583 $ 249

$ 8,838 $ 927 $ 9,728 $ 249

$ 8,905 $ 927 $ 9,794 $ 249

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)

$ 7,710 $ 824 $ 8,501 $ 222

$ 7,732 $ 824 $ 8,523 $ 222

$ 7,803 $ 824 $ 8,594 $ 222

$ 7,836 $ 824 $ 8,627 $ 222

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)

$ 15,121 $ 1,617 $ 16,672 $ 435

$ 15,150 $ 1,617 $ 16,701 $ 435

$ 15,271 $ 1,617 $ 16,822 $ 435

$ 15,311 $ 1,617 $ 16,863 $ 435

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost
($) ($) ($) ($/yr)

$ 4,833 $ 517 $ 5,329 $ 139

$ 4,852 $ 517 $ 5,348 $ 139

$ 4,883 $ 517 $ 5,379 $ 139

$ 4,909 $ 517 $ 5,405 $ 139

$ 4,935 $ 517 $ 5,431 $ 139

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)

$ 4,857 $ 519 $ 5,355 $ 140

$ 4,875 $ 519 $ 5,374 $ 140

$ 4,894 $ 519 $ 5,392 $ 140

$ 4,907 $ 519 $ 5,405 $ 140

$ 4,920 $ 519 $ 5,418 $ 140

$ 4,937 $ 519 $ 5,435 $ 140

$ 4,981 $ 519 $ 5,479 $ 140

#NUM! #NUM! #NUM! #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)

$ 4,833 $ 517 $ 5,329 $ 139

$ 4,852 $ 517 $ 5,348 $ 139

$ 4,891 $ 517 $ 5,387 $ 139

$ 4,917 $ 517 $ 5,412 $ 139

$ 4,937 $ 517 $ 5,433 $ 139

$ 4,948 $ 517 $ 5,444 $ 139

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)
$ 4,844 $ 518 $ 5,341 $ 139

$ 4,876 $ 518 $ 5,372 $ 139

$ 4,909 $ 518 $ 5,406 $ 139

$ 4,929 $ 518 $ 5,426 $ 139

$ 4,955 $ 518 $ 5,452 $ 139

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)

$ 7,353 $ 786 $ 8,107 $ 211

$ 7,362 $ 786 $ 8,116 $ 211

$ 7,375 $ 786 $ 8,129 $ 211

$ 7,390 $ 786 $ 8,144 $ 211

$ 7,403 $ 786 $ 8,157 $ 211

$ 7,497 $ 786 $ 8,251 $ 211

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)

$ 10,379 $ 1,110 $ 11,444 $ 298

$ 10,413 $ 1,110 $ 11,477 $ 298

$ 10,431 $ 1,110 $ 11,496 $ 298

$ 10,472 $ 1,110 $ 11,537 $ 298

$ 10,611 $ 1,110 $ 11,676 $ 298

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)

$ 6,169 $ 660 $ 6,802 $ 177
$ 6,208 $ 660 $ 6,841 $ 177

$ 6,234 $ 660 $ 6,867 $ 177

$ 6,260 $ 660 $ 6,893 $ 177

$ 6,286 $ 660 $ 6,919 $ 177

$ 6,469 $ 660 $ 7,102 $ 177

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)

$ 10,379 $ 1,110 $ 11,444 $ 298

$ 10,426 $ 1,110 $ 11,490 $ 298

$ 10,442 $ 1,110 $ 11,507 $ 298

$ 10,459 $ 1,110 $ 11,524 $ 298

$ 10,476 $ 1,110 $ 11,540 $ 298

$ 10,613 $ 1,110 $ 11,678 $ 298

$ 10,780 $ 1,110 $ 11,844 $ 298

#NUM! #NUM! #NUM! #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)

$ 8,175 $ 874 $ 9,013 $ 235

$ 8,191 $ 874 $ 9,030 $ 235

$ 8,301 $ 874 $ 9,139 $ 235

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)

$ 12,210 $ 1,305 $ 13,462 $ 351

$ 12,228 $ 1,305 $ 13,481 $ 351
$ 12,400 $ 1,305 $ 13,653 $ 351

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)

$ - $ - $ - $ -

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)

$ 4,758 $ 509 $ 5,247 $ 137

$ 4,766 $ 509 $ 5,254 $ 137

$ 4,781 $ 509 $ 5,269 $ 137

$ 4,795 $ 509 $ 5,284 $ 137

$ 4,799 $ 509 $ 5,287 $ 137

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)

$ 4,733 $ 506 $ 5,218 $ 136

$ 4,777 $ 506 $ 5,263 $ 136

$ 4,818 $ 506 $ 5,303 $ 136
$ 4,827 $ 506 $ 5,313 $ 136

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)

$ 6,698 $ 716 $ 7,385 $ 193

$ 6,698 $ 716 $ 7,385 $ 193

$ 6,766 $ 716 $ 7,453 $ 193

$ 6,818 $ 716 $ 7,505 $ 193

$ 6,879 $ 716 $ 7,566 $ 193

$ 6,948 $ 716 $ 7,635 $ 193

$ 7,318 $ 716 $ 8,005 $ 193

#NUM! #NUM! #NUM! #NUM!
Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

($/yr) (kWh/yr) ($/yr) ($/yr)

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

($/yr) (kWh/yr) ($/yr) ($/yr)

$ 128 4,292 $ 946 $ 257

$ 128 3,865 $ 852 $ 257

$ 128 3,695 $ 815 $ 257

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Maximum Values

Maximum Values

Maximum Values
Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

($/yr) (kWh/yr) ($/yr) ($/yr)

$ 212 7,825 $ 1,725 $ 425

$ 212 7,044 $ 1,553 $ 425

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

($/yr) (kWh/yr) ($/yr) ($/yr)

$ 409 10,972 $ 2,419 $ 817

$ 409 9,877 $ 2,178 $ 817

$ 409 9,767 $ 2,154 $ 817

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

($/yr) (kWh/yr) ($/yr) ($/yr)

$ 129 5,639 $ 1,243 $ 257

$ 129 5,078 $ 1,120 $ 257

$ 129 4,797 $ 1,058 $ 257

$ 129 4,516 $ 996 $ 257

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Maximum Values

Maximum Values

Maximum Values
Cost Energy Use Bill - 2016 Cost - 2016

($/yr) (kWh/yr) ($/yr) ($/yr)

$ 249 9,366 $ 2,065 $ 499

$ 249 8,432 $ 1,859 $ 499

$ 249 7,964 $ 1,756 $ 499

$ 249 7,497 $ 1,653 $ 499

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

($/yr) (kWh/yr) ($/yr) ($/yr)

$ 222 11,328 $ 2,498 $ 443

$ 222 10,310 $ 2,273 $ 443

$ 222 9,632 $ 2,124 $ 443

$ 222 9,462 $ 2,086 $ 443

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

($/yr) (kWh/yr) ($/yr) ($/yr)

$ 435 13,983 $ 3,083 $ 869

$ 435 12,727 $ 2,806 $ 869

$ 435 11,889 $ 2,622 $ 869

$ 435 11,680 $ 2,575 $ 869

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

Maximum Values

Maximum Values

Maximum Values
($/yr) (kWh/yr) ($/yr) ($/yr)

$ 139 2,310 $ 509 $ 278

$ 139 2,150 $ 474 $ 278

$ 139 1,967 $ 434 $ 278

$ 139 1,853 $ 409 $ 278

$ 139 1,761 $ 388 $ 278

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

($/yr) (kWh/yr) ($/yr) ($/yr)

$ 140 4,183 $ 922 $ 279

$ 140 3,892 $ 858 $ 279

$ 140 3,559 $ 785 $ 279

$ 140 3,351 $ 739 $ 279

$ 140 3,143 $ 693 $ 279

$ 140 3,018 $ 665 $ 279

$ 140 2,560 $ 565 $ 279

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

($/yr) (kWh/yr) ($/yr) ($/yr)

$ 139 3,635 $ 802 $ 278

$ 139 3,382 $ 746 $ 278

$ 139 3,093 $ 682 $ 278

$ 139 2,913 $ 642 $ 278

$ 139 2,732 $ 602 $ 278

$ 139 2,624 $ 579 $ 278

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

($/yr) (kWh/yr) ($/yr) ($/yr)

Maximum Values

Maximum Values

Maximum Values
$ 139 3,599 $ 794 $ 279

$ 139 3,349 $ 738 $ 279

$ 139 3,062 $ 675 $ 279

$ 139 2,884 $ 636 $ 279

$ 139 2,705 $ 596 $ 279

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

($/yr) (kWh/yr) ($/yr) ($/yr)

$ 211 11,848 $ 2,612 $ 423

$ 211 10,665 $ 2,352 $ 423

$ 211 10,074 $ 2,221 $ 423

$ 211 9,483 $ 2,091 $ 423

$ 211 8,891 $ 1,961 $ 423

$ 211 7,945 $ 1,752 $ 423

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

($/yr) (kWh/yr) ($/yr) ($/yr)

$ 298 9,329 $ 2,057 $ 597

$ 298 8,399 $ 1,852 $ 597

$ 298 7,933 $ 1,749 $ 597

$ 298 7,468 $ 1,647 $ 597

$ 298 7,096 $ 1,565 $ 597

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

($/yr) (kWh/yr) ($/yr) ($/yr)

$ 177 5,849 $ 1,290 $ 355

Maximum Values

Maximum Values

Maximum Values
$ 177 5,266 $ 1,161 $ 355

$ 177 4,975 $ 1,097 $ 355

$ 177 4,684 $ 1,033 $ 355

$ 177 4,392 $ 969 $ 355

$ 177 4,101 $ 904 $ 355

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

($/yr) (kWh/yr) ($/yr) ($/yr)

$ 298 11,519 $ 2,540 $ 597

$ 298 10,370 $ 2,287 $ 597

$ 298 9,795 $ 2,160 $ 597

$ 298 9,220 $ 2,033 $ 597

$ 298 8,645 $ 1,906 $ 597

$ 298 8,070 $ 1,779 $ 597

$ 298 7,495 $ 1,653 $ 597

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

($/yr) (kWh/yr) ($/yr) ($/yr)

$ 235 12,158 $ 2,681 $ 470

$ 235 11,272 $ 2,486 $ 470

$ 235 10,156 $ 2,239 $ 470

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

($/yr) (kWh/yr) ($/yr) ($/yr)

$ 351 15,078 $ 3,325 $ 702

$ 351 13,979 $ 3,082 $ 702

Maximum Values

Maximum Values

Maximum Values
$ 351 12,594 $ 2,777 $ 702

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

($/yr) (kWh/yr) ($/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!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

($/yr) (kWh/yr) ($/yr) ($/yr)

$ 137 3,471 $ 765 $ 274

$ 137 3,350 $ 739 $ 274

$ 137 3,143 $ 693 $ 274

$ 137 2,933 $ 647 $ 274

$ 137 2,850 $ 628 $ 274

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

($/yr) (kWh/yr) ($/yr) ($/yr)

$ 136 3,635 $ 802 $ 272

$ 136 3,382 $ 746 $ 272

$ 136 3,093 $ 682 $ 272

Maximum Values

Maximum Values

Maximum Values
$ 136 2,985 $ 658 $ 272

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2016 Cost - 2016

($/yr) (kWh/yr) ($/yr) ($/yr)

$ 193 5,387 $ 1,188 $ 385

$ 193 5,012 $ 1,105 $ 385

$ 193 4,583 $ 1,010 $ 385

$ 193 4,314 $ 951 $ 385

$ 193 4,046 $ 892 $ 385

$ 193 3,778 $ 833 $ 385

$ 193 3,456 $ 762 $ 385

#NUM! #NUM! #NUM! #NUM!

Maximum Values
All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

#NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 24,149 $ 22,639

$ 23,632 $ 22,206 $ 728 $ 717

$ 23,415 $ 23,415 $ 1,031 $ 1,017

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected
Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 53,451 $ 50,219

$ 52,453 $ 52,453 $ 1,392 $ 1,373

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 88,146 $ 83,168

$ 86,710 $ 81,947 $ 1,996 $ 1,996

$ 86,574 $ 86,574 $ 2,186 $ 2,186

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 18,556 $ 18,159

$ 17,539 $ 17,179 $ 1,017 $ 1,003

$ 17,047 $ 17,047 $ 1,508 $ 1,488

$ 16,587 $ 16,587 $ 1,968 $ 1,941

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC
Cost Cost Savings Savings

($) ($) ($) ($)

$ 33,508 $ 32,837

$ 31,808 $ 31,808 $ 1,700 $ 1,677

$ 31,092 $ 31,092 $ 2,416 $ 2,382

$ 30,297 $ 30,297 $ 3,210 $ 3,165

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 35,384 $ 34,601

$ 33,531 $ 33,531 $ 1,853 $ 1,828

$ 32,351 $ 32,351 $ 3,032 $ 2,992

$ 32,072 $ 32,072 $ 3,312 $ 3,267

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 54,375 $ 53,355

$ 52,089 $ 51,150 $ 2,286 $ 2,256

$ 50,666 $ 50,666 $ 3,709 $ 3,659

$ 50,321 $ 50,321 $ 4,054 $ 3,999

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings
($) ($) ($) ($)

$ 14,934 $ 14,732

$ 14,657 $ 14,466 $ 277 $ 273

$ 14,368 $ 14,368 $ 583 $ 574

$ 14,238 $ 14,238 $ 767 $ 756

$ 14,138 $ 14,138 $ 910 $ 897

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 25,583 $ 23,873

$ 25,212 $ 23,509 $ 518 $ 511

$ 24,786 $ 23,363 $ 1,113 $ 1,098

$ 24,520 $ 23,138 $ 1,484 $ 1,464

$ 24,255 $ 22,914 $ 1,854 $ 1,829

$ 24,103 $ 24,103 $ 2,067 $ 2,039

$ 23,533 $ 23,533 $ 2,866 $ 2,827

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 15,024 $ 14,760

$ 14,576 $ 14,576 $ 448 $ 431

$ 14,082 $ 14,082 $ 941 $ 906

$ 13,775 $ 13,775 $ 1,248 $ 1,202

$ 13,463 $ 13,463 $ 1,561 $ 1,502

$ 13,274 $ 13,274 $ 1,750 $ 1,684

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)
$ 15,222 $ 14,957

$ 14,792 $ 14,544 $ 430 $ 414

$ 14,298 $ 14,068 $ 924 $ 889

$ 13,988 $ 13,988 $ 1,233 $ 1,187

$ 13,685 $ 13,685 $ 1,537 $ 1,479

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 48,313 #NUM!

$ 46,749 $ 39,728 $ 2,170 #NUM!

$ 45,974 $ 42,400 $ 3,247 $ 692

$ 45,201 $ 42,186 $ 4,321 $ 1,383

$ 44,426 $ 41,537 $ 5,398 $ 2,075

$ 43,250 $ 43,250 $ 7,047 $ 3,352

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 54,799 #NUM!

$ 53,590 #NUM! $ 1,682 #NUM!

$ 52,988 $ 47,364 $ 2,521 #NUM!

$ 52,404 $ 48,861 $ 3,338 $ 665

$ 52,028 $ 52,028 $ 3,885 $ 1,105

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 21,339 $ 16,653
$ 20,304 $ 17,446 $ 1,035 $ 668

$ 19,793 $ 18,068 $ 1,546 $ 996

$ 19,283 $ 18,943 $ 2,057 $ 1,324

$ 18,772 $ 18,451 $ 2,568 $ 1,652

$ 18,418 $ 18,418 $ 2,921 $ 1,838

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 39,745 #NUM!

$ 37,672 #NUM! $ 2,072 #NUM!

$ 36,630 $ 33,285 $ 3,115 #NUM!

$ 35,587 $ 34,922 $ 4,158 $ 921

$ 34,544 $ 33,917 $ 5,200 $ 1,843

$ 33,622 $ 33,031 $ 6,123 $ 2,644

$ 32,729 $ 32,729 $ 7,015 $ 3,415

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 36,851 #NUM!

$ 35,236 $ 31,877 $ 1,616 #NUM!

$ 33,287 $ 33,287 $ 3,564 $ 1,713

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 50,074 #NUM!

$ 48,067 $ 43,519 $ 2,007 #NUM!
$ 45,687 $ 45,687 $ 4,387 $ 2,088

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

#NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 19,673 #NUM!

$ 19,519 #NUM! $ 215 #NUM!

$ 19,257 $ 18,245 $ 582 #NUM!

$ 18,990 $ 18,011 $ 955 $ 368

$ 18,883 $ 18,883 $ 1,103 $ 515

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 14,601 #NUM!

$ 14,180 #NUM! $ 422 #NUM!

$ 13,688 #NUM! $ 914 #NUM!
$ 13,497 $ 13,497 $ 1,104 #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)

$ 21,336 #NUM!

$ 20,644 #NUM! $ 692 #NUM!

$ 19,922 #NUM! $ 1,415 #NUM!

$ 19,479 $ 15,693 $ 1,857 #NUM!

$ 19,046 $ 17,470 $ 2,290 $ 273

$ 18,620 $ 18,337 $ 2,716 $ 541

$ 18,398 $ 18,398 $ 2,939 $ 615

#NUM! #NUM! #NUM! #NUM!
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)

2.30 1.25

1.95 1.06

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

Presumptive
Energy only

Payback Payback

(Years) (Years)

0.98 0.54

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

Presumptive

Energy only

Payback Payback

(Years) (Years)

0.34 0.18

0.46 0.25

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

Presumptive

Energy only

Payback Payback

(Years) (Years)

0.55 0.30

0.87 0.48

1.50 0.82

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

Presumptive

Energy only
Payback Payback

(Years) (Years)

0.39 0.21

1.97 1.07

2.07 1.13

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

Presumptive

Energy only

Payback Payback

(Years) (Years)

0.36 0.20

0.90 0.49

1.12 0.61

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

Presumptive

Energy only

Payback Payback

(Years) (Years)

0.39 0.21

1.19 0.65

1.37 0.75

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

Presumptive

Energy only

Payback Payback
(Years) (Years)

1.92 1.04

2.41 1.31

2.75 1.50

3.07 1.67

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

Presumptive

Energy only

Payback Payback

(Years) (Years)

1.05 0.57

0.98 0.54

1.00 0.54

1.00 0.55

1.13 0.62

1.27 0.69

#NUM! #NUM!

Presumptive

Energy only

Payback Payback

(Years) (Years)

1.21 0.66

1.75 0.96

1.91 1.04

1.90 1.04

1.88 1.02

#NUM! #NUM!

#NUM! #NUM!

Presumptive

Energy only

Payback Payback

(Years) (Years)
2.08 1.13

2.00 1.09

1.97 1.07

2.06 1.12

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

Presumptive

Energy only

Payback Payback

(Years) (Years)

0.13 0.07

0.21 0.11

0.26 0.14

0.28 0.15

0.61 0.33

#NUM! #NUM!

#NUM! #NUM!

Presumptive

Energy only

Payback Payback

(Years) (Years)

0.59 0.32

0.62 0.34

0.82 0.45

1.72 0.94

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

Presumptive

Energy only

Payback Payback

(Years) (Years)
1.11 0.60

1.23 0.67

1.29 0.70

1.33 0.72

2.84 1.55

#NUM! #NUM!

#NUM! #NUM!

Presumptive

Energy only

Payback Payback

(Years) (Years)

0.67 0.36

0.60 0.33

0.57 0.31

0.56 0.30

1.12 0.61

1.65 0.90

#NUM! #NUM!

Presumptive

Energy only

Payback Payback

(Years) (Years)

0.31 0.17

1.04 0.57

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

Presumptive

Energy only

Payback Payback

(Years) (Years)

0.28 0.15
1.27 0.69

#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!

Presumptive

Energy only

Payback Payback

(Years) (Years)

1.02 0.55

1.12 0.61

1.14 0.62

1.09 0.59

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

Presumptive

Energy only

Payback Payback

(Years) (Years)

2.91 1.59

2.60 1.42
2.41 1.31

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

Presumptive

Energy only

Payback Payback

(Years) (Years)

0.00 0.00

1.41 0.77

1.86 1.01

2.24 1.22

2.57 1.40

5.32 2.90

#NUM! #NUM!
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

 51 100

 73 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Of Impacted Customers

Of Impacted Customers

Of Impacted Customers
Customers LCC

Impacted Savings

% % Winners

 - 100

 74 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 82 100

 82 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 59 100

 76 100

 92 100

#DIV/0! 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

 69 100

 90 100

 98 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 57 100

 87 100

 88 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 55 100

 79 100

 85 100

#DIV/0! 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

 37 100

 75 100

 94 100

 94 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 40 100

 40 100

 50 100

 70 100

 90 100

 100 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 32 100

 81 100

 81 100

 81 100

 90 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

Of Impacted Customers

Of Impacted Customers

Of Impacted Customers
 - 100

 33 100

 78 100

 78 100

 83 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 - 100

 3 100

 10 100

 23 100

 58 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 - 100

 - 100

 6 100

 25 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

Of Impacted Customers

Of Impacted Customers

Of Impacted Customers
 4 100

 6 100

 10 100

 16 100

 24 92

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 - 100

 - 100

 9 100

 18 100

 18 100

 18 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 - 100

 13 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 - 100

Of Impacted Customers

Of Impacted Customers

Of Impacted Customers
 15 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 - 100

 - 100

 77 100

 77 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 - 100

 - 100

Of Impacted Customers

Of Impacted Customers

Of Impacted Customers
 - 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 - 100

 - 100

 - 100

 5 100

 10 100

 34 26

#DIV/0! 100

Of Impacted Customers
Payback

% < 3 yrs

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

Payback

% < 3 yrs

 -

 100

 100

 -

 -

 -

 -

 -

 Customers

 Customers

 Customers
Payback

% < 3 yrs

 -

 100

 -

 -

 -

 -

 -

 -

Payback

% < 3 yrs

 -

 100

 100

 -

 -

 -

 -

 -

Payback

% < 3 yrs

 -

 100

 100

 100

 -

 -

 -

 -

 Customers

 Customers

 Customers
Payback

% < 3 yrs

 -

 100

 88

 98

 -

 -

 -

 -

Payback

% < 3 yrs

 -

 100

 100

 100

 -

 -

 -

 -

Payback

% < 3 yrs

 -

 100

 100

 100

 -

 -

 -

 -

Payback

 Customers

 Customers

 Customers
% < 3 yrs

 -

 100

 100

 98

 94

 -

 -

 -

Payback

% < 3 yrs

 -

 100

 100

 100

 100

 100

 100

 -

Payback

% < 3 yrs

 -

 100

 100

 100

 100

 100

 -

 -

Payback

% < 3 yrs

 Customers

 Customers

 Customers
 -

 100

 100

 100

 100

 -

 -

 -

Payback

% < 3 yrs

 -

 -

 100

 100

 100

 100

 -

 -

Payback

% < 3 yrs

 -

 -

 -

 100

 38

 -

 -

 -

Payback

% < 3 yrs

 -

 Customers

 Customers

 Customers
 100

 100

 100

 100

 42

 -

 -

Payback

% < 3 yrs

 -

 -

 -

 100

 100

 100

 100

 -

Payback

% < 3 yrs

 -

 -

 100

 -

 -

 -

 -

 -

Payback

% < 3 yrs

 -

 -

 Customers

 Customers

 Customers
 100

 -

 -

 -

 -

 -

Payback

% < 3 yrs

 -

 -

 -

 -

 -

 -

 -

 -

Payback

% < 3 yrs

 -

 -

 -

 100

 100

 -

 -

 -

Payback

% < 3 yrs

 -

 -

 -

 Customers

 Customers

 Customers
 -

 -

 -

 -

 -

Payback

% < 3 yrs

 -

 -

 -

 -

 91

 84

 -

 -

 Customers
Net No Net

Cost Impact Benefit

% % %

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

Net No Net

Cost Impact Benefit

% % %

0 100 0

0 49 51

0 27 73

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Customers with

Customers with

Customers with
Net No Net

Cost Impact Benefit

% % %

0 100 0

0 26 74

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/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 18 82

0 18 82

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/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 41 59

0 24 76

0 8 92

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Customers with

Customers with

Customers with
Cost Impact Benefit

% % %

0 100 0

0 31 69

0 10 90

0 2 98

#DIV/0! #DIV/0! #DIV/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 43 57

0 13 87

0 12 88

#DIV/0! #DIV/0! #DIV/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 45 55

0 21 79

0 15 85

#DIV/0! #DIV/0! #DIV/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

Customers with

Customers with

Customers with
% % %

0 100 0

0 63 37

0 25 75

0 6 94

0 6 94

#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 60 40

0 60 40

0 50 50

0 30 70

0 10 90

0 0 100

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

0 68 32

0 19 81

0 19 81

0 19 81

0 10 90

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

Customers with

Customers with

Customers with
0 100 0

0 67 33

0 22 78

0 22 78

0 17 83

#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

0 100 0

0 97 3

0 90 10

0 77 23

0 42 58

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

0 100 0

0 100 0

0 94 6

0 75 25

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

Customers with

Customers with

Customers with
0 96 4

0 94 6

0 90 10

0 84 16

2 76 22

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

0 100 0

0 100 0

0 91 9

0 82 18

0 82 18

0 82 18

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

0 100 0

0 87 13

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/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

0 100 0

Customers with

Customers with

Customers with
0 85 15

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/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

% % %

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/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

0 100 0

0 100 0

0 23 77

0 23 77

#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

0 100 0

0 100 0

Customers with

Customers with

Customers with
0 100 0

#DIV/0! #DIV/0! #DIV/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

0 100 0

0 100 0

0 100 0

0 95 5

0 90 10

25 66 9

#DIV/0! #DIV/0! #DIV/0!

Customers with
Annual

Water Equipment Installation

Bill - 2016 Price Cost

($/yr) ($) ($)

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

Annual

Water Equipment Installation

Bill - 2016 Price Cost

($/yr) ($) ($)

$ 412 $ 3,667 $ 289

$ 412 $ 3,715 $ 289

$ 412 $ 3,724 $ 289

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Annual
Water Equipment Installation

Bill - 2016 Price Cost

($/yr) ($) ($)

$ 1,109 $ 6,072 $ 478

$ 1,109 $ 6,110 $ 478

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Annual

Water Equipment Installation

Bill - 2016 Price Cost

($/yr) ($) ($)

$ 1,817 $ 11,679 $ 920

$ 1,817 $ 11,697 $ 920

$ 1,817 $ 11,706 $ 920

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Annual

Water Equipment Installation

Bill - 2016 Price Cost

($/yr) ($) ($)

$ 51 $ 3,674 $ 289

$ 51 $ 3,689 $ 289

$ 51 $ 3,710 $ 289

$ 51 $ 3,757 $ 289

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Annual

Water Equipment Installation
Bill - 2016 Price Cost

($/yr) ($) ($)

$ 123 $ 7,124 $ 561

$ 123 $ 7,142 $ 561

$ 123 $ 7,261 $ 561

$ 123 $ 7,316 $ 561

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Annual

Water Equipment Installation

Bill - 2016 Price Cost

($/yr) ($) ($)

$ 113 $ 6,334 $ 499

$ 113 $ 6,353 $ 499

$ 113 $ 6,410 $ 499

$ 113 $ 6,438 $ 499

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Annual

Water Equipment Installation

Bill - 2016 Price Cost

($/yr) ($) ($)

$ 232 $ 12,422 $ 978

$ 232 $ 12,447 $ 978

$ 232 $ 12,546 $ 978

$ 232 $ 12,579 $ 978

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Annual

Water Equipment Installation

Bill - 2016 Price Cost
($/yr) ($) ($)

$ 165 $ 3,971 $ 313

$ 165 $ 3,986 $ 313

$ 165 $ 4,012 $ 313

$ 165 $ 4,033 $ 313

$ 165 $ 4,055 $ 313

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Annual

Water Equipment Installation

Bill - 2016 Price Cost

($/yr) ($) ($)

$ 447 $ 3,990 $ 314

$ 447 $ 4,005 $ 314

$ 447 $ 4,021 $ 314

$ 447 $ 4,031 $ 314

$ 447 $ 4,042 $ 314

$ 447 $ 4,056 $ 314

$ 447 $ 4,092 $ 314

#NUM! #NUM! #NUM!

Annual

Water Equipment Installation

Bill - 2016 Price Cost

($/yr) ($) ($)

$ 25 $ 3,971 $ 313

$ 25 $ 3,986 $ 313

$ 25 $ 4,018 $ 313

$ 25 $ 4,039 $ 313

$ 25 $ 4,056 $ 313

$ 25 $ 4,065 $ 313

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Annual

Water Equipment Installation

Bill - 2016 Price Cost

($/yr) ($) ($)
$ 40 $ 3,980 $ 313

$ 40 $ 4,005 $ 313

$ 40 $ 4,033 $ 313

$ 40 $ 4,050 $ 313

$ 40 $ 4,071 $ 313

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Annual

Water Equipment Installation

Bill - 2016 Price Cost

($/yr) ($) ($)

$ 753 $ 6,041 $ 476

$ 753 $ 6,048 $ 476

$ 753 $ 6,059 $ 476

$ 753 $ 6,071 $ 476

$ 753 $ 6,082 $ 476

$ 753 $ 6,159 $ 476

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Annual

Water Equipment Installation

Bill - 2016 Price Cost

($/yr) ($) ($)

$ 942 $ 8,527 $ 672

$ 942 $ 8,555 $ 672

$ 942 $ 8,570 $ 672

$ 942 $ 8,603 $ 672

$ 942 $ 8,718 $ 672

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Annual

Water Equipment Installation

Bill - 2016 Price Cost

($/yr) ($) ($)

$ 29 $ 5,068 $ 399
$ 29 $ 5,100 $ 399

$ 29 $ 5,121 $ 399

$ 29 $ 5,143 $ 399

$ 29 $ 5,164 $ 399

$ 29 $ 5,315 $ 399

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Annual

Water Equipment Installation

Bill - 2016 Price Cost

($/yr) ($) ($)

$ 93 $ 8,527 $ 672

$ 93 $ 8,565 $ 672

$ 93 $ 8,579 $ 672

$ 93 $ 8,593 $ 672

$ 93 $ 8,606 $ 672

$ 93 $ 8,719 $ 672

$ 93 $ 8,856 $ 672

#NUM! #NUM! #NUM!

Annual

Water Equipment Installation

Bill - 2016 Price Cost

($/yr) ($) ($)

$ 65 $ 6,716 $ 529

$ 65 $ 6,730 $ 529

$ 65 $ 6,819 $ 529

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Annual

Water Equipment Installation

Bill - 2016 Price Cost

($/yr) ($) ($)

$ 139 $ 10,031 $ 790

$ 139 $ 10,046 $ 790
$ 139 $ 10,188 $ 790

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Annual

Water Equipment Installation

Bill - 2016 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!

Annual

Water Equipment Installation

Bill - 2016 Price Cost

($/yr) ($) ($)

$ 282 $ 3,909 $ 308

$ 282 $ 3,915 $ 308

$ 282 $ 3,928 $ 308

$ 282 $ 3,940 $ 308

$ 282 $ 3,943 $ 308

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Annual

Water Equipment Installation

Bill - 2016 Price Cost

($/yr) ($) ($)

$ 10 $ 3,888 $ 306

$ 10 $ 3,925 $ 306

$ 10 $ 3,958 $ 306
$ 10 $ 3,966 $ 306

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Annual

Water Equipment Installation

Bill - 2016 Price Cost

($/yr) ($) ($)

$ 28 $ 5,503 $ 433

$ 28 $ 5,503 $ 433

$ 28 $ 5,559 $ 433

$ 28 $ 5,601 $ 433

$ 28 $ 5,652 $ 433

$ 28 $ 5,708 $ 433

$ 28 $ 6,012 $ 433

#NUM! #NUM! #NUM!
Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 3,954 $ 103 $ 103 4,292

$ 4,003 $ 103 $ 103 3,865

$ 4,012 $ 103 $ 103 3,695

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual
Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 6,548 $ 171 $ 171 7,825

$ 6,586 $ 171 $ 171 7,044

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 12,593 $ 328 $ 328 10,972

$ 12,612 $ 328 $ 328 9,877

$ 12,621 $ 328 $ 328 9,767

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 3,961 $ 103 $ 103 5,639

$ 3,977 $ 103 $ 103 5,078

$ 3,998 $ 103 $ 103 4,797

$ 4,046 $ 103 $ 103 4,516

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 
Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 7,682 $ 200 $ 200 9,366

$ 7,700 $ 200 $ 200 8,432

$ 7,820 $ 200 $ 200 7,964

$ 7,875 $ 200 $ 200 7,497

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 6,830 $ 178 $ 178 11,328

$ 6,849 $ 178 $ 178 10,310

$ 6,907 $ 178 $ 178 9,632

$ 6,935 $ 178 $ 178 9,462

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 13,395 $ 349 $ 349 13,983

$ 13,420 $ 349 $ 349 12,727

$ 13,519 $ 349 $ 349 11,889

$ 13,553 $ 349 $ 349 11,680

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use
($) ($/yr) ($/yr) kWh/y

$ 4,282 $ 112 $ 112 2,310

$ 4,297 $ 112 $ 112 2,150

$ 4,323 $ 112 $ 112 1,967

$ 4,345 $ 112 $ 112 1,853

$ 4,366 $ 112 $ 112 1,761

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 4,303 $ 112 $ 112 4,183

$ 4,318 $ 112 $ 112 3,892

$ 4,333 $ 112 $ 112 3,559

$ 4,344 $ 112 $ 112 3,351

$ 4,355 $ 112 $ 112 3,143

$ 4,369 $ 112 $ 112 3,018

$ 4,405 $ 112 $ 112 2,560

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 4,282 $ 112 $ 112 3,635

$ 4,297 $ 112 $ 112 3,382

$ 4,329 $ 112 $ 112 3,093

$ 4,351 $ 112 $ 112 2,913

$ 4,368 $ 112 $ 112 2,732

$ 4,377 $ 112 $ 112 2,624

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y
$ 4,291 $ 112 $ 112 3,599

$ 4,317 $ 112 $ 112 3,349

$ 4,345 $ 112 $ 112 3,062

$ 4,362 $ 112 $ 112 2,884

$ 4,383 $ 112 $ 112 2,705

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 6,514 $ 170 $ 170 11,848

$ 6,521 $ 170 $ 170 10,665

$ 6,532 $ 170 $ 170 10,074

$ 6,544 $ 170 $ 170 9,483

$ 6,555 $ 170 $ 170 8,891

$ 6,633 $ 170 $ 170 7,945

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 9,195 $ 240 $ 240 9,329

$ 9,223 $ 240 $ 240 8,399

$ 9,238 $ 240 $ 240 7,933

$ 9,272 $ 240 $ 240 7,468

$ 9,387 $ 240 $ 240 7,096

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 5,465 $ 142 $ 142 5,849
$ 5,497 $ 142 $ 142 5,266

$ 5,519 $ 142 $ 142 4,975

$ 5,540 $ 142 $ 142 4,684

$ 5,562 $ 142 $ 142 4,392

$ 5,713 $ 142 $ 142 4,101

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 9,195 $ 240 $ 240 11,519

$ 9,233 $ 240 $ 240 10,370

$ 9,247 $ 240 $ 240 9,795

$ 9,261 $ 240 $ 240 9,220

$ 9,275 $ 240 $ 240 8,645

$ 9,388 $ 240 $ 240 8,070

$ 9,526 $ 240 $ 240 7,495

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 7,242 $ 189 $ 189 12,158

$ 7,256 $ 189 $ 189 11,272

$ 7,346 $ 189 $ 189 10,156

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 10,816 $ 282 $ 282 15,078

$ 10,832 $ 282 $ 282 13,979
$ 10,974 $ 282 $ 282 12,594

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ - $ - $ - #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 4,215 $ 110 $ 110 3,471

$ 4,222 $ 110 $ 110 3,350

$ 4,234 $ 110 $ 110 3,143

$ 4,246 $ 110 $ 110 2,933

$ 4,249 $ 110 $ 110 2,850

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 4,193 $ 109 $ 109 3,635

$ 4,229 $ 109 $ 109 3,382

$ 4,263 $ 109 $ 109 3,093
$ 4,271 $ 109 $ 109 2,985

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 5,933 $ 155 $ 155 5,387

$ 5,933 $ 155 $ 155 5,012

$ 5,990 $ 155 $ 155 4,583

$ 6,033 $ 155 $ 155 4,314

$ 6,084 $ 155 $ 155 4,046

$ 6,140 $ 155 $ 155 3,778

$ 6,447 $ 155 $ 155 3,456

#NUM! #NUM! #NUM! #NUM!
Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 267 $ 206 $ 10,909 $ 10,950

$ 240 $ 206 $ 10,766 $ 10,765

$ 229 $ 206 $ 10,691 $ 10,691

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

5th Percentile Values

5th Percentile Values

5th Percentile Values
Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 486 $ 341 $ 21,868 $ 21,881

$ 437 $ 341 $ 21,508 $ 21,508

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 681 $ 656 $ 37,515 $ 37,514

$ 613 $ 656 $ 36,978 $ 36,974

$ 606 $ 656 $ 36,930 $ 36,930

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 350 $ 206 $ 8,454 $ 8,439

$ 315 $ 206 $ 8,217 $ 8,213

$ 298 $ 206 $ 8,118 $ 8,113

$ 280 $ 206 $ 8,048 $ 8,048

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

5th Percentile Values

5th Percentile Values

5th Percentile Values
Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 582 $ 400 $ 15,947 $ 15,906

$ 524 $ 400 $ 15,552 $ 15,541

$ 495 $ 400 $ 15,464 $ 15,459

$ 466 $ 400 $ 15,321 $ 15,321

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 703 $ 356 $ 15,541 $ 15,484

$ 640 $ 356 $ 15,102 $ 15,096

$ 598 $ 356 $ 14,878 $ 14,871

$ 588 $ 356 $ 14,836 $ 14,836

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 868 $ 698 $ 26,918 $ 26,851

$ 790 $ 698 $ 26,374 $ 26,366

$ 738 $ 698 $ 26,100 $ 26,092

$ 725 $ 698 $ 26,047 $ 26,047

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

5th Percentile Values

5th Percentile Values

5th Percentile Values
($/yr) ($/yr) ($) ($)

$ 143 $ 223 $ 8,409 $ 8,448

$ 134 $ 223 $ 8,341 $ 8,327

$ 122 $ 223 $ 8,275 $ 8,267

$ 115 $ 223 $ 8,240 $ 8,236

$ 109 $ 223 $ 8,217 $ 8,217

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 260 $ 224 $ 11,637 $ 11,722

$ 242 $ 224 $ 11,511 $ 11,601

$ 221 $ 224 $ 11,370 $ 11,423

$ 208 $ 224 $ 11,281 $ 11,291

$ 195 $ 224 $ 11,194 $ 11,173

$ 187 $ 224 $ 11,137 $ 11,137

$ 159 $ 224 $ 10,938 $ 10,938

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 226 $ 223 $ 7,766 $ 7,764

$ 210 $ 223 $ 7,667 $ 7,665

$ 192 $ 223 $ 7,566 $ 7,562

$ 181 $ 223 $ 7,506 $ 7,504

$ 170 $ 223 $ 7,438 $ 7,434

$ 163 $ 223 $ 7,401 $ 7,401

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

5th Percentile Values

5th Percentile Values

5th Percentile Values
$ 223 $ 224 $ 7,903 $ 7,919

$ 208 $ 224 $ 7,815 $ 7,806

$ 190 $ 224 $ 7,723 $ 7,707

$ 179 $ 224 $ 7,655 $ 7,643

$ 168 $ 224 $ 7,594 $ 7,594

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 736 $ 339 $ 20,887 #NUM!

$ 662 $ 339 $ 20,327 $ 20,345

$ 626 $ 339 $ 20,056 $ 20,532

$ 589 $ 339 $ 19,777 $ 20,032

$ 552 $ 339 $ 19,495 $ 19,494

$ 493 $ 339 $ 19,126 $ 19,126

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 579 $ 479 $ 24,930 #NUM!

$ 522 $ 479 $ 24,518 #NUM!

$ 493 $ 479 $ 24,312 $ 24,459

$ 464 $ 479 $ 24,138 $ 24,342

$ 441 $ 479 $ 24,070 $ 24,070

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 363 $ 285 $ 10,412 $ 10,398

5th Percentile Values

5th Percentile Values

5th Percentile Values
$ 327 $ 285 $ 10,189 $ 10,135

$ 309 $ 285 $ 10,076 $ 10,110

$ 291 $ 285 $ 9,971 $ 10,007

$ 273 $ 285 $ 9,865 $ 9,890

$ 255 $ 285 $ 9,881 $ 9,881

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 715 $ 479 $ 18,683 #NUM!

$ 644 $ 479 $ 18,215 #NUM!

$ 608 $ 479 $ 17,977 $ 18,049

$ 572 $ 479 $ 17,746 $ 17,837

$ 537 $ 479 $ 17,502 $ 17,575

$ 501 $ 479 $ 17,352 $ 17,439

$ 465 $ 479 $ 17,238 $ 17,238

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 755 $ 377 $ 16,020 #NUM!

$ 700 $ 377 $ 15,650 $ 15,685

$ 631 $ 377 $ 15,224 $ 15,224

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 936 $ 564 $ 22,943 #NUM!

$ 868 $ 564 $ 22,459 $ 22,645

5th Percentile Values

5th Percentile Values

5th Percentile Values
$ 782 $ 564 $ 22,010 $ 22,010

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 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!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 216 $ 220 $ 9,828 #NUM!

$ 208 $ 220 $ 9,778 #NUM!

$ 195 $ 220 $ 9,692 $ 9,700

$ 182 $ 220 $ 9,608 $ 9,611

$ 177 $ 220 $ 9,573 $ 9,573

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 226 $ 218 $ 7,488 #NUM!

$ 210 $ 218 $ 7,412 #NUM!

$ 192 $ 218 $ 7,317 #NUM!

5th Percentile Values

5th Percentile Values

5th Percentile Values
$ 185 $ 218 $ 7,277 $ 7,277

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2016 Cost - 2016 Cost Cost

($/yr) ($/yr) ($) ($)

$ 335 $ 309 $ 10,840 #NUM!

$ 311 $ 309 $ 10,674 #NUM!

$ 285 $ 309 $ 10,539 #NUM!

$ 268 $ 309 $ 10,458 $ 10,454

$ 251 $ 309 $ 10,388 $ 10,415

$ 235 $ 309 $ 10,322 $ 10,335

$ 215 $ 309 $ 10,481 $ 10,481

#NUM! #NUM! #NUM! #NUM!

5th Percentile Values
All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 134 $ 134 0.94 1.25

$ 198 $ 77 0.79 1.06

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive
LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 297 $ 297 0.40 0.54

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 453 $ 453 0.14 0.18

$ 491 $ 490 0.19 0.25

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 226 $ 226 0.22 0.30

$ 326 $ 127 0.36 0.48

$ 398 $ 107 0.61 0.82

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only
Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 384 $ 384 0.16 0.21

$ 462 $ 122 0.80 1.07

$ 607 $ 230 0.84 1.13

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 420 $ 418 0.15 0.20

$ 653 $ 273 0.37 0.49

$ 699 $ 312 0.46 0.61

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 516 $ 514 0.16 0.21

$ 777 $ 320 0.48 0.65

$ 832 $ 123 0.56 0.75

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback
($) ($) (Years) (Years)

$ 53 $ 54 0.78 1.04

$ 106 $ 59 0.98 1.31

$ 133 $ 40 1.12 1.50

$ 150 $ 65 1.25 1.67

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 110 $ 110 0.43 0.57

$ 238 $ 238 0.40 0.54

$ 317 $ 103 0.41 0.54

$ 396 $ 96 0.41 0.55

$ 435 $ 52 0.46 0.62

$ 595 $ 218 0.52 0.69

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 93 $ 94 0.49 0.66

$ 185 $ 100 0.71 0.96

$ 241 $ 160 0.78 1.04

$ 301 $ 224 0.77 1.04

$ 338 $ 59 0.77 1.02

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)
$ 81 $ 82 0.85 1.13

$ 176 $ 104 0.81 1.09

$ 236 $ 168 0.80 1.07

$ 291 $ 123 0.84 1.12

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 501 #NUM! 0.05 0.07

$ 745 $ 246 0.08 0.11

$ 987 $ 256 0.11 0.14

$ 1,231 $ 263 0.11 0.15

$ 1,560 $ 354 0.25 0.33

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 373 #NUM! 0.24 0.32

$ 558 #NUM! 0.25 0.34

$ 724 $ 164 0.34 0.45

$ 767 $ 49 0.70 0.94

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)
$ 219 $ 215 0.45 0.60

$ 322 $ 128 0.50 0.67

$ 426 $ 120 0.52 0.70

$ 530 $ 121 0.54 0.72

$ 499 $ (14) 1.16 1.55

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 456 #NUM! 0.27 0.36

$ 690 #NUM! 0.25 0.33

$ 924 $ 238 0.23 0.31

$ 1,157 $ 256 0.23 0.30

$ 1,291 $ 407 0.46 0.61

$ 1,395 $ 530 0.67 0.90

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 368 #NUM! 0.13 0.17

$ 758 $ 397 0.42 0.57

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 458 #NUM! 0.11 0.15
$ 910 $ 459 0.52 0.69

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 46 #NUM! 0.41 0.55

$ 123 #NUM! 0.46 0.61

$ 201 $ 78 0.46 0.62

$ 233 $ 111 0.44 0.59

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 71 #NUM! 1.18 1.59

$ 161 #NUM! 1.06 1.42
$ 200 #NUM! 0.98 1.31

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 162 #NUM! 0.00 0.00

$ 289 #NUM! 0.57 0.77

$ 360 #NUM! 0.76 1.01

$ 424 $ 62 0.91 1.22

$ 482 $ 67 1.05 1.40

$ 302 $ (175) 2.17 2.90

#NUM! #NUM! #NUM! #NUM!
Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 1,083 $ 4,089 $ 477 $ 4,522

$ 1,083 $ 4,144 $ 477 $ 4,575

$ 1,083 $ 4,154 $ 477 $ 4,586

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net
Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 2,914 $ 6,772 $ 790 $ 7,489

$ 2,914 $ 6,815 $ 790 $ 7,531

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 4,778 $ 13,025 $ 1,520 $ 14,402

$ 4,778 $ 13,045 $ 1,520 $ 14,423

$ 4,778 $ 13,056 $ 1,520 $ 14,433

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 134 $ 4,097 $ 478 $ 4,530

$ 134 $ 4,114 $ 478 $ 4,547

$ 134 $ 4,138 $ 478 $ 4,571

$ 134 $ 4,191 $ 478 $ 4,623

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed
Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 325 $ 7,945 $ 927 $ 8,785

$ 325 $ 7,966 $ 927 $ 8,806

$ 325 $ 8,098 $ 927 $ 8,937

$ 325 $ 8,159 $ 927 $ 8,997

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 298 $ 7,065 $ 824 $ 7,812

$ 298 $ 7,085 $ 824 $ 7,832

$ 298 $ 7,150 $ 824 $ 7,896

$ 298 $ 7,180 $ 824 $ 7,926

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 609 $ 13,855 $ 1,617 $ 15,320

$ 609 $ 13,882 $ 1,617 $ 15,347

$ 609 $ 13,992 $ 1,617 $ 15,456

$ 609 $ 14,030 $ 1,617 $ 15,493

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price
($/yr) ($) ($) ($)

$ 433 $ 4,429 $ 517 $ 4,897

$ 433 $ 4,446 $ 517 $ 4,914

$ 433 $ 4,474 $ 517 $ 4,942

$ 433 $ 4,498 $ 517 $ 4,966

$ 433 $ 4,522 $ 517 $ 4,989

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 1,175 $ 4,450 $ 519 $ 4,921

$ 1,175 $ 4,467 $ 519 $ 4,938

$ 1,175 $ 4,484 $ 519 $ 4,954

$ 1,175 $ 4,496 $ 519 $ 4,966

$ 1,175 $ 4,508 $ 519 $ 4,978

$ 1,175 $ 4,523 $ 519 $ 4,993

$ 1,175 $ 4,564 $ 519 $ 5,033

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 67 $ 4,429 $ 517 $ 4,897

$ 67 $ 4,446 $ 517 $ 4,914

$ 67 $ 4,481 $ 517 $ 4,949

$ 67 $ 4,505 $ 517 $ 4,973

$ 67 $ 4,524 $ 517 $ 4,991

$ 67 $ 4,534 $ 517 $ 5,001

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)
$ 105 $ 4,438 $ 518 $ 4,908

$ 105 $ 4,467 $ 518 $ 4,936

$ 105 $ 4,498 $ 518 $ 4,967

$ 105 $ 4,517 $ 518 $ 4,985

$ 105 $ 4,540 $ 518 $ 5,009

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 1,980 $ 6,737 $ 786 $ 7,450

$ 1,980 $ 6,746 $ 786 $ 7,458

$ 1,980 $ 6,757 $ 786 $ 7,470

$ 1,980 $ 6,771 $ 786 $ 7,483

$ 1,980 $ 6,783 $ 786 $ 7,495

$ 1,980 $ 6,870 $ 786 $ 7,580

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 2,475 $ 9,510 $ 1,110 $ 10,516

$ 2,475 $ 9,541 $ 1,110 $ 10,546

$ 2,475 $ 9,558 $ 1,110 $ 10,563

$ 2,475 $ 9,595 $ 1,110 $ 10,600

$ 2,475 $ 9,723 $ 1,110 $ 10,726

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 75 $ 5,653 $ 660 $ 6,250
$ 75 $ 5,688 $ 660 $ 6,285

$ 75 $ 5,712 $ 660 $ 6,309

$ 75 $ 5,736 $ 660 $ 6,332

$ 75 $ 5,759 $ 660 $ 6,356

$ 75 $ 5,928 $ 660 $ 6,522

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 243 $ 9,510 $ 1,110 $ 10,516

$ 243 $ 9,553 $ 1,110 $ 10,558

$ 243 $ 9,568 $ 1,110 $ 10,573

$ 243 $ 9,583 $ 1,110 $ 10,588

$ 243 $ 9,599 $ 1,110 $ 10,603

$ 243 $ 9,724 $ 1,110 $ 10,728

$ 243 $ 9,877 $ 1,110 $ 10,879

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 170 $ 7,490 $ 874 $ 8,282

$ 170 $ 7,506 $ 874 $ 8,297

$ 170 $ 7,606 $ 874 $ 8,396

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 365 $ 11,187 $ 1,305 $ 12,370

$ 365 $ 11,204 $ 1,305 $ 12,387
$ 365 $ 11,362 $ 1,305 $ 12,543

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 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!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 742 $ 4,360 $ 509 $ 4,821

$ 742 $ 4,367 $ 509 $ 4,828

$ 742 $ 4,380 $ 509 $ 4,841

$ 742 $ 4,394 $ 509 $ 4,855

$ 742 $ 4,397 $ 509 $ 4,858

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 27 $ 4,336 $ 506 $ 4,795

$ 27 $ 4,377 $ 506 $ 4,835

$ 27 $ 4,415 $ 506 $ 4,872
$ 27 $ 4,423 $ 506 $ 4,881

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2016 Price Cost Price

($/yr) ($) ($) ($)

$ 73 $ 6,137 $ 716 $ 6,786

$ 73 $ 6,137 $ 716 $ 6,786

$ 73 $ 6,200 $ 716 $ 6,848

$ 73 $ 6,247 $ 716 $ 6,895

$ 73 $ 6,303 $ 716 $ 6,950

$ 73 $ 6,366 $ 716 $ 7,013

$ 73 $ 6,706 $ 716 $ 7,348

#NUM! #NUM! #NUM! #NUM!
Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) kWh/y ($/yr)

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) kWh/y ($/yr)

$ 112 $ 112 4,292 $ 574

$ 112 $ 112 3,865 $ 517

$ 112 $ 112 3,695 $ 494

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

95th Percentile Values

95th Percentile Values

95th Percentile Values
Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) kWh/y ($/yr)

$ 186 $ 186 7,825 $ 1,046

$ 186 $ 186 7,044 $ 942

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) kWh/y ($/yr)

$ 358 $ 358 10,972 $ 1,467

$ 358 $ 358 9,877 $ 1,321

$ 358 $ 358 9,767 $ 1,306

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) kWh/y ($/yr)

$ 113 $ 113 5,639 $ 754

$ 113 $ 113 5,078 $ 679

$ 113 $ 113 4,797 $ 641

$ 113 $ 113 4,516 $ 604

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

95th Percentile Values

95th Percentile Values

95th Percentile Values
Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) kWh/y ($/yr)

$ 218 $ 218 9,366 $ 1,253

$ 218 $ 218 8,432 $ 1,128

$ 218 $ 218 7,964 $ 1,065

$ 218 $ 218 7,497 $ 1,003

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) kWh/y ($/yr)

$ 194 $ 194 11,328 $ 1,515

$ 194 $ 194 10,310 $ 1,379

$ 194 $ 194 9,632 $ 1,288

$ 194 $ 194 9,462 $ 1,265

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) kWh/y ($/yr)

$ 381 $ 381 13,983 $ 1,870

$ 381 $ 381 12,727 $ 1,702

$ 381 $ 381 11,889 $ 1,590

$ 381 $ 381 11,680 $ 1,562

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

95th Percentile Values

95th Percentile Values

95th Percentile Values
($/yr) ($/yr) kWh/y ($/yr)

$ 122 $ 122 2,310 $ 309

$ 122 $ 122 2,150 $ 288

$ 122 $ 122 1,967 $ 263

$ 122 $ 122 1,853 $ 248

$ 122 $ 122 1,761 $ 236

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) kWh/y ($/yr)

$ 122 $ 122 4,183 $ 559

$ 122 $ 122 3,892 $ 520

$ 122 $ 122 3,559 $ 476

$ 122 $ 122 3,351 $ 448

$ 122 $ 122 3,143 $ 420

$ 122 $ 122 3,018 $ 404

$ 122 $ 122 2,560 $ 342

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) kWh/y ($/yr)

$ 122 $ 122 3,635 $ 486

$ 122 $ 122 3,382 $ 452

$ 122 $ 122 3,093 $ 414

$ 122 $ 122 2,913 $ 390

$ 122 $ 122 2,732 $ 365

$ 122 $ 122 2,624 $ 351

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) kWh/y ($/yr)

95th Percentile Values

95th Percentile Values

95th Percentile Values
$ 122 $ 122 3,599 $ 481

$ 122 $ 122 3,349 $ 448

$ 122 $ 122 3,062 $ 410

$ 122 $ 122 2,884 $ 386

$ 122 $ 122 2,705 $ 362

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) kWh/y ($/yr)

$ 185 $ 185 11,848 $ 1,584

$ 185 $ 185 10,665 $ 1,426

$ 185 $ 185 10,074 $ 1,347

$ 185 $ 185 9,483 $ 1,268

$ 185 $ 185 8,891 $ 1,189

$ 185 $ 185 7,945 $ 1,063

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) kWh/y ($/yr)

$ 261 $ 261 9,329 $ 1,248

$ 261 $ 261 8,399 $ 1,123

$ 261 $ 261 7,933 $ 1,061

$ 261 $ 261 7,468 $ 999

$ 261 $ 261 7,096 $ 949

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) kWh/y ($/yr)

$ 155 $ 155 5,849 $ 782

95th Percentile Values

95th Percentile Values

95th Percentile Values
$ 155 $ 155 5,266 $ 704

$ 155 $ 155 4,975 $ 665

$ 155 $ 155 4,684 $ 626

$ 155 $ 155 4,392 $ 587

$ 155 $ 155 4,101 $ 548

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) kWh/y ($/yr)

$ 261 $ 261 11,519 $ 1,541

$ 261 $ 261 10,370 $ 1,387

$ 261 $ 261 9,795 $ 1,310

$ 261 $ 261 9,220 $ 1,233

$ 261 $ 261 8,645 $ 1,156

$ 261 $ 261 8,070 $ 1,079

$ 261 $ 261 7,495 $ 1,002

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) kWh/y ($/yr)

$ 206 $ 206 12,158 $ 1,626

$ 206 $ 206 11,272 $ 1,507

$ 206 $ 206 10,156 $ 1,358

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) kWh/y ($/yr)

$ 307 $ 307 15,078 $ 2,016

$ 307 $ 307 13,979 $ 1,870

95th Percentile Values

95th Percentile Values

95th Percentile Values
$ 307 $ 307 12,594 $ 1,684

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/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!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) kWh/y ($/yr)

$ 120 $ 120 3,471 $ 464

$ 120 $ 120 3,350 $ 448

$ 120 $ 120 3,143 $ 420

$ 120 $ 120 2,933 $ 392

$ 120 $ 120 2,850 $ 381

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) kWh/y ($/yr)

$ 119 $ 119 3,635 $ 486

$ 119 $ 119 3,382 $ 452

$ 119 $ 119 3,093 $ 414

95th Percentile Values

95th Percentile Values

95th Percentile Values
$ 119 $ 119 2,985 $ 399

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2016

($/yr) ($/yr) kWh/y ($/yr)

$ 169 $ 169 5,387 $ 720

$ 169 $ 169 5,012 $ 670

$ 169 $ 169 4,583 $ 613

$ 169 $ 169 4,314 $ 577

$ 169 $ 169 4,046 $ 541

$ 169 $ 169 3,778 $ 505

$ 169 $ 169 3,456 $ 462

#NUM! #NUM! #NUM! #NUM!

95th Percentile Values
Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 225 $ 18,614 $ 18,614

$ 225 $ 18,254 $ 18,300 $ 397

$ 225 $ 18,117 $ 18,117 $ 567

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.
Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 372 $ 40,269 $ 40,390

$ 372 $ 39,550 $ 39,550 $ 780

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 716 $ 66,997 $ 67,024

$ 716 $ 66,042 $ 66,194 $ 1,132

$ 716 $ 65,954 $ 65,954 $ 1,238

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 225 $ 13,116 $ 13,147

$ 225 $ 12,536 $ 12,570 $ 575

$ 225 $ 12,261 $ 12,285 $ 847

$ 225 $ 12,013 $ 12,013 $ 1,093

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 
Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 437 $ 24,206 $ 24,253

$ 437 $ 23,267 $ 23,286 $ 963

$ 437 $ 22,905 $ 22,908 $ 1,327

$ 437 $ 22,474 $ 22,474 $ 1,760

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 388 $ 24,749 $ 24,820

$ 388 $ 23,688 $ 23,720 $ 1,051

$ 388 $ 23,047 $ 23,059 $ 1,702

$ 388 $ 22,901 $ 22,901 $ 1,852

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 761 $ 40,071 $ 40,176

$ 761 $ 38,770 $ 38,832 $ 1,296

$ 761 $ 37,963 $ 38,000 $ 2,071

$ 761 $ 37,782 $ 37,782 $ 2,257

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings
($/yr) ($) ($) ($)

$ 243 $ 12,269 $ 12,246

$ 243 $ 12,127 $ 12,146 $ 152

$ 243 $ 11,971 $ 11,979 $ 317

$ 243 $ 11,870 $ 11,888 $ 414

$ 243 $ 11,802 $ 11,802 $ 488

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 245 $ 19,757 $ 19,800

$ 245 $ 19,520 $ 19,525 $ 290

$ 245 $ 19,234 $ 19,242 $ 624

$ 245 $ 19,051 $ 19,051 $ 832

$ 245 $ 18,842 $ 18,842 $ 1,039

$ 245 $ 18,724 $ 18,724 $ 1,156

$ 245 $ 18,295 $ 18,295 $ 1,598

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 243 $ 11,054 $ 11,054

$ 243 $ 10,800 $ 10,822 $ 250

$ 243 $ 10,533 $ 10,552 $ 520

$ 243 $ 10,371 $ 10,386 $ 687

$ 243 $ 10,203 $ 10,209 $ 859

$ 243 $ 10,094 $ 10,094 $ 963

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)
$ 244 $ 11,295 $ 11,300

$ 244 $ 11,058 $ 11,094 $ 236

$ 244 $ 10,787 $ 10,817 $ 507

$ 244 $ 10,620 $ 10,639 $ 677

$ 244 $ 10,456 $ 10,456 $ 842

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 370 $ 36,814 #NUM!

$ 370 $ 35,659 $ 36,087 $ 1,235

$ 370 $ 35,080 $ 35,075 $ 1,846

$ 370 $ 34,517 $ 34,505 $ 2,455

$ 370 $ 33,987 $ 34,079 $ 3,065

$ 370 $ 33,118 $ 33,118 $ 3,978

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 523 $ 42,328 #NUM!

$ 523 $ 41,484 #NUM! $ 950

$ 523 $ 41,118 $ 41,485 $ 1,423

$ 523 $ 40,716 $ 40,774 $ 1,876

$ 523 $ 40,471 $ 40,471 $ 2,146

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 311 $ 15,302 $ 15,202
$ 311 $ 14,733 $ 14,563 $ 579

$ 311 $ 14,444 $ 14,336 $ 863

$ 311 $ 14,165 $ 14,118 $ 1,147

$ 311 $ 13,884 $ 13,856 $ 1,431

$ 311 $ 13,748 $ 13,748 $ 1,574

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 523 $ 28,297 #NUM!

$ 523 $ 27,119 #NUM! $ 1,168

$ 523 $ 26,537 $ 26,407 $ 1,759

$ 523 $ 25,953 $ 25,900 $ 2,349

$ 523 $ 25,359 $ 25,350 $ 2,939

$ 523 $ 24,896 $ 24,902 $ 3,424

$ 523 $ 24,447 $ 24,447 $ 3,882

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 412 $ 25,403 #NUM!

$ 412 $ 24,509 $ 24,171 $ 917

$ 412 $ 23,403 $ 23,403 $ 1,996

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 615 $ 35,469 #NUM!

$ 615 $ 34,320 $ 34,035 $ 1,140
$ 615 $ 33,000 $ 33,000 $ 2,446

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 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!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 240 $ 15,597 #NUM!

$ 240 $ 15,486 #NUM! $ 120

$ 240 $ 15,295 $ 15,334 $ 325

$ 240 $ 15,105 $ 15,142 $ 534

$ 240 $ 15,032 $ 15,032 $ 617

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 238 $ 10,632 #NUM!

$ 238 $ 10,401 #NUM! $ 227

$ 238 $ 10,142 #NUM! $ 495
$ 238 $ 10,043 $ 10,043 $ 601

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2016 Cost Cost Savings

($/yr) ($) ($) ($)

$ 337 $ 15,538 #NUM!

$ 337 $ 15,151 #NUM! $ 395

$ 337 $ 14,773 #NUM! $ 787

$ 337 $ 14,530 $ 14,449 $ 1,023

$ 337 $ 14,309 $ 14,194 $ 1,251

$ 337 $ 14,089 $ 14,097 $ 1,473

$ 337 $ 14,085 $ 14,085 $ 1,484

#NUM! #NUM! #NUM! #NUM!
Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 398 1.91 1.25

$ 543 1.62 1.06

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Affected Presumptive
Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 784 0.82 0.54

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 1,138 0.28 0.18

$ 1,243 0.38 0.25

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 579 0.45 0.30

$ 829 0.72 0.48

$ 1,037 1.25 0.82

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only
Savings Payback Payback

($) (Years) (Years)

$ 966 0.33 0.21

$ 1,288 1.63 1.07

$ 1,683 1.72 1.13

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 1,058 0.30 0.20

$ 1,626 0.75 0.49

$ 1,762 0.93 0.61

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 1,304 0.32 0.21

$ 1,991 0.98 0.65

$ 2,144 1.14 0.75

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback
($) (Years) (Years)

$ 153 1.59 1.04

$ 287 2.00 1.31

$ 362 2.28 1.50

$ 425 2.55 1.67

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 290 0.87 0.57

$ 625 0.82 0.54

$ 811 0.83 0.54

$ 968 0.83 0.55

$ 1,035 0.94 0.62

$ 1,407 1.05 0.69

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 250 1.01 0.66

$ 457 1.45 0.96

$ 605 1.58 1.04

$ 759 1.58 1.04

$ 842 1.56 1.02

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)
$ 236 1.73 1.13

$ 449 1.66 1.09

$ 602 1.64 1.07

$ 745 1.71 1.12

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

#NUM! 0.11 0.07

$ 614 0.17 0.11

$ 1,065 0.22 0.14

$ 1,318 0.23 0.15

$ 1,710 0.51 0.33

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

#NUM! 0.49 0.32

#NUM! 0.51 0.34

$ 448 0.68 0.45

$ 550 1.42 0.94

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)
$ 576 0.92 0.60

$ 821 1.02 0.67

$ 1,001 1.07 0.70

$ 1,126 1.10 0.72

$ 1,083 2.36 1.55

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

#NUM! 0.55 0.36

#NUM! 0.50 0.33

$ 585 0.48 0.31

$ 1,061 0.46 0.30

$ 1,489 0.93 0.61

$ 1,899 1.37 0.90

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

#NUM! 0.26 0.17

$ 1,071 0.86 0.57

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

#NUM! 0.23 0.15
$ 1,297 1.05 0.69

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

#NUM! 0.84 0.55

#NUM! 0.93 0.61

$ 209 0.95 0.62

$ 293 0.90 0.59

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

#NUM! 2.41 1.59

#NUM! 2.16 1.42
#NUM! 1.99 1.31

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

#NUM! 0.00 0.00

#NUM! 1.17 0.77

#NUM! 1.54 1.01

$ 224 1.86 1.22

$ 395 2.13 1.40

$ 235 4.41 2.90

#NUM! #NUM! #NUM!
Installation Cost Escallation:

Flat

1 IMH-W-Small-B

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

1 2016 $108 $108 $108

1 2017 $107 $107 $107

2 2018 $107 $107 $107

2019 $107 $107 $107

2020 $107 $107 $107

2021 $106 $106 $106

2022 $106 $106 $106

2023 $106 $106 $106

2024 $106 $106 $106

2025 $105 $105 $105

2026 $105 $105 $105

2027 $105 $105 $105

2028 $105 $105 $105

2029 $104 $104 $104

2030 $104 $104 $104

2031 $104 $104 $104

2032 $104 $104 $104

2033 $104 $104 $104

2034 $103 $103 $103

2035 $103 $103 $103

2036 $103 $103 $103

2037 $103 $103 $103

2038 $103 $103 $103

2039 $102 $102 $102

2040 $102 $102 $102

2041 $102 $102 $102

2042 $102 $102 $102

2043 $102 $102 $102

2044 $102 $102 $102

2045 $101 $101 $101

2046 $101 $101 $101

2047 $101 $101 $101

2048 $101 $101 $101

2049 $101 $101 $101

2050 $101 $101 $101

2051 $101 $101 $101

2052 $101 $101 $101

2053 $101 $101 $101

2054 $101 $101 $101

2055 $101 $101 $101
2 IMH-W- Med -B

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $178 $178

2017 $178 $178

2018 $178 $178

2019 $177 $177

2020 $177 $177

2021 $176 $176

2022 $176 $176

2023 $175 $175

2024 $175 $175

2025 $175 $175

2026 $174 $174

2027 $174 $174

2028 $173 $173

2029 $173 $173

2030 $173 $173

2031 $172 $172

2032 $172 $172

2033 $172 $172

2034 $171 $171

2035 $171 $171

2036 $171 $171

2037 $170 $170

2038 $170 $170

2039 $170 $170

2040 $169 $169

2041 $169 $169

2042 $169 $169

2043 $168 $168

2044 $168 $168

2045 $168 $168

2046 $168 $168

2047 $168 $168

2048 $168 $168

2049 $168 $168

2050 $168 $168

2051 $168 $168

2052 $168 $168

2053 $168 $168

2054 $168 $168

2055 $168 $168

3 IMH-W-Large-B
Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $343 $343 $343

2017 $342 $342 $342

2018 $341 $341 $341

2019 $341 $341 $341

2020 $340 $340 $340

2021 $339 $339 $339

2022 $338 $338 $338

2023 $337 $337 $337

2024 $337 $337 $337

2025 $336 $336 $336

2026 $335 $335 $335

2027 $334 $334 $334

2028 $334 $334 $334

2029 $333 $333 $333

2030 $332 $332 $332

2031 $331 $331 $331

2032 $331 $331 $331

2033 $330 $330 $330

2034 $329 $329 $329

2035 $329 $329 $329

2036 $328 $328 $328

2037 $328 $328 $328

2038 $327 $327 $327

2039 $326 $326 $326

2040 $326 $326 $326

2041 $325 $325 $325

2042 $325 $325 $325

2043 $324 $324 $324

2044 $323 $323 $323

2045 $323 $323 $323

2046 $322 $322 $322

2047 $322 $322 $322

2048 $322 $322 $322

2049 $322 $322 $322

2050 $322 $322 $322

2051 $322 $322 $322

2052 $322 $322 $322

2053 $322 $322 $322

2054 $322 $322 $322

2055 $322 $322 $322

4 IMH-A-Small-B

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6
2016 $108 $108 $108 $108

2017 $108 $108 $108 $108

2018 $107 $107 $107 $107

2019 $107 $107 $107 $107

2020 $107 $107 $107 $107

2021 $107 $107 $107 $107

2022 $106 $106 $106 $106

2023 $106 $106 $106 $106

2024 $106 $106 $106 $106

2025 $106 $106 $106 $106

2026 $105 $105 $105 $105

2027 $105 $105 $105 $105

2028 $105 $105 $105 $105

2029 $105 $105 $105 $105

2030 $104 $104 $104 $104

2031 $104 $104 $104 $104

2032 $104 $104 $104 $104

2033 $104 $104 $104 $104

2034 $104 $104 $104 $104

2035 $103 $103 $103 $103

2036 $103 $103 $103 $103

2037 $103 $103 $103 $103

2038 $103 $103 $103 $103

2039 $103 $103 $103 $103

2040 $102 $102 $102 $102

2041 $102 $102 $102 $102

2042 $102 $102 $102 $102

2043 $102 $102 $102 $102

2044 $102 $102 $102 $102

2045 $102 $102 $102 $102

2046 $101 $101 $101 $101

2047 $101 $101 $101 $101

2048 $101 $101 $101 $101

2049 $101 $101 $101 $101

2050 $101 $101 $101 $101

2051 $101 $101 $101 $101

2052 $101 $101 $101 $101

2053 $101 $101 $101 $101

2054 $101 $101 $101 $101

2055 $101 $101 $101 $101

5 IMH-A-Large-B

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $209 $209 $209 $209

2017 $209 $209 $209 $209
2018 $208 $208 $208 $208

2019 $208 $208 $208 $208

2020 $207 $207 $207 $207

2021 $207 $207 $207 $207

2022 $206 $206 $206 $206

2023 $206 $206 $206 $206

2024 $205 $205 $205 $205

2025 $205 $205 $205 $205

2026 $204 $204 $204 $204

2027 $204 $204 $204 $204

2028 $203 $203 $203 $203

2029 $203 $203 $203 $203

2030 $203 $203 $203 $203

2031 $202 $202 $202 $202

2032 $202 $202 $202 $202

2033 $201 $201 $201 $201

2034 $201 $201 $201 $201

2035 $201 $201 $201 $201

2036 $200 $200 $200 $200

2037 $200 $200 $200 $200

2038 $199 $199 $199 $199

2039 $199 $199 $199 $199

2040 $199 $199 $199 $199

2041 $198 $198 $198 $198

2042 $198 $198 $198 $198

2043 $198 $198 $198 $198

2044 $197 $197 $197 $197

2045 $197 $197 $197 $197

2046 $197 $197 $197 $197

2047 $197 $197 $197 $197

2048 $197 $197 $197 $197

2049 $197 $197 $197 $197

2050 $197 $197 $197 $197

2051 $197 $197 $197 $197

2052 $197 $197 $197 $197

2053 $197 $197 $197 $197

2054 $197 $197 $197 $197

2055 $197 $197 $197 $197

6 RCU-Small-B

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $186 $186 $186 $186

2017 $186 $186 $186 $186

2018 $185 $185 $185 $185

2019 $185 $185 $185 $185
2020 $184 $184 $184 $184

2021 $184 $184 $184 $184

2022 $183 $183 $183 $183

2023 $183 $183 $183 $183

2024 $183 $183 $183 $183

2025 $182 $182 $182 $182

2026 $182 $182 $182 $182

2027 $181 $181 $181 $181

2028 $181 $181 $181 $181

2029 $181 $181 $181 $181

2030 $180 $180 $180 $180

2031 $180 $180 $180 $180

2032 $179 $179 $179 $179

2033 $179 $179 $179 $179

2034 $179 $179 $179 $179

2035 $178 $178 $178 $178

2036 $178 $178 $178 $178

2037 $178 $178 $178 $178

2038 $177 $177 $177 $177

2039 $177 $177 $177 $177

2040 $177 $177 $177 $177

2041 $176 $176 $176 $176

2042 $176 $176 $176 $176

2043 $176 $176 $176 $176

2044 $175 $175 $175 $175

2045 $175 $175 $175 $175

2046 $175 $175 $175 $175

2047 $175 $175 $175 $175

2048 $175 $175 $175 $175

2049 $175 $175 $175 $175

2050 $175 $175 $175 $175

2051 $175 $175 $175 $175

2052 $175 $175 $175 $175

2053 $175 $175 $175 $175

2054 $175 $175 $175 $175

2055 $175 $175 $175 $175

7 RCU-Large-B

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $365 $365 $365 $365

2017 $364 $364 $364 $364

2018 $363 $363 $363 $363

2019 $362 $362 $362 $362

2020 $361 $361 $361 $361

2021 $360 $360 $360 $360
2022 $360 $360 $360 $360

2023 $359 $359 $359 $359

2024 $358 $358 $358 $358

2025 $357 $357 $357 $357

2026 $356 $356 $356 $356

2027 $356 $356 $356 $356

2028 $355 $355 $355 $355

2029 $354 $354 $354 $354

2030 $353 $353 $353 $353

2031 $353 $353 $353 $353

2032 $352 $352 $352 $352

2033 $351 $351 $351 $351

2034 $350 $350 $350 $350

2035 $350 $350 $350 $350

2036 $349 $349 $349 $349

2037 $348 $348 $348 $348

2038 $348 $348 $348 $348

2039 $347 $347 $347 $347

2040 $346 $346 $346 $346

2041 $346 $346 $346 $346

2042 $345 $345 $345 $345

2043 $345 $345 $345 $345

2044 $344 $344 $344 $344

2045 $343 $343 $343 $343

2046 $343 $343 $343 $343

2047 $343 $343 $343 $343

2048 $343 $343 $343 $343

2049 $343 $343 $343 $343

2050 $343 $343 $343 $343

2051 $343 $343 $343 $343

2052 $343 $343 $343 $343

2053 $343 $343 $343 $343

2054 $343 $343 $343 $343

2055 $343 $343 $343 $343

8 SCU-W-Small-B

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $117 $117 $117 $117 $117

2017 $116 $116 $116 $116 $116

2018 $116 $116 $116 $116 $116

2019 $116 $116 $116 $116 $116

2020 $116 $116 $116 $116 $116

2021 $115 $115 $115 $115 $115

2022 $115 $115 $115 $115 $115

2023 $115 $115 $115 $115 $115
2024 $114 $114 $114 $114 $114

2025 $114 $114 $114 $114 $114

2026 $114 $114 $114 $114 $114

2027 $114 $114 $114 $114 $114

2028 $113 $113 $113 $113 $113

2029 $113 $113 $113 $113 $113

2030 $113 $113 $113 $113 $113

2031 $113 $113 $113 $113 $113

2032 $112 $112 $112 $112 $112

2033 $112 $112 $112 $112 $112

2034 $112 $112 $112 $112 $112

2035 $112 $112 $112 $112 $112

2036 $112 $112 $112 $112 $112

2037 $111 $111 $111 $111 $111

2038 $111 $111 $111 $111 $111

2039 $111 $111 $111 $111 $111

2040 $111 $111 $111 $111 $111

2041 $111 $111 $111 $111 $111

2042 $110 $110 $110 $110 $110

2043 $110 $110 $110 $110 $110

2044 $110 $110 $110 $110 $110

2045 $110 $110 $110 $110 $110

2046 $110 $110 $110 $110 $110

2047 $110 $110 $110 $110 $110

2048 $110 $110 $110 $110 $110

2049 $110 $110 $110 $110 $110

2050 $110 $110 $110 $110 $110

2051 $110 $110 $110 $110 $110

2052 $110 $110 $110 $110 $110

2053 $110 $110 $110 $110 $110

2054 $110 $110 $110 $110 $110

2055 $110 $110 $110 $110 $110

9 SCU-W-Large-B

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $117 $117 $117 $117 $117 $117

2017 $117 $117 $117 $117 $117 $117

2018 $117 $117 $117 $117 $117 $117

2019 $116 $116 $116 $116 $116 $116

2020 $116 $116 $116 $116 $116 $116

2021 $116 $116 $116 $116 $116 $116

2022 $116 $116 $116 $116 $116 $116

2023 $115 $115 $115 $115 $115 $115

2024 $115 $115 $115 $115 $115 $115

2025 $115 $115 $115 $115 $115 $115
2026 $114 $114 $114 $114 $114 $114

2027 $114 $114 $114 $114 $114 $114

2028 $114 $114 $114 $114 $114 $114

2029 $114 $114 $114 $114 $114 $114

2030 $113 $113 $113 $113 $113 $113

2031 $113 $113 $113 $113 $113 $113

2032 $113 $113 $113 $113 $113 $113

2033 $113 $113 $113 $113 $113 $113

2034 $113 $113 $113 $113 $113 $113

2035 $112 $112 $112 $112 $112 $112

2036 $112 $112 $112 $112 $112 $112

2037 $112 $112 $112 $112 $112 $112

2038 $112 $112 $112 $112 $112 $112

2039 $111 $111 $111 $111 $111 $111

2040 $111 $111 $111 $111 $111 $111

2041 $111 $111 $111 $111 $111 $111

2042 $111 $111 $111 $111 $111 $111

2043 $111 $111 $111 $111 $111 $111

2044 $111 $111 $111 $111 $111 $111

2045 $110 $110 $110 $110 $110 $110

2046 $110 $110 $110 $110 $110 $110

2047 $110 $110 $110 $110 $110 $110

2048 $110 $110 $110 $110 $110 $110

2049 $110 $110 $110 $110 $110 $110

2050 $110 $110 $110 $110 $110 $110

2051 $110 $110 $110 $110 $110 $110

2052 $110 $110 $110 $110 $110 $110

2053 $110 $110 $110 $110 $110 $110

2054 $110 $110 $110 $110 $110 $110

2055 $110 $110 $110 $110 $110 $110

10 SCU-A-Small-B

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $117 $117 $117 $117 $117 $117

2017 $116 $116 $116 $116 $116 $116

2018 $116 $116 $116 $116 $116 $116

2019 $116 $116 $116 $116 $116 $116

2020 $116 $116 $116 $116 $116 $116

2021 $115 $115 $115 $115 $115 $115

2022 $115 $115 $115 $115 $115 $115

2023 $115 $115 $115 $115 $115 $115

2024 $114 $114 $114 $114 $114 $114

2025 $114 $114 $114 $114 $114 $114

2026 $114 $114 $114 $114 $114 $114

2027 $114 $114 $114 $114 $114 $114
2028 $113 $113 $113 $113 $113 $113

2029 $113 $113 $113 $113 $113 $113

2030 $113 $113 $113 $113 $113 $113

2031 $113 $113 $113 $113 $113 $113

2032 $112 $112 $112 $112 $112 $112

2033 $112 $112 $112 $112 $112 $112

2034 $112 $112 $112 $112 $112 $112

2035 $112 $112 $112 $112 $112 $112

2036 $112 $112 $112 $112 $112 $112

2037 $111 $111 $111 $111 $111 $111

2038 $111 $111 $111 $111 $111 $111

2039 $111 $111 $111 $111 $111 $111

2040 $111 $111 $111 $111 $111 $111

2041 $111 $111 $111 $111 $111 $111

2042 $110 $110 $110 $110 $110 $110

2043 $110 $110 $110 $110 $110 $110

2044 $110 $110 $110 $110 $110 $110

2045 $110 $110 $110 $110 $110 $110

2046 $110 $110 $110 $110 $110 $110

2047 $110 $110 $110 $110 $110 $110

2048 $110 $110 $110 $110 $110 $110

2049 $110 $110 $110 $110 $110 $110

2050 $110 $110 $110 $110 $110 $110

2051 $110 $110 $110 $110 $110 $110

2052 $110 $110 $110 $110 $110 $110

2053 $110 $110 $110 $110 $110 $110

2054 $110 $110 $110 $110 $110 $110

2055 $110 $110 $110 $110 $110 $110

11 SCU-A-Large-B

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $117 $117 $117 $117 $117

2017 $117 $117 $117 $117 $117

2018 $116 $116 $116 $116 $116

2019 $116 $116 $116 $116 $116

2020 $116 $116 $116 $116 $116

2021 $115 $115 $115 $115 $115

2022 $115 $115 $115 $115 $115

2023 $115 $115 $115 $115 $115

2024 $115 $115 $115 $115 $115

2025 $114 $114 $114 $114 $114

2026 $114 $114 $114 $114 $114

2027 $114 $114 $114 $114 $114

2028 $114 $114 $114 $114 $114

2029 $113 $113 $113 $113 $113
2030 $113 $113 $113 $113 $113

2031 $113 $113 $113 $113 $113

2032 $113 $113 $113 $113 $113

2033 $112 $112 $112 $112 $112

2034 $112 $112 $112 $112 $112

2035 $112 $112 $112 $112 $112

2036 $112 $112 $112 $112 $112

2037 $112 $112 $112 $112 $112

2038 $111 $111 $111 $111 $111

2039 $111 $111 $111 $111 $111

2040 $111 $111 $111 $111 $111

2041 $111 $111 $111 $111 $111

2042 $111 $111 $111 $111 $111

2043 $110 $110 $110 $110 $110

2044 $110 $110 $110 $110 $110

2045 $110 $110 $110 $110 $110

2046 $110 $110 $110 $110 $110

2047 $110 $110 $110 $110 $110

2048 $110 $110 $110 $110 $110

2049 $110 $110 $110 $110 $110

2050 $110 $110 $110 $110 $110

2051 $110 $110 $110 $110 $110

2052 $110 $110 $110 $110 $110

2053 $110 $110 $110 $110 $110

2054 $110 $110 $110 $110 $110

2055 $110 $110 $110 $110 $110

12 IMH-W-Small-C

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $178 $178 $178 $178 $178 $178

2017 $177 $177 $177 $177 $177 $177

2018 $177 $177 $177 $177 $177 $177

2019 $176 $176 $176 $176 $176 $176

2020 $176 $176 $176 $176 $176 $176

2021 $175 $175 $175 $175 $175 $175

2022 $175 $175 $175 $175 $175 $175

2023 $174 $174 $174 $174 $174 $174

2024 $174 $174 $174 $174 $174 $174

2025 $174 $174 $174 $174 $174 $174

2026 $173 $173 $173 $173 $173 $173

2027 $173 $173 $173 $173 $173 $173

2028 $173 $173 $173 $173 $173 $173

2029 $172 $172 $172 $172 $172 $172

2030 $172 $172 $172 $172 $172 $172

2031 $171 $171 $171 $171 $171 $171
2032 $171 $171 $171 $171 $171 $171

2033 $171 $171 $171 $171 $171 $171

2034 $170 $170 $170 $170 $170 $170

2035 $170 $170 $170 $170 $170 $170

2036 $170 $170 $170 $170 $170 $170

2037 $169 $169 $169 $169 $169 $169

2038 $169 $169 $169 $169 $169 $169

2039 $169 $169 $169 $169 $169 $169

2040 $168 $168 $168 $168 $168 $168

2041 $168 $168 $168 $168 $168 $168

2042 $168 $168 $168 $168 $168 $168

2043 $168 $168 $168 $168 $168 $168

2044 $167 $167 $167 $167 $167 $167

2045 $167 $167 $167 $167 $167 $167

2046 $167 $167 $167 $167 $167 $167

2047 $167 $167 $167 $167 $167 $167

2048 $167 $167 $167 $167 $167 $167

2049 $167 $167 $167 $167 $167 $167

2050 $167 $167 $167 $167 $167 $167

2051 $167 $167 $167 $167 $167 $167

2052 $167 $167 $167 $167 $167 $167

2053 $167 $167 $167 $167 $167 $167

2054 $167 $167 $167 $167 $167 $167

2055 $167 $167 $167 $167 $167 $167

13 IMH-W-Large-C

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $251 $251 $251 $251 $251

2017 $250 $250 $250 $250 $250

2018 $249 $249 $249 $249 $249

2019 $249 $249 $249 $249 $249

2020 $248 $248 $248 $248 $248

2021 $247 $247 $247 $247 $247

2022 $247 $247 $247 $247 $247

2023 $246 $246 $246 $246 $246

2024 $246 $246 $246 $246 $246

2025 $245 $245 $245 $245 $245

2026 $245 $245 $245 $245 $245

2027 $244 $244 $244 $244 $244

2028 $244 $244 $244 $244 $244

2029 $243 $243 $243 $243 $243

2030 $243 $243 $243 $243 $243

2031 $242 $242 $242 $242 $242

2032 $242 $242 $242 $242 $242

2033 $241 $241 $241 $241 $241
2034 $241 $241 $241 $241 $241

2035 $240 $240 $240 $240 $240

2036 $240 $240 $240 $240 $240

2037 $239 $239 $239 $239 $239

2038 $239 $239 $239 $239 $239

2039 $238 $238 $238 $238 $238

2040 $238 $238 $238 $238 $238

2041 $237 $237 $237 $237 $237

2042 $237 $237 $237 $237 $237

2043 $237 $237 $237 $237 $237

2044 $236 $236 $236 $236 $236

2045 $236 $236 $236 $236 $236

2046 $235 $235 $235 $235 $235

2047 $235 $235 $235 $235 $235

2048 $235 $235 $235 $235 $235

2049 $235 $235 $235 $235 $235

2050 $235 $235 $235 $235 $235

2051 $235 $235 $235 $235 $235

2052 $235 $235 $235 $235 $235

2053 $235 $235 $235 $235 $235

2054 $235 $235 $235 $235 $235

2055 $235 $235 $235 $235 $235

14 IMH-A-Small-C

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $149 $149 $149 $149 $149 $149

2017 $149 $149 $149 $149 $149 $149

2018 $148 $148 $148 $148 $148 $148

2019 $148 $148 $148 $148 $148 $148

2020 $147 $147 $147 $147 $147 $147

2021 $147 $147 $147 $147 $147 $147

2022 $147 $147 $147 $147 $147 $147

2023 $146 $146 $146 $146 $146 $146

2024 $146 $146 $146 $146 $146 $146

2025 $146 $146 $146 $146 $146 $146

2026 $145 $145 $145 $145 $145 $145

2027 $145 $145 $145 $145 $145 $145

2028 $145 $145 $145 $145 $145 $145

2029 $144 $144 $144 $144 $144 $144

2030 $144 $144 $144 $144 $144 $144

2031 $144 $144 $144 $144 $144 $144

2032 $144 $144 $144 $144 $144 $144

2033 $143 $143 $143 $143 $143 $143

2034 $143 $143 $143 $143 $143 $143

2035 $143 $143 $143 $143 $143 $143
2036 $142 $142 $142 $142 $142 $142

2037 $142 $142 $142 $142 $142 $142

2038 $142 $142 $142 $142 $142 $142

2039 $142 $142 $142 $142 $142 $142

2040 $141 $141 $141 $141 $141 $141

2041 $141 $141 $141 $141 $141 $141

2042 $141 $141 $141 $141 $141 $141

2043 $141 $141 $141 $141 $141 $141

2044 $140 $140 $140 $140 $140 $140

2045 $140 $140 $140 $140 $140 $140

2046 $140 $140 $140 $140 $140 $140

2047 $140 $140 $140 $140 $140 $140

2048 $140 $140 $140 $140 $140 $140

2049 $140 $140 $140 $140 $140 $140

2050 $140 $140 $140 $140 $140 $140

2051 $140 $140 $140 $140 $140 $140

2052 $140 $140 $140 $140 $140 $140

2053 $140 $140 $140 $140 $140 $140

2054 $140 $140 $140 $140 $140 $140

2055 $140 $140 $140 $140 $140 $140

15 IMH-A-Large-C

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $251 $251 $251 $251 $251 $251

2017 $250 $250 $250 $250 $250 $250

2018 $249 $249 $249 $249 $249 $249

2019 $249 $249 $249 $249 $249 $249

2020 $248 $248 $248 $248 $248 $248

2021 $247 $247 $247 $247 $247 $247

2022 $247 $247 $247 $247 $247 $247

2023 $246 $246 $246 $246 $246 $246

2024 $246 $246 $246 $246 $246 $246

2025 $245 $245 $245 $245 $245 $245

2026 $245 $245 $245 $245 $245 $245

2027 $244 $244 $244 $244 $244 $244

2028 $244 $244 $244 $244 $244 $244

2029 $243 $243 $243 $243 $243 $243

2030 $243 $243 $243 $243 $243 $243

2031 $242 $242 $242 $242 $242 $242

2032 $242 $242 $242 $242 $242 $242

2033 $241 $241 $241 $241 $241 $241

2034 $241 $241 $241 $241 $241 $241

2035 $240 $240 $240 $240 $240 $240

2036 $240 $240 $240 $240 $240 $240

2037 $239 $239 $239 $239 $239 $239
2038 $239 $239 $239 $239 $239 $239

2039 $238 $238 $238 $238 $238 $238

2040 $238 $238 $238 $238 $238 $238

2041 $237 $237 $237 $237 $237 $237

2042 $237 $237 $237 $237 $237 $237

2043 $237 $237 $237 $237 $237 $237

2044 $236 $236 $236 $236 $236 $236

2045 $236 $236 $236 $236 $236 $236

2046 $235 $235 $235 $235 $235 $235

2047 $235 $235 $235 $235 $235 $235

2048 $235 $235 $235 $235 $235 $235

2049 $235 $235 $235 $235 $235 $235

2050 $235 $235 $235 $235 $235 $235

2051 $235 $235 $235 $235 $235 $235

2052 $235 $235 $235 $235 $235 $235

2053 $235 $235 $235 $235 $235 $235

2054 $235 $235 $235 $235 $235 $235

2055 $235 $235 $235 $235 $235 $235

16 RCU-Small-C

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $197 $197 $197

2017 $197 $197 $197

2018 $196 $196 $196

2019 $196 $196 $196

2020 $195 $195 $195

2021 $195 $195 $195

2022 $194 $194 $194

2023 $194 $194 $194

2024 $194 $194 $194

2025 $193 $193 $193

2026 $193 $193 $193

2027 $192 $192 $192

2028 $192 $192 $192

2029 $191 $191 $191

2030 $191 $191 $191

2031 $191 $191 $191

2032 $190 $190 $190

2033 $190 $190 $190

2034 $189 $189 $189

2035 $189 $189 $189

2036 $189 $189 $189

2037 $188 $188 $188

2038 $188 $188 $188

2039 $188 $188 $188
2040 $187 $187 $187

2041 $187 $187 $187

2042 $187 $187 $187

2043 $186 $186 $186

2044 $186 $186 $186

2045 $186 $186 $186

2046 $185 $185 $185

2047 $185 $185 $185

2048 $185 $185 $185

2049 $185 $185 $185

2050 $185 $185 $185

2051 $185 $185 $185

2052 $185 $185 $185

2053 $185 $185 $185

2054 $185 $185 $185

2055 $185 $185 $185

17 RCU-Large-C

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $295 $295 $295

2017 $294 $294 $294

2018 $293 $293 $293

2019 $293 $293 $293

2020 $292 $292 $292

2021 $291 $291 $291

2022 $290 $290 $290

2023 $290 $290 $290

2024 $289 $289 $289

2025 $288 $288 $288

2026 $288 $288 $288

2027 $287 $287 $287

2028 $286 $286 $286

2029 $286 $286 $286

2030 $285 $285 $285

2031 $285 $285 $285

2032 $284 $284 $284

2033 $284 $284 $284

2034 $283 $283 $283

2035 $282 $282 $282

2036 $282 $282 $282

2037 $281 $281 $281

2038 $281 $281 $281

2039 $280 $280 $280

2040 $280 $280 $280

2041 $279 $279 $279
2042 $279 $279 $279

2043 $278 $278 $278

2044 $278 $278 $278

2045 $277 $277 $277

2046 $277 $277 $277

2047 $277 $277 $277

2048 $277 $277 $277

2049 $277 $277 $277

2050 $277 $277 $277

2051 $277 $277 $277

2052 $277 $277 $277

2053 $277 $277 $277

2054 $277 $277 $277

2055 $277 $277 $277

18 SCU-W-Small-C

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $0

2017 $0

2018 $0

2019 $0

2020 $0

2021 $0

2022 $0

2023 $0

2024 $0

2025 $0

2026 $0

2027 $0

2028 $0

2029 $0

2030 $0

2031 $0

2032 $0

2033 $0

2034 $0

2035 $0

2036 $0

2037 $0

2038 $0

2039 $0

2040 $0

2041 $0

2042 $0

2043 $0
2044 $0

2045 $0

2046 $0

2047 $0

2048 $0

2049 $0

2050 $0

2051 $0

2052 $0

2053 $0

2054 $0

2055 $0

19 SCU-W-Large-C

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $115 $115 $115 $115 $115

2017 $115 $115 $115 $115 $115

2018 $114 $114 $114 $114 $114

2019 $114 $114 $114 $114 $114

2020 $114 $114 $114 $114 $114

2021 $113 $113 $113 $113 $113

2022 $113 $113 $113 $113 $113

2023 $113 $113 $113 $113 $113

2024 $113 $113 $113 $113 $113

2025 $112 $112 $112 $112 $112

2026 $112 $112 $112 $112 $112

2027 $112 $112 $112 $112 $112

2028 $112 $112 $112 $112 $112

2029 $111 $111 $111 $111 $111

2030 $111 $111 $111 $111 $111

2031 $111 $111 $111 $111 $111

2032 $111 $111 $111 $111 $111

2033 $110 $110 $110 $110 $110

2034 $110 $110 $110 $110 $110

2035 $110 $110 $110 $110 $110

2036 $110 $110 $110 $110 $110

2037 $110 $110 $110 $110 $110

2038 $109 $109 $109 $109 $109

2039 $109 $109 $109 $109 $109

2040 $109 $109 $109 $109 $109

2041 $109 $109 $109 $109 $109

2042 $109 $109 $109 $109 $109

2043 $108 $108 $108 $108 $108

2044 $108 $108 $108 $108 $108

2045 $108 $108 $108 $108 $108
2046 $108 $108 $108 $108 $108

2047 $108 $108 $108 $108 $108

2048 $108 $108 $108 $108 $108

2049 $108 $108 $108 $108 $108

2050 $108 $108 $108 $108 $108

2051 $108 $108 $108 $108 $108

2052 $108 $108 $108 $108 $108

2053 $108 $108 $108 $108 $108

2054 $108 $108 $108 $108 $108

2055 $108 $108 $108 $108 $108

20 SCU-A-Small-C

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $114 $114 $114 $114

2017 $114 $114 $114 $114

2018 $114 $114 $114 $114

2019 $113 $113 $113 $113

2020 $113 $113 $113 $113

2021 $113 $113 $113 $113

2022 $113 $113 $113 $113

2023 $112 $112 $112 $112

2024 $112 $112 $112 $112

2025 $112 $112 $112 $112

2026 $112 $112 $112 $112

2027 $111 $111 $111 $111

2028 $111 $111 $111 $111

2029 $111 $111 $111 $111

2030 $111 $111 $111 $111

2031 $110 $110 $110 $110

2032 $110 $110 $110 $110

2033 $110 $110 $110 $110

2034 $110 $110 $110 $110

2035 $109 $109 $109 $109

2036 $109 $109 $109 $109

2037 $109 $109 $109 $109

2038 $109 $109 $109 $109

2039 $109 $109 $109 $109

2040 $108 $108 $108 $108

2041 $108 $108 $108 $108

2042 $108 $108 $108 $108

2043 $108 $108 $108 $108

2044 $108 $108 $108 $108

2045 $107 $107 $107 $107

2046 $107 $107 $107 $107

2047 $107 $107 $107 $107
2048 $107 $107 $107 $107

2049 $107 $107 $107 $107

2050 $107 $107 $107 $107

2051 $107 $107 $107 $107

2052 $107 $107 $107 $107

2053 $107 $107 $107 $107

2054 $107 $107 $107 $107

2055 $107 $107 $107 $107

21 SCU-A-Large-C

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $162 $162 $162 $162 $162 $162

2017 $161 $161 $161 $161 $161 $161

2018 $161 $161 $161 $161 $161 $161

2019 $160 $160 $160 $160 $160 $160

2020 $160 $160 $160 $160 $160 $160

2021 $160 $160 $160 $160 $160 $160

2022 $159 $159 $159 $159 $159 $159

2023 $159 $159 $159 $159 $159 $159

2024 $159 $159 $159 $159 $159 $159

2025 $158 $158 $158 $158 $158 $158

2026 $158 $158 $158 $158 $158 $158

2027 $157 $157 $157 $157 $157 $157

2028 $157 $157 $157 $157 $157 $157

2029 $157 $157 $157 $157 $157 $157

2030 $156 $156 $156 $156 $156 $156

2031 $156 $156 $156 $156 $156 $156

2032 $156 $156 $156 $156 $156 $156

2033 $156 $156 $156 $156 $156 $156

2034 $155 $155 $155 $155 $155 $155

2035 $155 $155 $155 $155 $155 $155

2036 $155 $155 $155 $155 $155 $155

2037 $154 $154 $154 $154 $154 $154

2038 $154 $154 $154 $154 $154 $154

2039 $154 $154 $154 $154 $154 $154

2040 $153 $153 $153 $153 $153 $153

2041 $153 $153 $153 $153 $153 $153

2042 $153 $153 $153 $153 $153 $153

2043 $153 $153 $153 $153 $153 $153

2044 $152 $152 $152 $152 $152 $152

2045 $152 $152 $152 $152 $152 $152

2046 $152 $152 $152 $152 $152 $152

2047 $152 $152 $152 $152 $152 $152

2048 $152 $152 $152 $152 $152 $152

2049 $152 $152 $152 $152 $152 $152
2050 $152 $152 $152 $152 $152 $152

2051 $152 $152 $152 $152 $152 $152

2052 $152 $152 $152 $152 $152 $152

2053 $152 $152 $152 $152 $152 $152

2054 $152 $152 $152 $152 $152 $152

2055 $152 $152 $152 $152 $152 $152

22 Other

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051
2052

2053

2054

2055

23 Other

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053
2054

2055

24 Other

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055
25 Other

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

26 Other
Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

27 Other

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6
2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

28 Other

Annualized Maintenance Costs (2010$)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016

2017
2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055
n Cost Escallation: Repair Cost Ascallation: Price Learning

Flat True

IMH-W-Small-B

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $108 $108 $108

2017 $107 $107 $107

2018 $107 $107 $107

2019 $107 $107 $107

2020 $107 $107 $107

2021 $106 $106 $106

2022 $106 $106 $106

2023 $106 $106 $106

2024 $106 $106 $106

2025 $105 $105 $105

2026 $105 $105 $105

2027 $105 $105 $105

2028 $105 $105 $105

2029 $104 $104 $104

2030 $104 $104 $104

2031 $104 $104 $104

2032 $104 $104 $104

2033 $104 $104 $104

2034 $103 $103 $103

2035 $103 $103 $103

2036 $103 $103 $103

2037 $103 $103 $103

2038 $103 $103 $103

2039 $102 $102 $102

2040 $102 $102 $102

2041 $102 $102 $102

2042 $102 $102 $102

2043 $102 $102 $102

2044 $102 $102 $102

2045 $101 $101 $101

2046 $101 $101 $101

2047 $101 $101 $101

2048 $101 $101 $101

2049 $101 $101 $101

2050 $101 $101 $101

2051 $101 $101 $101

2052 $101 $101 $101

2053 $101 $101 $101

2054 $101 $101 $101

2055 $101 $101 $101
IMH-W- Med -B

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $178 $178

2017 $178 $178

2018 $178 $178

2019 $177 $177

2020 $177 $177

2021 $176 $176

2022 $176 $176

2023 $175 $175

2024 $175 $175

2025 $175 $175

2026 $174 $174

2027 $174 $174

2028 $173 $173

2029 $173 $173

2030 $173 $173

2031 $172 $172

2032 $172 $172

2033 $172 $172

2034 $171 $171

2035 $171 $171

2036 $171 $171

2037 $170 $170

2038 $170 $170

2039 $170 $170

2040 $169 $169

2041 $169 $169

2042 $169 $169

2043 $168 $168

2044 $168 $168

2045 $168 $168

2046 $168 $168

2047 $168 $168

2048 $168 $168

2049 $168 $168

2050 $168 $168

2051 $168 $168

2052 $168 $168

2053 $168 $168

2054 $168 $168

2055 $168 $168

IMH-W-Large-B
Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $343 $343 $343

2017 $342 $342 $342

2018 $341 $341 $341

2019 $341 $341 $341

2020 $340 $340 $340

2021 $339 $339 $339

2022 $338 $338 $338

2023 $337 $337 $337

2024 $337 $337 $337

2025 $336 $336 $336

2026 $335 $335 $335

2027 $334 $334 $334

2028 $334 $334 $334

2029 $333 $333 $333

2030 $332 $332 $332

2031 $331 $331 $331

2032 $331 $331 $331

2033 $330 $330 $330

2034 $329 $329 $329

2035 $329 $329 $329

2036 $328 $328 $328

2037 $328 $328 $328

2038 $327 $327 $327

2039 $326 $326 $326

2040 $326 $326 $326

2041 $325 $325 $325

2042 $325 $325 $325

2043 $324 $324 $324

2044 $323 $323 $323

2045 $323 $323 $323

2046 $322 $322 $322

2047 $322 $322 $322

2048 $322 $322 $322

2049 $322 $322 $322

2050 $322 $322 $322

2051 $322 $322 $322

2052 $322 $322 $322

2053 $322 $322 $322

2054 $322 $322 $322

2055 $322 $322 $322

IMH-A-Small-B

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4
2016 $108 $108 $108 $108

2017 $108 $108 $108 $108

2018 $107 $107 $107 $107

2019 $107 $107 $107 $107

2020 $107 $107 $107 $107

2021 $107 $107 $107 $107

2022 $106 $106 $106 $106

2023 $106 $106 $106 $106

2024 $106 $106 $106 $106

2025 $106 $106 $106 $106

2026 $105 $105 $105 $105

2027 $105 $105 $105 $105

2028 $105 $105 $105 $105

2029 $105 $105 $105 $105

2030 $104 $104 $104 $104

2031 $104 $104 $104 $104

2032 $104 $104 $104 $104

2033 $104 $104 $104 $104

2034 $104 $104 $104 $104

2035 $103 $103 $103 $103

2036 $103 $103 $103 $103

2037 $103 $103 $103 $103

2038 $103 $103 $103 $103

2039 $103 $103 $103 $103

2040 $102 $102 $102 $102

2041 $102 $102 $102 $102

2042 $102 $102 $102 $102

2043 $102 $102 $102 $102

2044 $102 $102 $102 $102

2045 $102 $102 $102 $102

2046 $101 $101 $101 $101

2047 $101 $101 $101 $101

2048 $101 $101 $101 $101

2049 $101 $101 $101 $101

2050 $101 $101 $101 $101

2051 $101 $101 $101 $101

2052 $101 $101 $101 $101

2053 $101 $101 $101 $101

2054 $101 $101 $101 $101

2055 $101 $101 $101 $101

IMH-A-Large-B

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $209 $209 $209 $209

2017 $209 $209 $209 $209
2018 $208 $208 $208 $208

2019 $208 $208 $208 $208

2020 $207 $207 $207 $207

2021 $207 $207 $207 $207

2022 $206 $206 $206 $206

2023 $206 $206 $206 $206

2024 $205 $205 $205 $205

2025 $205 $205 $205 $205

2026 $204 $204 $204 $204

2027 $204 $204 $204 $204

2028 $203 $203 $203 $203

2029 $203 $203 $203 $203

2030 $203 $203 $203 $203

2031 $202 $202 $202 $202

2032 $202 $202 $202 $202

2033 $201 $201 $201 $201

2034 $201 $201 $201 $201

2035 $201 $201 $201 $201

2036 $200 $200 $200 $200

2037 $200 $200 $200 $200

2038 $199 $199 $199 $199

2039 $199 $199 $199 $199

2040 $199 $199 $199 $199

2041 $198 $198 $198 $198

2042 $198 $198 $198 $198

2043 $198 $198 $198 $198

2044 $197 $197 $197 $197

2045 $197 $197 $197 $197

2046 $197 $197 $197 $197

2047 $197 $197 $197 $197

2048 $197 $197 $197 $197

2049 $197 $197 $197 $197

2050 $197 $197 $197 $197

2051 $197 $197 $197 $197

2052 $197 $197 $197 $197

2053 $197 $197 $197 $197

2054 $197 $197 $197 $197

2055 $197 $197 $197 $197

RCU-Small-B

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $186 $186 $186 $186

2017 $186 $186 $186 $186

2018 $185 $185 $185 $185

2019 $185 $185 $185 $185
2020 $184 $184 $184 $184

2021 $184 $184 $184 $184

2022 $183 $183 $183 $183

2023 $183 $183 $183 $183

2024 $183 $183 $183 $183

2025 $182 $182 $182 $182

2026 $182 $182 $182 $182

2027 $181 $181 $181 $181

2028 $181 $181 $181 $181

2029 $181 $181 $181 $181

2030 $180 $180 $180 $180

2031 $180 $180 $180 $180

2032 $179 $179 $179 $179

2033 $179 $179 $179 $179

2034 $179 $179 $179 $179

2035 $178 $178 $178 $178

2036 $178 $178 $178 $178

2037 $178 $178 $178 $178

2038 $177 $177 $177 $177

2039 $177 $177 $177 $177

2040 $177 $177 $177 $177

2041 $176 $176 $176 $176

2042 $176 $176 $176 $176

2043 $176 $176 $176 $176

2044 $175 $175 $175 $175

2045 $175 $175 $175 $175

2046 $175 $175 $175 $175

2047 $175 $175 $175 $175

2048 $175 $175 $175 $175

2049 $175 $175 $175 $175

2050 $175 $175 $175 $175

2051 $175 $175 $175 $175

2052 $175 $175 $175 $175

2053 $175 $175 $175 $175

2054 $175 $175 $175 $175

2055 $175 $175 $175 $175

RCU-Large-B

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $365 $365 $365 $365

2017 $364 $364 $364 $364

2018 $363 $363 $363 $363

2019 $362 $362 $362 $362

2020 $361 $361 $361 $361

2021 $360 $360 $360 $360
2022 $360 $360 $360 $360

2023 $359 $359 $359 $359

2024 $358 $358 $358 $358

2025 $357 $357 $357 $357

2026 $356 $356 $356 $356

2027 $356 $356 $356 $356

2028 $355 $355 $355 $355

2029 $354 $354 $354 $354

2030 $353 $353 $353 $353

2031 $353 $353 $353 $353

2032 $352 $352 $352 $352

2033 $351 $351 $351 $351

2034 $350 $350 $350 $350

2035 $350 $350 $350 $350

2036 $349 $349 $349 $349

2037 $348 $348 $348 $348

2038 $348 $348 $348 $348

2039 $347 $347 $347 $347

2040 $346 $346 $346 $346

2041 $346 $346 $346 $346

2042 $345 $345 $345 $345

2043 $345 $345 $345 $345

2044 $344 $344 $344 $344

2045 $343 $343 $343 $343

2046 $343 $343 $343 $343

2047 $343 $343 $343 $343

2048 $343 $343 $343 $343

2049 $343 $343 $343 $343

2050 $343 $343 $343 $343

2051 $343 $343 $343 $343

2052 $343 $343 $343 $343

2053 $343 $343 $343 $343

2054 $343 $343 $343 $343

2055 $343 $343 $343 $343

SCU-W-Small-B

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $117 $117 $117 $117

2017 $116 $116 $116 $116

2018 $116 $116 $116 $116

2019 $116 $116 $116 $116

2020 $116 $116 $116 $116

2021 $115 $115 $115 $115

2022 $115 $115 $115 $115

2023 $115 $115 $115 $115
2024 $114 $114 $114 $114

2025 $114 $114 $114 $114

2026 $114 $114 $114 $114

2027 $114 $114 $114 $114

2028 $113 $113 $113 $113

2029 $113 $113 $113 $113

2030 $113 $113 $113 $113

2031 $113 $113 $113 $113

2032 $112 $112 $112 $112

2033 $112 $112 $112 $112

2034 $112 $112 $112 $112

2035 $112 $112 $112 $112

2036 $112 $112 $112 $112

2037 $111 $111 $111 $111

2038 $111 $111 $111 $111

2039 $111 $111 $111 $111

2040 $111 $111 $111 $111

2041 $111 $111 $111 $111

2042 $110 $110 $110 $110

2043 $110 $110 $110 $110

2044 $110 $110 $110 $110

2045 $110 $110 $110 $110

2046 $110 $110 $110 $110

2047 $110 $110 $110 $110

2048 $110 $110 $110 $110

2049 $110 $110 $110 $110

2050 $110 $110 $110 $110

2051 $110 $110 $110 $110

2052 $110 $110 $110 $110

2053 $110 $110 $110 $110

2054 $110 $110 $110 $110

2055 $110 $110 $110 $110

SCU-W-Large-B

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

$117 2016 $117 $117 $117 $117

$117 2017 $117 $117 $117 $117

$117 2018 $117 $117 $117 $117

$116 2019 $116 $116 $116 $116

$116 2020 $116 $116 $116 $116

$116 2021 $116 $116 $116 $116

$116 2022 $116 $116 $116 $116

$115 2023 $115 $115 $115 $115

$115 2024 $115 $115 $115 $115

$115 2025 $115 $115 $115 $115
$114 2026 $114 $114 $114 $114

$114 2027 $114 $114 $114 $114

$114 2028 $114 $114 $114 $114

$114 2029 $114 $114 $114 $114

$113 2030 $113 $113 $113 $113

$113 2031 $113 $113 $113 $113

$113 2032 $113 $113 $113 $113

$113 2033 $113 $113 $113 $113

$113 2034 $113 $113 $113 $113

$112 2035 $112 $112 $112 $112

$112 2036 $112 $112 $112 $112

$112 2037 $112 $112 $112 $112

$112 2038 $112 $112 $112 $112

$111 2039 $111 $111 $111 $111

$111 2040 $111 $111 $111 $111

$111 2041 $111 $111 $111 $111

$111 2042 $111 $111 $111 $111

$111 2043 $111 $111 $111 $111

$111 2044 $111 $111 $111 $111

$110 2045 $110 $110 $110 $110

$110 2046 $110 $110 $110 $110

$110 2047 $110 $110 $110 $110

$110 2048 $110 $110 $110 $110

$110 2049 $110 $110 $110 $110

$110 2050 $110 $110 $110 $110

$110 2051 $110 $110 $110 $110

$110 2052 $110 $110 $110 $110

$110 2053 $110 $110 $110 $110

$110 2054 $110 $110 $110 $110

$110 2055 $110 $110 $110 $110

SCU-A-Small-B

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $117 $117 $117 $117

2017 $116 $116 $116 $116

2018 $116 $116 $116 $116

2019 $116 $116 $116 $116

2020 $116 $116 $116 $116

2021 $115 $115 $115 $115

2022 $115 $115 $115 $115

2023 $115 $115 $115 $115

2024 $114 $114 $114 $114

2025 $114 $114 $114 $114

2026 $114 $114 $114 $114

2027 $114 $114 $114 $114
2028 $113 $113 $113 $113

2029 $113 $113 $113 $113

2030 $113 $113 $113 $113

2031 $113 $113 $113 $113

2032 $112 $112 $112 $112

2033 $112 $112 $112 $112

2034 $112 $112 $112 $112

2035 $112 $112 $112 $112

2036 $112 $112 $112 $112

2037 $111 $111 $111 $111

2038 $111 $111 $111 $111

2039 $111 $111 $111 $111

2040 $111 $111 $111 $111

2041 $111 $111 $111 $111

2042 $110 $110 $110 $110

2043 $110 $110 $110 $110

2044 $110 $110 $110 $110

2045 $110 $110 $110 $110

2046 $110 $110 $110 $110

2047 $110 $110 $110 $110

2048 $110 $110 $110 $110

2049 $110 $110 $110 $110

2050 $110 $110 $110 $110

2051 $110 $110 $110 $110

2052 $110 $110 $110 $110

2053 $110 $110 $110 $110

2054 $110 $110 $110 $110

2055 $110 $110 $110 $110

SCU-A-Large-B

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $117 $117 $117 $117

2017 $117 $117 $117 $117

2018 $116 $116 $116 $116

2019 $116 $116 $116 $116

2020 $116 $116 $116 $116

2021 $115 $115 $115 $115

2022 $115 $115 $115 $115

2023 $115 $115 $115 $115

2024 $115 $115 $115 $115

2025 $114 $114 $114 $114

2026 $114 $114 $114 $114

2027 $114 $114 $114 $114

2028 $114 $114 $114 $114

2029 $113 $113 $113 $113
2030 $113 $113 $113 $113

2031 $113 $113 $113 $113

2032 $113 $113 $113 $113

2033 $112 $112 $112 $112

2034 $112 $112 $112 $112

2035 $112 $112 $112 $112

2036 $112 $112 $112 $112

2037 $112 $112 $112 $112

2038 $111 $111 $111 $111

2039 $111 $111 $111 $111

2040 $111 $111 $111 $111

2041 $111 $111 $111 $111

2042 $111 $111 $111 $111

2043 $110 $110 $110 $110

2044 $110 $110 $110 $110

2045 $110 $110 $110 $110

2046 $110 $110 $110 $110

2047 $110 $110 $110 $110

2048 $110 $110 $110 $110

2049 $110 $110 $110 $110

2050 $110 $110 $110 $110

2051 $110 $110 $110 $110

2052 $110 $110 $110 $110

2053 $110 $110 $110 $110

2054 $110 $110 $110 $110

2055 $110 $110 $110 $110

IMH-W-Small-C

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $178 $178 $178 $178

2017 $177 $177 $177 $177

2018 $177 $177 $177 $177

2019 $176 $176 $176 $176

2020 $176 $176 $176 $176

2021 $175 $175 $175 $175

2022 $175 $175 $175 $175

2023 $174 $174 $174 $174

2024 $174 $174 $174 $174

2025 $174 $174 $174 $174

2026 $173 $173 $173 $173

2027 $173 $173 $173 $173

2028 $173 $173 $173 $173

2029 $172 $172 $172 $172

2030 $172 $172 $172 $172

2031 $171 $171 $171 $171
2032 $171 $171 $171 $171

2033 $171 $171 $171 $171

2034 $170 $170 $170 $170

2035 $170 $170 $170 $170

2036 $170 $170 $170 $170

2037 $169 $169 $169 $169

2038 $169 $169 $169 $169

2039 $169 $169 $169 $169

2040 $168 $168 $168 $168

2041 $168 $168 $168 $168

2042 $168 $168 $168 $168

2043 $168 $168 $168 $168

2044 $167 $167 $167 $167

2045 $167 $167 $167 $167

2046 $167 $167 $167 $167

2047 $167 $167 $167 $167

2048 $167 $167 $167 $167

2049 $167 $167 $167 $167

2050 $167 $167 $167 $167

2051 $167 $167 $167 $167

2052 $167 $167 $167 $167

2053 $167 $167 $167 $167

2054 $167 $167 $167 $167

2055 $167 $167 $167 $167

IMH-W-Large-C

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $251 $251 $251 $251

2017 $250 $250 $250 $250

2018 $249 $249 $249 $249

2019 $249 $249 $249 $249

2020 $248 $248 $248 $248

2021 $247 $247 $247 $247

2022 $247 $247 $247 $247

2023 $246 $246 $246 $246

2024 $246 $246 $246 $246

2025 $245 $245 $245 $245

2026 $245 $245 $245 $245

2027 $244 $244 $244 $244

2028 $244 $244 $244 $244

2029 $243 $243 $243 $243

2030 $243 $243 $243 $243

2031 $242 $242 $242 $242

2032 $242 $242 $242 $242

2033 $241 $241 $241 $241
2034 $241 $241 $241 $241

2035 $240 $240 $240 $240

2036 $240 $240 $240 $240

2037 $239 $239 $239 $239

2038 $239 $239 $239 $239

2039 $238 $238 $238 $238

2040 $238 $238 $238 $238

2041 $237 $237 $237 $237

2042 $237 $237 $237 $237

2043 $237 $237 $237 $237

2044 $236 $236 $236 $236

2045 $236 $236 $236 $236

2046 $235 $235 $235 $235

2047 $235 $235 $235 $235

2048 $235 $235 $235 $235

2049 $235 $235 $235 $235

2050 $235 $235 $235 $235

2051 $235 $235 $235 $235

2052 $235 $235 $235 $235

2053 $235 $235 $235 $235

2054 $235 $235 $235 $235

2055 $235 $235 $235 $235

IMH-A-Small-C

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $149 $149 $149 $149

2017 $149 $149 $149 $149

2018 $148 $148 $148 $148

2019 $148 $148 $148 $148

2020 $147 $147 $147 $147

2021 $147 $147 $147 $147

2022 $147 $147 $147 $147

2023 $146 $146 $146 $146

2024 $146 $146 $146 $146

2025 $146 $146 $146 $146

2026 $145 $145 $145 $145

2027 $145 $145 $145 $145

2028 $145 $145 $145 $145

2029 $144 $144 $144 $144

2030 $144 $144 $144 $144

2031 $144 $144 $144 $144

2032 $144 $144 $144 $144

2033 $143 $143 $143 $143

2034 $143 $143 $143 $143

2035 $143 $143 $143 $143
2036 $142 $142 $142 $142

2037 $142 $142 $142 $142

2038 $142 $142 $142 $142

2039 $142 $142 $142 $142

2040 $141 $141 $141 $141

2041 $141 $141 $141 $141

2042 $141 $141 $141 $141

2043 $141 $141 $141 $141

2044 $140 $140 $140 $140

2045 $140 $140 $140 $140

2046 $140 $140 $140 $140

2047 $140 $140 $140 $140

2048 $140 $140 $140 $140

2049 $140 $140 $140 $140

2050 $140 $140 $140 $140

2051 $140 $140 $140 $140

2052 $140 $140 $140 $140

2053 $140 $140 $140 $140

2054 $140 $140 $140 $140

2055 $140 $140 $140 $140

IMH-A-Large-C

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

$251 2016 $251 $251 $251 $251

$250 2017 $250 $250 $250 $250

$249 2018 $249 $249 $249 $249

$249 2019 $249 $249 $249 $249

$248 2020 $248 $248 $248 $248

$247 2021 $247 $247 $247 $247

$247 2022 $247 $247 $247 $247

$246 2023 $246 $246 $246 $246

$246 2024 $246 $246 $246 $246

$245 2025 $245 $245 $245 $245

$245 2026 $245 $245 $245 $245

$244 2027 $244 $244 $244 $244

$244 2028 $244 $244 $244 $244

$243 2029 $243 $243 $243 $243

$243 2030 $243 $243 $243 $243

$242 2031 $242 $242 $242 $242

$242 2032 $242 $242 $242 $242

$241 2033 $241 $241 $241 $241

$241 2034 $241 $241 $241 $241

$240 2035 $240 $240 $240 $240

$240 2036 $240 $240 $240 $240

$239 2037 $239 $239 $239 $239
$239 2038 $239 $239 $239 $239

$238 2039 $238 $238 $238 $238

$238 2040 $238 $238 $238 $238

$237 2041 $237 $237 $237 $237

$237 2042 $237 $237 $237 $237

$237 2043 $237 $237 $237 $237

$236 2044 $236 $236 $236 $236

$236 2045 $236 $236 $236 $236

$235 2046 $235 $235 $235 $235

$235 2047 $235 $235 $235 $235

$235 2048 $235 $235 $235 $235

$235 2049 $235 $235 $235 $235

$235 2050 $235 $235 $235 $235

$235 2051 $235 $235 $235 $235

$235 2052 $235 $235 $235 $235

$235 2053 $235 $235 $235 $235

$235 2054 $235 $235 $235 $235

$235 2055 $235 $235 $235 $235

RCU-Small-C

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $197 $197 $197

2017 $197 $197 $197

2018 $196 $196 $196

2019 $196 $196 $196

2020 $195 $195 $195

2021 $195 $195 $195

2022 $194 $194 $194

2023 $194 $194 $194

2024 $194 $194 $194

2025 $193 $193 $193

2026 $193 $193 $193

2027 $192 $192 $192

2028 $192 $192 $192

2029 $191 $191 $191

2030 $191 $191 $191

2031 $191 $191 $191

2032 $190 $190 $190

2033 $190 $190 $190

2034 $189 $189 $189

2035 $189 $189 $189

2036 $189 $189 $189

2037 $188 $188 $188

2038 $188 $188 $188

2039 $188 $188 $188
2040 $187 $187 $187

2041 $187 $187 $187

2042 $187 $187 $187

2043 $186 $186 $186

2044 $186 $186 $186

2045 $186 $186 $186

2046 $185 $185 $185

2047 $185 $185 $185

2048 $185 $185 $185

2049 $185 $185 $185

2050 $185 $185 $185

2051 $185 $185 $185

2052 $185 $185 $185

2053 $185 $185 $185

2054 $185 $185 $185

2055 $185 $185 $185

RCU-Large-C

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $295 $295 $295

2017 $294 $294 $294

2018 $293 $293 $293

2019 $293 $293 $293

2020 $292 $292 $292

2021 $291 $291 $291

2022 $290 $290 $290

2023 $290 $290 $290

2024 $289 $289 $289

2025 $288 $288 $288

2026 $288 $288 $288

2027 $287 $287 $287

2028 $286 $286 $286

2029 $286 $286 $286

2030 $285 $285 $285

2031 $285 $285 $285

2032 $284 $284 $284

2033 $284 $284 $284

2034 $283 $283 $283

2035 $282 $282 $282

2036 $282 $282 $282

2037 $281 $281 $281

2038 $281 $281 $281

2039 $280 $280 $280

2040 $280 $280 $280

2041 $279 $279 $279
2042 $279 $279 $279

2043 $278 $278 $278

2044 $278 $278 $278

2045 $277 $277 $277

2046 $277 $277 $277

2047 $277 $277 $277

2048 $277 $277 $277

2049 $277 $277 $277

2050 $277 $277 $277

2051 $277 $277 $277

2052 $277 $277 $277

2053 $277 $277 $277

2054 $277 $277 $277

2055 $277 $277 $277

SCU-W-Small-C

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $0

2017 $0

2018 $0

2019 $0

2020 $0

2021 $0

2022 $0

2023 $0

2024 $0

2025 $0

2026 $0

2027 $0

2028 $0

2029 $0

2030 $0

2031 $0

2032 $0

2033 $0

2034 $0

2035 $0

2036 $0

2037 $0

2038 $0

2039 $0

2040 $0

2041 $0

2042 $0

2043 $0
2044 $0

2045 $0

2046 $0

2047 $0

2048 $0

2049 $0

2050 $0

2051 $0

2052 $0

2053 $0

2054 $0

2055 $0

SCU-W-Large-C

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $115 $115 $115 $115

2017 $115 $115 $115 $115

2018 $114 $114 $114 $114

2019 $114 $114 $114 $114

2020 $114 $114 $114 $114

2021 $113 $113 $113 $113

2022 $113 $113 $113 $113

2023 $113 $113 $113 $113

2024 $113 $113 $113 $113

2025 $112 $112 $112 $112

2026 $112 $112 $112 $112

2027 $112 $112 $112 $112

2028 $112 $112 $112 $112

2029 $111 $111 $111 $111

2030 $111 $111 $111 $111

2031 $111 $111 $111 $111

2032 $111 $111 $111 $111

2033 $110 $110 $110 $110

2034 $110 $110 $110 $110

2035 $110 $110 $110 $110

2036 $110 $110 $110 $110

2037 $110 $110 $110 $110

2038 $109 $109 $109 $109

2039 $109 $109 $109 $109

2040 $109 $109 $109 $109

2041 $109 $109 $109 $109

2042 $109 $109 $109 $109

2043 $108 $108 $108 $108

2044 $108 $108 $108 $108

2045 $108 $108 $108 $108
2046 $108 $108 $108 $108

2047 $108 $108 $108 $108

2048 $108 $108 $108 $108

2049 $108 $108 $108 $108

2050 $108 $108 $108 $108

2051 $108 $108 $108 $108

2052 $108 $108 $108 $108

2053 $108 $108 $108 $108

2054 $108 $108 $108 $108

2055 $108 $108 $108 $108

SCU-A-Small-C

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $114 $114 $114 $114

2017 $114 $114 $114 $114

2018 $114 $114 $114 $114

2019 $113 $113 $113 $113

2020 $113 $113 $113 $113

2021 $113 $113 $113 $113

2022 $113 $113 $113 $113

2023 $112 $112 $112 $112

2024 $112 $112 $112 $112

2025 $112 $112 $112 $112

2026 $112 $112 $112 $112

2027 $111 $111 $111 $111

2028 $111 $111 $111 $111

2029 $111 $111 $111 $111

2030 $111 $111 $111 $111

2031 $110 $110 $110 $110

2032 $110 $110 $110 $110

2033 $110 $110 $110 $110

2034 $110 $110 $110 $110

2035 $109 $109 $109 $109

2036 $109 $109 $109 $109

2037 $109 $109 $109 $109

2038 $109 $109 $109 $109

2039 $109 $109 $109 $109

2040 $108 $108 $108 $108

2041 $108 $108 $108 $108

2042 $108 $108 $108 $108

2043 $108 $108 $108 $108

2044 $108 $108 $108 $108

2045 $107 $107 $107 $107

2046 $107 $107 $107 $107

2047 $107 $107 $107 $107
2048 $107 $107 $107 $107

2049 $107 $107 $107 $107

2050 $107 $107 $107 $107

2051 $107 $107 $107 $107

2052 $107 $107 $107 $107

2053 $107 $107 $107 $107

2054 $107 $107 $107 $107

2055 $107 $107 $107 $107

SCU-A-Large-C

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

$162 2016 $162 $162 $162 $162

$161 2017 $161 $161 $161 $161

$161 2018 $161 $161 $161 $161

$160 2019 $160 $160 $160 $160

$160 2020 $160 $160 $160 $160

$160 2021 $160 $160 $160 $160

$159 2022 $159 $159 $159 $159

$159 2023 $159 $159 $159 $159

$159 2024 $159 $159 $159 $159

$158 2025 $158 $158 $158 $158

$158 2026 $158 $158 $158 $158

$157 2027 $157 $157 $157 $157

$157 2028 $157 $157 $157 $157

$157 2029 $157 $157 $157 $157

$156 2030 $156 $156 $156 $156

$156 2031 $156 $156 $156 $156

$156 2032 $156 $156 $156 $156

$156 2033 $156 $156 $156 $156

$155 2034 $155 $155 $155 $155

$155 2035 $155 $155 $155 $155

$155 2036 $155 $155 $155 $155

$154 2037 $154 $154 $154 $154

$154 2038 $154 $154 $154 $154

$154 2039 $154 $154 $154 $154

$153 2040 $153 $153 $153 $153

$153 2041 $153 $153 $153 $153

$153 2042 $153 $153 $153 $153

$153 2043 $153 $153 $153 $153

$152 2044 $152 $152 $152 $152

$152 2045 $152 $152 $152 $152

$152 2046 $152 $152 $152 $152

$152 2047 $152 $152 $152 $152

$152 2048 $152 $152 $152 $152

$152 2049 $152 $152 $152 $152
$152 2050 $152 $152 $152 $152

$152 2051 $152 $152 $152 $152

$152 2052 $152 $152 $152 $152

$152 2053 $152 $152 $152 $152

$152 2054 $152 $152 $152 $152

$152 2055 $152 $152 $152 $152

Other

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051
2052

2053

2054

2055

Other

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053
2054

2055

Other

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055
Other

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other
Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4
2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other

Annualized Repair Costs at 3% Rate (2010$)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016

2017
2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055
IMH-W-Small-B

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

2016 $108 $108

2017 $107 $107

2018 $107 $107

2019 $107 $107

2020 $107 $107

2021 $106 $106

2022 $106 $106

2023 $106 $106

2024 $106 $106

2025 $105 $105

2026 $105 $105

2027 $105 $105

2028 $105 $105

2029 $104 $104

2030 $104 $104

2031 $104 $104

2032 $104 $104

2033 $104 $104

2034 $103 $103

2035 $103 $103

2036 $103 $103

2037 $103 $103

2038 $103 $103

2039 $102 $102

2040 $102 $102

2041 $102 $102

2042 $102 $102

2043 $102 $102

2044 $102 $102

2045 $101 $101

2046 $101 $101

2047 $101 $101

2048 $101 $101

2049 $101 $101

2050 $101 $101

2051 $101 $101

2052 $101 $101

2053 $101 $101

2054 $101 $101

2055 $101 $101
IMH-W- Med -B

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

2016 $178 $178

2017 $178 $178

2018 $178 $178

2019 $177 $177

2020 $177 $177

2021 $176 $176

2022 $176 $176

2023 $175 $175

2024 $175 $175

2025 $175 $175

2026 $174 $174

2027 $174 $174

2028 $173 $173

2029 $173 $173

2030 $173 $173

2031 $172 $172

2032 $172 $172

2033 $172 $172

2034 $171 $171

2035 $171 $171

2036 $171 $171

2037 $170 $170

2038 $170 $170

2039 $170 $170

2040 $169 $169

2041 $169 $169

2042 $169 $169

2043 $168 $168

2044 $168 $168

2045 $168 $168

2046 $168 $168

2047 $168 $168

2048 $168 $168

2049 $168 $168

2050 $168 $168

2051 $168 $168

2052 $168 $168

2053 $168 $168

2054 $168 $168

2055 $168 $168

IMH-W-Large-B
Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

2016 $343 $343

2017 $342 $342

2018 $341 $341

2019 $341 $341

2020 $340 $340

2021 $339 $339

2022 $338 $338

2023 $337 $337

2024 $337 $337

2025 $336 $336

2026 $335 $335

2027 $334 $334

2028 $334 $334

2029 $333 $333

2030 $332 $332

2031 $331 $331

2032 $331 $331

2033 $330 $330

2034 $329 $329

2035 $329 $329

2036 $328 $328

2037 $328 $328

2038 $327 $327

2039 $326 $326

2040 $326 $326

2041 $325 $325

2042 $325 $325

2043 $324 $324

2044 $323 $323

2045 $323 $323

2046 $322 $322

2047 $322 $322

2048 $322 $322

2049 $322 $322

2050 $322 $322

2051 $322 $322

2052 $322 $322

2053 $322 $322

2054 $322 $322

2055 $322 $322

IMH-A-Small-B

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2
2016 $108 $108

2017 $108 $108

2018 $107 $107

2019 $107 $107

2020 $107 $107

2021 $107 $107

2022 $106 $106

2023 $106 $106

2024 $106 $106

2025 $106 $106

2026 $105 $105

2027 $105 $105

2028 $105 $105

2029 $105 $105

2030 $104 $104

2031 $104 $104

2032 $104 $104

2033 $104 $104

2034 $104 $104

2035 $103 $103

2036 $103 $103

2037 $103 $103

2038 $103 $103

2039 $103 $103

2040 $102 $102

2041 $102 $102

2042 $102 $102

2043 $102 $102

2044 $102 $102

2045 $102 $102

2046 $101 $101

2047 $101 $101

2048 $101 $101

2049 $101 $101

2050 $101 $101

2051 $101 $101

2052 $101 $101

2053 $101 $101

2054 $101 $101

2055 $101 $101

IMH-A-Large-B

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

2016 $209 $209

2017 $209 $209
2018 $208 $208

2019 $208 $208

2020 $207 $207

2021 $207 $207

2022 $206 $206

2023 $206 $206

2024 $205 $205

2025 $205 $205

2026 $204 $204

2027 $204 $204

2028 $203 $203

2029 $203 $203

2030 $203 $203

2031 $202 $202

2032 $202 $202

2033 $201 $201

2034 $201 $201

2035 $201 $201

2036 $200 $200

2037 $200 $200

2038 $199 $199

2039 $199 $199

2040 $199 $199

2041 $198 $198

2042 $198 $198

2043 $198 $198

2044 $197 $197

2045 $197 $197

2046 $197 $197

2047 $197 $197

2048 $197 $197

2049 $197 $197

2050 $197 $197

2051 $197 $197

2052 $197 $197

2053 $197 $197

2054 $197 $197

2055 $197 $197

RCU-Small-B

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

2016 $186 $186

2017 $186 $186

2018 $185 $185

2019 $185 $185
2020 $184 $184

2021 $184 $184

2022 $183 $183

2023 $183 $183

2024 $183 $183

2025 $182 $182

2026 $182 $182

2027 $181 $181

2028 $181 $181

2029 $181 $181

2030 $180 $180

2031 $180 $180

2032 $179 $179

2033 $179 $179

2034 $179 $179

2035 $178 $178

2036 $178 $178

2037 $178 $178

2038 $177 $177

2039 $177 $177

2040 $177 $177

2041 $176 $176

2042 $176 $176

2043 $176 $176

2044 $175 $175

2045 $175 $175

2046 $175 $175

2047 $175 $175

2048 $175 $175

2049 $175 $175

2050 $175 $175

2051 $175 $175

2052 $175 $175

2053 $175 $175

2054 $175 $175

2055 $175 $175

RCU-Large-B

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

2016 $365 $365

2017 $364 $364

2018 $363 $363

2019 $362 $362

2020 $361 $361

2021 $360 $360
2022 $360 $360

2023 $359 $359

2024 $358 $358

2025 $357 $357

2026 $356 $356

2027 $356 $356

2028 $355 $355

2029 $354 $354

2030 $353 $353

2031 $353 $353

2032 $352 $352

2033 $351 $351

2034 $350 $350

2035 $350 $350

2036 $349 $349

2037 $348 $348

2038 $348 $348

2039 $347 $347

2040 $346 $346

2041 $346 $346

2042 $345 $345

2043 $345 $345

2044 $344 $344

2045 $343 $343

2046 $343 $343

2047 $343 $343

2048 $343 $343

2049 $343 $343

2050 $343 $343

2051 $343 $343

2052 $343 $343

2053 $343 $343

2054 $343 $343

2055 $343 $343

SCU-W-Small-B

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

$117 2016 $117 $117

$116 2017 $116 $116

$116 2018 $116 $116

$116 2019 $116 $116

$116 2020 $116 $116

$115 2021 $115 $115

$115 2022 $115 $115

$115 2023 $115 $115
$114 2024 $114 $114

$114 2025 $114 $114

$114 2026 $114 $114

$114 2027 $114 $114

$113 2028 $113 $113

$113 2029 $113 $113

$113 2030 $113 $113

$113 2031 $113 $113

$112 2032 $112 $112

$112 2033 $112 $112

$112 2034 $112 $112

$112 2035 $112 $112

$112 2036 $112 $112

$111 2037 $111 $111

$111 2038 $111 $111

$111 2039 $111 $111

$111 2040 $111 $111

$111 2041 $111 $111

$110 2042 $110 $110

$110 2043 $110 $110

$110 2044 $110 $110

$110 2045 $110 $110

$110 2046 $110 $110

$110 2047 $110 $110

$110 2048 $110 $110

$110 2049 $110 $110

$110 2050 $110 $110

$110 2051 $110 $110

$110 2052 $110 $110

$110 2053 $110 $110

$110 2054 $110 $110

$110 2055 $110 $110

SCU-W-Large-B

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

$117 $117 $117 2016 $117 $117

$117 $117 $117 2017 $117 $117

$117 $117 $117 2018 $117 $117

$116 $116 $116 2019 $116 $116

$116 $116 $116 2020 $116 $116

$116 $116 $116 2021 $116 $116

$116 $116 $116 2022 $116 $116

$115 $115 $115 2023 $115 $115

$115 $115 $115 2024 $115 $115

$115 $115 $115 2025 $115 $115
$114 $114 $114 2026 $114 $114

$114 $114 $114 2027 $114 $114

$114 $114 $114 2028 $114 $114

$114 $114 $114 2029 $114 $114

$113 $113 $113 2030 $113 $113

$113 $113 $113 2031 $113 $113

$113 $113 $113 2032 $113 $113

$113 $113 $113 2033 $113 $113

$113 $113 $113 2034 $113 $113

$112 $112 $112 2035 $112 $112

$112 $112 $112 2036 $112 $112

$112 $112 $112 2037 $112 $112

$112 $112 $112 2038 $112 $112

$111 $111 $111 2039 $111 $111

$111 $111 $111 2040 $111 $111

$111 $111 $111 2041 $111 $111

$111 $111 $111 2042 $111 $111

$111 $111 $111 2043 $111 $111

$111 $111 $111 2044 $111 $111

$110 $110 $110 2045 $110 $110

$110 $110 $110 2046 $110 $110

$110 $110 $110 2047 $110 $110

$110 $110 $110 2048 $110 $110

$110 $110 $110 2049 $110 $110

$110 $110 $110 2050 $110 $110

$110 $110 $110 2051 $110 $110

$110 $110 $110 2052 $110 $110

$110 $110 $110 2053 $110 $110

$110 $110 $110 2054 $110 $110

$110 $110 $110 2055 $110 $110

SCU-A-Small-B

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

$117 $117 2016 $117 $117

$116 $116 2017 $116 $116

$116 $116 2018 $116 $116

$116 $116 2019 $116 $116

$116 $116 2020 $116 $116

$115 $115 2021 $115 $115

$115 $115 2022 $115 $115

$115 $115 2023 $115 $115

$114 $114 2024 $114 $114

$114 $114 2025 $114 $114

$114 $114 2026 $114 $114

$114 $114 2027 $114 $114
$113 $113 2028 $113 $113

$113 $113 2029 $113 $113

$113 $113 2030 $113 $113

$113 $113 2031 $113 $113

$112 $112 2032 $112 $112

$112 $112 2033 $112 $112

$112 $112 2034 $112 $112

$112 $112 2035 $112 $112

$112 $112 2036 $112 $112

$111 $111 2037 $111 $111

$111 $111 2038 $111 $111

$111 $111 2039 $111 $111

$111 $111 2040 $111 $111

$111 $111 2041 $111 $111

$110 $110 2042 $110 $110

$110 $110 2043 $110 $110

$110 $110 2044 $110 $110

$110 $110 2045 $110 $110

$110 $110 2046 $110 $110

$110 $110 2047 $110 $110

$110 $110 2048 $110 $110

$110 $110 2049 $110 $110

$110 $110 2050 $110 $110

$110 $110 2051 $110 $110

$110 $110 2052 $110 $110

$110 $110 2053 $110 $110

$110 $110 2054 $110 $110

$110 $110 2055 $110 $110

SCU-A-Large-B

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

$117 2016 $117 $117

$117 2017 $117 $117

$116 2018 $116 $116

$116 2019 $116 $116

$116 2020 $116 $116

$115 2021 $115 $115

$115 2022 $115 $115

$115 2023 $115 $115

$115 2024 $115 $115

$114 2025 $114 $114

$114 2026 $114 $114

$114 2027 $114 $114

$114 2028 $114 $114

$113 2029 $113 $113
$113 2030 $113 $113

$113 2031 $113 $113

$113 2032 $113 $113

$112 2033 $112 $112

$112 2034 $112 $112

$112 2035 $112 $112

$112 2036 $112 $112

$112 2037 $112 $112

$111 2038 $111 $111

$111 2039 $111 $111

$111 2040 $111 $111

$111 2041 $111 $111

$111 2042 $111 $111

$110 2043 $110 $110

$110 2044 $110 $110

$110 2045 $110 $110

$110 2046 $110 $110

$110 2047 $110 $110

$110 2048 $110 $110

$110 2049 $110 $110

$110 2050 $110 $110

$110 2051 $110 $110

$110 2052 $110 $110

$110 2053 $110 $110

$110 2054 $110 $110

$110 2055 $110 $110

IMH-W-Small-C

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

$178 $178 2016 $178 $178

$177 $177 2017 $177 $177

$177 $177 2018 $177 $177

$176 $176 2019 $176 $176

$176 $176 2020 $176 $176

$175 $175 2021 $175 $175

$175 $175 2022 $175 $175

$174 $174 2023 $174 $174

$174 $174 2024 $174 $174

$174 $174 2025 $174 $174

$173 $173 2026 $173 $173

$173 $173 2027 $173 $173

$173 $173 2028 $173 $173

$172 $172 2029 $172 $172

$172 $172 2030 $172 $172

$171 $171 2031 $171 $171
$171 $171 2032 $171 $171

$171 $171 2033 $171 $171

$170 $170 2034 $170 $170

$170 $170 2035 $170 $170

$170 $170 2036 $170 $170

$169 $169 2037 $169 $169

$169 $169 2038 $169 $169

$169 $169 2039 $169 $169

$168 $168 2040 $168 $168

$168 $168 2041 $168 $168

$168 $168 2042 $168 $168

$168 $168 2043 $168 $168

$167 $167 2044 $167 $167

$167 $167 2045 $167 $167

$167 $167 2046 $167 $167

$167 $167 2047 $167 $167

$167 $167 2048 $167 $167

$167 $167 2049 $167 $167

$167 $167 2050 $167 $167

$167 $167 2051 $167 $167

$167 $167 2052 $167 $167

$167 $167 2053 $167 $167

$167 $167 2054 $167 $167

$167 $167 2055 $167 $167

IMH-W-Large-C

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

$251 2016 $251 $251

$250 2017 $250 $250

$249 2018 $249 $249

$249 2019 $249 $249

$248 2020 $248 $248

$247 2021 $247 $247

$247 2022 $247 $247

$246 2023 $246 $246

$246 2024 $246 $246

$245 2025 $245 $245

$245 2026 $245 $245

$244 2027 $244 $244

$244 2028 $244 $244

$243 2029 $243 $243

$243 2030 $243 $243

$242 2031 $242 $242

$242 2032 $242 $242

$241 2033 $241 $241
$241 2034 $241 $241

$240 2035 $240 $240

$240 2036 $240 $240

$239 2037 $239 $239

$239 2038 $239 $239

$238 2039 $238 $238

$238 2040 $238 $238

$237 2041 $237 $237

$237 2042 $237 $237

$237 2043 $237 $237

$236 2044 $236 $236

$236 2045 $236 $236

$235 2046 $235 $235

$235 2047 $235 $235

$235 2048 $235 $235

$235 2049 $235 $235

$235 2050 $235 $235

$235 2051 $235 $235

$235 2052 $235 $235

$235 2053 $235 $235

$235 2054 $235 $235

$235 2055 $235 $235

IMH-A-Small-C

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

$149 $149 2016 $149 $149

$149 $149 2017 $149 $149

$148 $148 2018 $148 $148

$148 $148 2019 $148 $148

$147 $147 2020 $147 $147

$147 $147 2021 $147 $147

$147 $147 2022 $147 $147

$146 $146 2023 $146 $146

$146 $146 2024 $146 $146

$146 $146 2025 $146 $146

$145 $145 2026 $145 $145

$145 $145 2027 $145 $145

$145 $145 2028 $145 $145

$144 $144 2029 $144 $144

$144 $144 2030 $144 $144

$144 $144 2031 $144 $144

$144 $144 2032 $144 $144

$143 $143 2033 $143 $143

$143 $143 2034 $143 $143

$143 $143 2035 $143 $143
$142 $142 2036 $142 $142

$142 $142 2037 $142 $142

$142 $142 2038 $142 $142

$142 $142 2039 $142 $142

$141 $141 2040 $141 $141

$141 $141 2041 $141 $141

$141 $141 2042 $141 $141

$141 $141 2043 $141 $141

$140 $140 2044 $140 $140

$140 $140 2045 $140 $140

$140 $140 2046 $140 $140

$140 $140 2047 $140 $140

$140 $140 2048 $140 $140

$140 $140 2049 $140 $140

$140 $140 2050 $140 $140

$140 $140 2051 $140 $140

$140 $140 2052 $140 $140

$140 $140 2053 $140 $140

$140 $140 2054 $140 $140

$140 $140 2055 $140 $140

IMH-A-Large-C

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

$251 $251 $251 2016 $251 $251

$250 $250 $250 2017 $250 $250

$249 $249 $249 2018 $249 $249

$249 $249 $249 2019 $249 $249

$248 $248 $248 2020 $248 $248

$247 $247 $247 2021 $247 $247

$247 $247 $247 2022 $247 $247

$246 $246 $246 2023 $246 $246

$246 $246 $246 2024 $246 $246

$245 $245 $245 2025 $245 $245

$245 $245 $245 2026 $245 $245

$244 $244 $244 2027 $244 $244

$244 $244 $244 2028 $244 $244

$243 $243 $243 2029 $243 $243

$243 $243 $243 2030 $243 $243

$242 $242 $242 2031 $242 $242

$242 $242 $242 2032 $242 $242

$241 $241 $241 2033 $241 $241

$241 $241 $241 2034 $241 $241

$240 $240 $240 2035 $240 $240

$240 $240 $240 2036 $240 $240

$239 $239 $239 2037 $239 $239
$239 $239 $239 2038 $239 $239

$238 $238 $238 2039 $238 $238

$238 $238 $238 2040 $238 $238

$237 $237 $237 2041 $237 $237

$237 $237 $237 2042 $237 $237

$237 $237 $237 2043 $237 $237

$236 $236 $236 2044 $236 $236

$236 $236 $236 2045 $236 $236

$235 $235 $235 2046 $235 $235

$235 $235 $235 2047 $235 $235

$235 $235 $235 2048 $235 $235

$235 $235 $235 2049 $235 $235

$235 $235 $235 2050 $235 $235

$235 $235 $235 2051 $235 $235

$235 $235 $235 2052 $235 $235

$235 $235 $235 2053 $235 $235

$235 $235 $235 2054 $235 $235

$235 $235 $235 2055 $235 $235

RCU-Small-C

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

2016 $197 $197

2017 $197 $197

2018 $196 $196

2019 $196 $196

2020 $195 $195

2021 $195 $195

2022 $194 $194

2023 $194 $194

2024 $194 $194

2025 $193 $193

2026 $193 $193

2027 $192 $192

2028 $192 $192

2029 $191 $191

2030 $191 $191

2031 $191 $191

2032 $190 $190

2033 $190 $190

2034 $189 $189

2035 $189 $189

2036 $189 $189

2037 $188 $188

2038 $188 $188

2039 $188 $188
2040 $187 $187

2041 $187 $187

2042 $187 $187

2043 $186 $186

2044 $186 $186

2045 $186 $186

2046 $185 $185

2047 $185 $185

2048 $185 $185

2049 $185 $185

2050 $185 $185

2051 $185 $185

2052 $185 $185

2053 $185 $185

2054 $185 $185

2055 $185 $185

RCU-Large-C

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

2016 $295 $295

2017 $294 $294

2018 $293 $293

2019 $293 $293

2020 $292 $292

2021 $291 $291

2022 $290 $290

2023 $290 $290

2024 $289 $289

2025 $288 $288

2026 $288 $288

2027 $287 $287

2028 $286 $286

2029 $286 $286

2030 $285 $285

2031 $285 $285

2032 $284 $284

2033 $284 $284

2034 $283 $283

2035 $282 $282

2036 $282 $282

2037 $281 $281

2038 $281 $281

2039 $280 $280

2040 $280 $280

2041 $279 $279
2042 $279 $279

2043 $278 $278

2044 $278 $278

2045 $277 $277

2046 $277 $277

2047 $277 $277

2048 $277 $277

2049 $277 $277

2050 $277 $277

2051 $277 $277

2052 $277 $277

2053 $277 $277

2054 $277 $277

2055 $277 $277

SCU-W-Small-C

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

2016 $0

2017 $0

2018 $0

2019 $0

2020 $0

2021 $0

2022 $0

2023 $0

2024 $0

2025 $0

2026 $0

2027 $0

2028 $0

2029 $0

2030 $0

2031 $0

2032 $0

2033 $0

2034 $0

2035 $0

2036 $0

2037 $0

2038 $0

2039 $0

2040 $0

2041 $0

2042 $0

2043 $0
2044 $0

2045 $0

2046 $0

2047 $0

2048 $0

2049 $0

2050 $0

2051 $0

2052 $0

2053 $0

2054 $0

2055 $0

SCU-W-Large-C

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

$115 2016 $115 $115

$115 2017 $115 $115

$114 2018 $114 $114

$114 2019 $114 $114

$114 2020 $114 $114

$113 2021 $113 $113

$113 2022 $113 $113

$113 2023 $113 $113

$113 2024 $113 $113

$112 2025 $112 $112

$112 2026 $112 $112

$112 2027 $112 $112

$112 2028 $112 $112

$111 2029 $111 $111

$111 2030 $111 $111

$111 2031 $111 $111

$111 2032 $111 $111

$110 2033 $110 $110

$110 2034 $110 $110

$110 2035 $110 $110

$110 2036 $110 $110

$110 2037 $110 $110

$109 2038 $109 $109

$109 2039 $109 $109

$109 2040 $109 $109

$109 2041 $109 $109

$109 2042 $109 $109

$108 2043 $108 $108

$108 2044 $108 $108

$108 2045 $108 $108
$108 2046 $108 $108

$108 2047 $108 $108

$108 2048 $108 $108

$108 2049 $108 $108

$108 2050 $108 $108

$108 2051 $108 $108

$108 2052 $108 $108

$108 2053 $108 $108

$108 2054 $108 $108

$108 2055 $108 $108

SCU-A-Small-C

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

2016 $114 $114

2017 $114 $114

2018 $114 $114

2019 $113 $113

2020 $113 $113

2021 $113 $113

2022 $113 $113

2023 $112 $112

2024 $112 $112

2025 $112 $112

2026 $112 $112

2027 $111 $111

2028 $111 $111

2029 $111 $111

2030 $111 $111

2031 $110 $110

2032 $110 $110

2033 $110 $110

2034 $110 $110

2035 $109 $109

2036 $109 $109

2037 $109 $109

2038 $109 $109

2039 $109 $109

2040 $108 $108

2041 $108 $108

2042 $108 $108

2043 $108 $108

2044 $108 $108

2045 $107 $107

2046 $107 $107

2047 $107 $107
2048 $107 $107

2049 $107 $107

2050 $107 $107

2051 $107 $107

2052 $107 $107

2053 $107 $107

2054 $107 $107

2055 $107 $107

SCU-A-Large-C

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

$162 $162 $162 2016 $162 $162

$161 $161 $161 2017 $161 $161

$161 $161 $161 2018 $161 $161

$160 $160 $160 2019 $160 $160

$160 $160 $160 2020 $160 $160

$160 $160 $160 2021 $160 $160

$159 $159 $159 2022 $159 $159

$159 $159 $159 2023 $159 $159

$159 $159 $159 2024 $159 $159

$158 $158 $158 2025 $158 $158

$158 $158 $158 2026 $158 $158

$157 $157 $157 2027 $157 $157

$157 $157 $157 2028 $157 $157

$157 $157 $157 2029 $157 $157

$156 $156 $156 2030 $156 $156

$156 $156 $156 2031 $156 $156

$156 $156 $156 2032 $156 $156

$156 $156 $156 2033 $156 $156

$155 $155 $155 2034 $155 $155

$155 $155 $155 2035 $155 $155

$155 $155 $155 2036 $155 $155

$154 $154 $154 2037 $154 $154

$154 $154 $154 2038 $154 $154

$154 $154 $154 2039 $154 $154

$153 $153 $153 2040 $153 $153

$153 $153 $153 2041 $153 $153

$153 $153 $153 2042 $153 $153

$153 $153 $153 2043 $153 $153

$152 $152 $152 2044 $152 $152

$152 $152 $152 2045 $152 $152

$152 $152 $152 2046 $152 $152

$152 $152 $152 2047 $152 $152

$152 $152 $152 2048 $152 $152

$152 $152 $152 2049 $152 $152
$152 $152 $152 2050 $152 $152

$152 $152 $152 2051 $152 $152

$152 $152 $152 2052 $152 $152

$152 $152 $152 2053 $152 $152

$152 $152 $152 2054 $152 $152

$152 $152 $152 2055 $152 $152

Other

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051
2052

2053

2054

2055

Other

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053
2054

2055

Other

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055
Other

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other
Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2
2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other

Annualized Repair Costs at 7% Rate (2010$)

Level 5 Level 6 Level 7 Level 8 Level 1 Level 2

2016

2017
2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055
IMH-W-Small-B

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$108 2016

$107 2017

$107 2018

$107 2019

$107 2020

$106 2021

$106 2022

$106 2023

$106 2024

$105 2025

$105 2026

$105 2027

$105 2028

$104 2029

$104 2030

$104 2031

$104 2032

$104 2033

$103 2034

$103 2035

$103 2036

$103 2037

$103 2038

$102 2039

$102 2040

$102 2041

$102 2042

$102 2043

$102 2044

$101 2045

$101 2046

$101 2047

$101 2048

$101 2049

$101 2050

$101 2051

$101 2052

$101 2053

$101 2054

$101 2055
IMH-W- Med -B

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

IMH-W-Large-B
at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$343 2016

$342 2017

$341 2018

$341 2019

$340 2020

$339 2021

$338 2022

$337 2023

$337 2024

$336 2025

$335 2026

$334 2027

$334 2028

$333 2029

$332 2030

$331 2031

$331 2032

$330 2033

$329 2034

$329 2035

$328 2036

$328 2037

$327 2038

$326 2039

$326 2040

$325 2041

$325 2042

$324 2043

$323 2044

$323 2045

$322 2046

$322 2047

$322 2048

$322 2049

$322 2050

$322 2051

$322 2052

$322 2053

$322 2054

$322 2055

IMH-A-Small-B

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8
$108 $108 2016

$108 $108 2017

$107 $107 2018

$107 $107 2019

$107 $107 2020

$107 $107 2021

$106 $106 2022

$106 $106 2023

$106 $106 2024

$106 $106 2025

$105 $105 2026

$105 $105 2027

$105 $105 2028

$105 $105 2029

$104 $104 2030

$104 $104 2031

$104 $104 2032

$104 $104 2033

$104 $104 2034

$103 $103 2035

$103 $103 2036

$103 $103 2037

$103 $103 2038

$103 $103 2039

$102 $102 2040

$102 $102 2041

$102 $102 2042

$102 $102 2043

$102 $102 2044

$102 $102 2045

$101 $101 2046

$101 $101 2047

$101 $101 2048

$101 $101 2049

$101 $101 2050

$101 $101 2051

$101 $101 2052

$101 $101 2053

$101 $101 2054

$101 $101 2055

IMH-A-Large-B

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$209 $209 2016

$209 $209 2017
$208 $208 2018

$208 $208 2019

$207 $207 2020

$207 $207 2021

$206 $206 2022

$206 $206 2023

$205 $205 2024

$205 $205 2025

$204 $204 2026

$204 $204 2027

$203 $203 2028

$203 $203 2029

$203 $203 2030

$202 $202 2031

$202 $202 2032

$201 $201 2033

$201 $201 2034

$201 $201 2035

$200 $200 2036

$200 $200 2037

$199 $199 2038

$199 $199 2039

$199 $199 2040

$198 $198 2041

$198 $198 2042

$198 $198 2043

$197 $197 2044

$197 $197 2045

$197 $197 2046

$197 $197 2047

$197 $197 2048

$197 $197 2049

$197 $197 2050

$197 $197 2051

$197 $197 2052

$197 $197 2053

$197 $197 2054

$197 $197 2055

RCU-Small-B

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$186 $186 2016

$186 $186 2017

$185 $185 2018

$185 $185 2019
$184 $184 2020

$184 $184 2021

$183 $183 2022

$183 $183 2023

$183 $183 2024

$182 $182 2025

$182 $182 2026

$181 $181 2027

$181 $181 2028

$181 $181 2029

$180 $180 2030

$180 $180 2031

$179 $179 2032

$179 $179 2033

$179 $179 2034

$178 $178 2035

$178 $178 2036

$178 $178 2037

$177 $177 2038

$177 $177 2039

$177 $177 2040

$176 $176 2041

$176 $176 2042

$176 $176 2043

$175 $175 2044

$175 $175 2045

$175 $175 2046

$175 $175 2047

$175 $175 2048

$175 $175 2049

$175 $175 2050

$175 $175 2051

$175 $175 2052

$175 $175 2053

$175 $175 2054

$175 $175 2055

RCU-Large-B

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$365 $365 2016

$364 $364 2017

$363 $363 2018

$362 $362 2019

$361 $361 2020

$360 $360 2021
$360 $360 2022

$359 $359 2023

$358 $358 2024

$357 $357 2025

$356 $356 2026

$356 $356 2027

$355 $355 2028

$354 $354 2029

$353 $353 2030

$353 $353 2031

$352 $352 2032

$351 $351 2033

$350 $350 2034

$350 $350 2035

$349 $349 2036

$348 $348 2037

$348 $348 2038

$347 $347 2039

$346 $346 2040

$346 $346 2041

$345 $345 2042

$345 $345 2043

$344 $344 2044

$343 $343 2045

$343 $343 2046

$343 $343 2047

$343 $343 2048

$343 $343 2049

$343 $343 2050

$343 $343 2051

$343 $343 2052

$343 $343 2053

$343 $343 2054

$343 $343 2055

SCU-W-Small-B

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$117 $117 $117 2016

$116 $116 $116 2017

$116 $116 $116 2018

$116 $116 $116 2019

$116 $116 $116 2020

$115 $115 $115 2021

$115 $115 $115 2022

$115 $115 $115 2023
$114 $114 $114 2024

$114 $114 $114 2025

$114 $114 $114 2026

$114 $114 $114 2027

$113 $113 $113 2028

$113 $113 $113 2029

$113 $113 $113 2030

$113 $113 $113 2031

$112 $112 $112 2032

$112 $112 $112 2033

$112 $112 $112 2034

$112 $112 $112 2035

$112 $112 $112 2036

$111 $111 $111 2037

$111 $111 $111 2038

$111 $111 $111 2039

$111 $111 $111 2040

$111 $111 $111 2041

$110 $110 $110 2042

$110 $110 $110 2043

$110 $110 $110 2044

$110 $110 $110 2045

$110 $110 $110 2046

$110 $110 $110 2047

$110 $110 $110 2048

$110 $110 $110 2049

$110 $110 $110 2050

$110 $110 $110 2051

$110 $110 $110 2052

$110 $110 $110 2053

$110 $110 $110 2054

$110 $110 $110 2055

SCU-W-Large-B

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$117 $117 $117 $117 $117 2016

$117 $117 $117 $117 $117 2017

$117 $117 $117 $117 $117 2018

$116 $116 $116 $116 $116 2019

$116 $116 $116 $116 $116 2020

$116 $116 $116 $116 $116 2021

$116 $116 $116 $116 $116 2022

$115 $115 $115 $115 $115 2023

$115 $115 $115 $115 $115 2024

$115 $115 $115 $115 $115 2025
$114 $114 $114 $114 $114 2026

$114 $114 $114 $114 $114 2027

$114 $114 $114 $114 $114 2028

$114 $114 $114 $114 $114 2029

$113 $113 $113 $113 $113 2030

$113 $113 $113 $113 $113 2031

$113 $113 $113 $113 $113 2032

$113 $113 $113 $113 $113 2033

$113 $113 $113 $113 $113 2034

$112 $112 $112 $112 $112 2035

$112 $112 $112 $112 $112 2036

$112 $112 $112 $112 $112 2037

$112 $112 $112 $112 $112 2038

$111 $111 $111 $111 $111 2039

$111 $111 $111 $111 $111 2040

$111 $111 $111 $111 $111 2041

$111 $111 $111 $111 $111 2042

$111 $111 $111 $111 $111 2043

$111 $111 $111 $111 $111 2044

$110 $110 $110 $110 $110 2045

$110 $110 $110 $110 $110 2046

$110 $110 $110 $110 $110 2047

$110 $110 $110 $110 $110 2048

$110 $110 $110 $110 $110 2049

$110 $110 $110 $110 $110 2050

$110 $110 $110 $110 $110 2051

$110 $110 $110 $110 $110 2052

$110 $110 $110 $110 $110 2053

$110 $110 $110 $110 $110 2054

$110 $110 $110 $110 $110 2055

SCU-A-Small-B

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$117 $117 $117 $117 2016

$116 $116 $116 $116 2017

$116 $116 $116 $116 2018

$116 $116 $116 $116 2019

$116 $116 $116 $116 2020

$115 $115 $115 $115 2021

$115 $115 $115 $115 2022

$115 $115 $115 $115 2023

$114 $114 $114 $114 2024

$114 $114 $114 $114 2025

$114 $114 $114 $114 2026

$114 $114 $114 $114 2027
$113 $113 $113 $113 2028

$113 $113 $113 $113 2029

$113 $113 $113 $113 2030

$113 $113 $113 $113 2031

$112 $112 $112 $112 2032

$112 $112 $112 $112 2033

$112 $112 $112 $112 2034

$112 $112 $112 $112 2035

$112 $112 $112 $112 2036

$111 $111 $111 $111 2037

$111 $111 $111 $111 2038

$111 $111 $111 $111 2039

$111 $111 $111 $111 2040

$111 $111 $111 $111 2041

$110 $110 $110 $110 2042

$110 $110 $110 $110 2043

$110 $110 $110 $110 2044

$110 $110 $110 $110 2045

$110 $110 $110 $110 2046

$110 $110 $110 $110 2047

$110 $110 $110 $110 2048

$110 $110 $110 $110 2049

$110 $110 $110 $110 2050

$110 $110 $110 $110 2051

$110 $110 $110 $110 2052

$110 $110 $110 $110 2053

$110 $110 $110 $110 2054

$110 $110 $110 $110 2055

SCU-A-Large-B

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$117 $117 $117 2016

$117 $117 $117 2017

$116 $116 $116 2018

$116 $116 $116 2019

$116 $116 $116 2020

$115 $115 $115 2021

$115 $115 $115 2022

$115 $115 $115 2023

$115 $115 $115 2024

$114 $114 $114 2025

$114 $114 $114 2026

$114 $114 $114 2027

$114 $114 $114 2028

$113 $113 $113 2029
$113 $113 $113 2030

$113 $113 $113 2031

$113 $113 $113 2032

$112 $112 $112 2033

$112 $112 $112 2034

$112 $112 $112 2035

$112 $112 $112 2036

$112 $112 $112 2037

$111 $111 $111 2038

$111 $111 $111 2039

$111 $111 $111 2040

$111 $111 $111 2041

$111 $111 $111 2042

$110 $110 $110 2043

$110 $110 $110 2044

$110 $110 $110 2045

$110 $110 $110 2046

$110 $110 $110 2047

$110 $110 $110 2048

$110 $110 $110 2049

$110 $110 $110 2050

$110 $110 $110 2051

$110 $110 $110 2052

$110 $110 $110 2053

$110 $110 $110 2054

$110 $110 $110 2055

IMH-W-Small-C

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$178 $178 $178 $178 2016

$177 $177 $177 $177 2017

$177 $177 $177 $177 2018

$176 $176 $176 $176 2019

$176 $176 $176 $176 2020

$175 $175 $175 $175 2021

$175 $175 $175 $175 2022

$174 $174 $174 $174 2023

$174 $174 $174 $174 2024

$174 $174 $174 $174 2025

$173 $173 $173 $173 2026

$173 $173 $173 $173 2027

$173 $173 $173 $173 2028

$172 $172 $172 $172 2029

$172 $172 $172 $172 2030

$171 $171 $171 $171 2031
$171 $171 $171 $171 2032

$171 $171 $171 $171 2033

$170 $170 $170 $170 2034

$170 $170 $170 $170 2035

$170 $170 $170 $170 2036

$169 $169 $169 $169 2037

$169 $169 $169 $169 2038

$169 $169 $169 $169 2039

$168 $168 $168 $168 2040

$168 $168 $168 $168 2041

$168 $168 $168 $168 2042

$168 $168 $168 $168 2043

$167 $167 $167 $167 2044

$167 $167 $167 $167 2045

$167 $167 $167 $167 2046

$167 $167 $167 $167 2047

$167 $167 $167 $167 2048

$167 $167 $167 $167 2049

$167 $167 $167 $167 2050

$167 $167 $167 $167 2051

$167 $167 $167 $167 2052

$167 $167 $167 $167 2053

$167 $167 $167 $167 2054

$167 $167 $167 $167 2055

IMH-W-Large-C

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$251 $251 $251 2016

$250 $250 $250 2017

$249 $249 $249 2018

$249 $249 $249 2019

$248 $248 $248 2020

$247 $247 $247 2021

$247 $247 $247 2022

$246 $246 $246 2023

$246 $246 $246 2024

$245 $245 $245 2025

$245 $245 $245 2026

$244 $244 $244 2027

$244 $244 $244 2028

$243 $243 $243 2029

$243 $243 $243 2030

$242 $242 $242 2031

$242 $242 $242 2032

$241 $241 $241 2033
$241 $241 $241 2034

$240 $240 $240 2035

$240 $240 $240 2036

$239 $239 $239 2037

$239 $239 $239 2038

$238 $238 $238 2039

$238 $238 $238 2040

$237 $237 $237 2041

$237 $237 $237 2042

$237 $237 $237 2043

$236 $236 $236 2044

$236 $236 $236 2045

$235 $235 $235 2046

$235 $235 $235 2047

$235 $235 $235 2048

$235 $235 $235 2049

$235 $235 $235 2050

$235 $235 $235 2051

$235 $235 $235 2052

$235 $235 $235 2053

$235 $235 $235 2054

$235 $235 $235 2055

IMH-A-Small-C

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$149 $149 $149 $149 2016

$149 $149 $149 $149 2017

$148 $148 $148 $148 2018

$148 $148 $148 $148 2019

$147 $147 $147 $147 2020

$147 $147 $147 $147 2021

$147 $147 $147 $147 2022

$146 $146 $146 $146 2023

$146 $146 $146 $146 2024

$146 $146 $146 $146 2025

$145 $145 $145 $145 2026

$145 $145 $145 $145 2027

$145 $145 $145 $145 2028

$144 $144 $144 $144 2029

$144 $144 $144 $144 2030

$144 $144 $144 $144 2031

$144 $144 $144 $144 2032

$143 $143 $143 $143 2033

$143 $143 $143 $143 2034

$143 $143 $143 $143 2035
$142 $142 $142 $142 2036

$142 $142 $142 $142 2037

$142 $142 $142 $142 2038

$142 $142 $142 $142 2039

$141 $141 $141 $141 2040

$141 $141 $141 $141 2041

$141 $141 $141 $141 2042

$141 $141 $141 $141 2043

$140 $140 $140 $140 2044

$140 $140 $140 $140 2045

$140 $140 $140 $140 2046

$140 $140 $140 $140 2047

$140 $140 $140 $140 2048

$140 $140 $140 $140 2049

$140 $140 $140 $140 2050

$140 $140 $140 $140 2051

$140 $140 $140 $140 2052

$140 $140 $140 $140 2053

$140 $140 $140 $140 2054

$140 $140 $140 $140 2055

IMH-A-Large-C

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$251 $251 $251 $251 $251 2016

$250 $250 $250 $250 $250 2017

$249 $249 $249 $249 $249 2018

$249 $249 $249 $249 $249 2019

$248 $248 $248 $248 $248 2020

$247 $247 $247 $247 $247 2021

$247 $247 $247 $247 $247 2022

$246 $246 $246 $246 $246 2023

$246 $246 $246 $246 $246 2024

$245 $245 $245 $245 $245 2025

$245 $245 $245 $245 $245 2026

$244 $244 $244 $244 $244 2027

$244 $244 $244 $244 $244 2028

$243 $243 $243 $243 $243 2029

$243 $243 $243 $243 $243 2030

$242 $242 $242 $242 $242 2031

$242 $242 $242 $242 $242 2032

$241 $241 $241 $241 $241 2033

$241 $241 $241 $241 $241 2034

$240 $240 $240 $240 $240 2035

$240 $240 $240 $240 $240 2036

$239 $239 $239 $239 $239 2037
$239 $239 $239 $239 $239 2038

$238 $238 $238 $238 $238 2039

$238 $238 $238 $238 $238 2040

$237 $237 $237 $237 $237 2041

$237 $237 $237 $237 $237 2042

$237 $237 $237 $237 $237 2043

$236 $236 $236 $236 $236 2044

$236 $236 $236 $236 $236 2045

$235 $235 $235 $235 $235 2046

$235 $235 $235 $235 $235 2047

$235 $235 $235 $235 $235 2048

$235 $235 $235 $235 $235 2049

$235 $235 $235 $235 $235 2050

$235 $235 $235 $235 $235 2051

$235 $235 $235 $235 $235 2052

$235 $235 $235 $235 $235 2053

$235 $235 $235 $235 $235 2054

$235 $235 $235 $235 $235 2055

RCU-Small-C

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$197 2016

$197 2017

$196 2018

$196 2019

$195 2020

$195 2021

$194 2022

$194 2023

$194 2024

$193 2025

$193 2026

$192 2027

$192 2028

$191 2029

$191 2030

$191 2031

$190 2032

$190 2033

$189 2034

$189 2035

$189 2036

$188 2037

$188 2038

$188 2039
$187 2040

$187 2041

$187 2042

$186 2043

$186 2044

$186 2045

$185 2046

$185 2047

$185 2048

$185 2049

$185 2050

$185 2051

$185 2052

$185 2053

$185 2054

$185 2055

RCU-Large-C

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$295 2016

$294 2017

$293 2018

$293 2019

$292 2020

$291 2021

$290 2022

$290 2023

$289 2024

$288 2025

$288 2026

$287 2027

$286 2028

$286 2029

$285 2030

$285 2031

$284 2032

$284 2033

$283 2034

$282 2035

$282 2036

$281 2037

$281 2038

$280 2039

$280 2040

$279 2041
$279 2042

$278 2043

$278 2044

$277 2045

$277 2046

$277 2047

$277 2048

$277 2049

$277 2050

$277 2051

$277 2052

$277 2053

$277 2054

$277 2055

SCU-W-Small-C

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043
2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

SCU-W-Large-C

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$115 $115 $115 2016

$115 $115 $115 2017

$114 $114 $114 2018

$114 $114 $114 2019

$114 $114 $114 2020

$113 $113 $113 2021

$113 $113 $113 2022

$113 $113 $113 2023

$113 $113 $113 2024

$112 $112 $112 2025

$112 $112 $112 2026

$112 $112 $112 2027

$112 $112 $112 2028

$111 $111 $111 2029

$111 $111 $111 2030

$111 $111 $111 2031

$111 $111 $111 2032

$110 $110 $110 2033

$110 $110 $110 2034

$110 $110 $110 2035

$110 $110 $110 2036

$110 $110 $110 2037

$109 $109 $109 2038

$109 $109 $109 2039

$109 $109 $109 2040

$109 $109 $109 2041

$109 $109 $109 2042

$108 $108 $108 2043

$108 $108 $108 2044

$108 $108 $108 2045
$108 $108 $108 2046

$108 $108 $108 2047

$108 $108 $108 2048

$108 $108 $108 2049

$108 $108 $108 2050

$108 $108 $108 2051

$108 $108 $108 2052

$108 $108 $108 2053

$108 $108 $108 2054

$108 $108 $108 2055

SCU-A-Small-C

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$114 $114 2016

$114 $114 2017

$114 $114 2018

$113 $113 2019

$113 $113 2020

$113 $113 2021

$113 $113 2022

$112 $112 2023

$112 $112 2024

$112 $112 2025

$112 $112 2026

$111 $111 2027

$111 $111 2028

$111 $111 2029

$111 $111 2030

$110 $110 2031

$110 $110 2032

$110 $110 2033

$110 $110 2034

$109 $109 2035

$109 $109 2036

$109 $109 2037

$109 $109 2038

$109 $109 2039

$108 $108 2040

$108 $108 2041

$108 $108 2042

$108 $108 2043

$108 $108 2044

$107 $107 2045

$107 $107 2046

$107 $107 2047
$107 $107 2048

$107 $107 2049

$107 $107 2050

$107 $107 2051

$107 $107 2052

$107 $107 2053

$107 $107 2054

$107 $107 2055

SCU-A-Large-C

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$162 $162 $162 $162 $162 2016

$161 $161 $161 $161 $161 2017

$161 $161 $161 $161 $161 2018

$160 $160 $160 $160 $160 2019

$160 $160 $160 $160 $160 2020

$160 $160 $160 $160 $160 2021

$159 $159 $159 $159 $159 2022

$159 $159 $159 $159 $159 2023

$159 $159 $159 $159 $159 2024

$158 $158 $158 $158 $158 2025

$158 $158 $158 $158 $158 2026

$157 $157 $157 $157 $157 2027

$157 $157 $157 $157 $157 2028

$157 $157 $157 $157 $157 2029

$156 $156 $156 $156 $156 2030

$156 $156 $156 $156 $156 2031

$156 $156 $156 $156 $156 2032

$156 $156 $156 $156 $156 2033

$155 $155 $155 $155 $155 2034

$155 $155 $155 $155 $155 2035

$155 $155 $155 $155 $155 2036

$154 $154 $154 $154 $154 2037

$154 $154 $154 $154 $154 2038

$154 $154 $154 $154 $154 2039

$153 $153 $153 $153 $153 2040

$153 $153 $153 $153 $153 2041

$153 $153 $153 $153 $153 2042

$153 $153 $153 $153 $153 2043

$152 $152 $152 $152 $152 2044

$152 $152 $152 $152 $152 2045

$152 $152 $152 $152 $152 2046

$152 $152 $152 $152 $152 2047

$152 $152 $152 $152 $152 2048

$152 $152 $152 $152 $152 2049
$152 $152 $152 $152 $152 2050

$152 $152 $152 $152 $152 2051

$152 $152 $152 $152 $152 2052

$152 $152 $152 $152 $152 2053

$152 $152 $152 $152 $152 2054

$152 $152 $152 $152 $152 2055

Other

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051
2052

2053

2054

2055

Other

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053
2054

2055

Other

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055
Other

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other
at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8
2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other

at 7% Rate (2010$) Annual Energy Use (kWh/Un

Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

2016

2017
2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055
H-W-Small-B

nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695

4292 3865 3695
H-W- Med -B

nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

7825 7044

H-W-Large-B
nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

10972 9877 9767

H-A-Small-B

nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7
5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

5639 5078 4797 4516

H-A-Large-B

nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

9366 8432 7964 7497

9366 8432 7964 7497
9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

9366 8432 7964 7497

nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462
11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

11328 10310 9632 9462

nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680
13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

13983 12727 11889 11680

U-W-Small-B

nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761
2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

2310 2150 1967 1853 1761

U-W-Large-B

nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560
4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

4183 3892 3559 3351 3143 3018 2560

U-A-Small-B

nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624
3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

3635 3382 3093 2913 2732 2624

U-A-Large-B

nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705
3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

3599 3349 3062 2884 2705

H-W-Small-C

nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945
11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

11848 10665 10074 9483 8891 7945

H-W-Large-C

nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096
9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

9329 8399 7933 7468 7096

H-A-Small-C

nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101
5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

5849 5266 4975 4684 4392 4101

H-A-Large-C

nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495
11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

11519 10370 9795 9220 8645 8070 7495

nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156
12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

12158 11272 10156

nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594
15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

15078 13979 12594

U-W-Small-C

nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

#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!

#VALUE!

#VALUE!

#VALUE!

#VALUE!

#VALUE!

#VALUE!

#VALUE!

#VALUE!

U-W-Large-C

nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850
3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

3471 3350 3143 2933 2850

U-A-Small-C

nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985
3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

3635 3382 3093 2985

U-A-Large-C

nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456
5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

5387 5012 4583 4314 4046 3778 3456

nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7
nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7
nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7
nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7
nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7
nnual Energy Use (kWh/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

IMH-W-Small-B

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 97455 97455 97455

2017 97455 97455 97455

2018 97455 97455 97455

2019 97455 97455 97455

2020 97455 97455 97455

2021 97455 97455 97455

2022 97455 97455 97455

2023 97455 97455 97455

2024 97455 97455 97455

2025 97455 97455 97455

2026 97455 97455 97455

2027 97455 97455 97455

2028 97455 97455 97455

2029 97455 97455 97455

2030 97455 97455 97455

2031 97455 97455 97455

2032 97455 97455 97455

2033 97455 97455 97455

2034 97455 97455 97455

2035 97455 97455 97455

2036 97455 97455 97455

2037 97455 97455 97455

2038 97455 97455 97455

2039 97455 97455 97455

2040 97455 97455 97455

2041 97455 97455 97455

2042 97455 97455 97455

2043 97455 97455 97455

2044 97455 97455 97455

2045 97455 97455 97455

2046 97455 97455 97455

2047 97455 97455 97455

2048 97455 97455 97455

2049 97455 97455 97455

2050 97455 97455 97455

2051 97455 97455 97455

2052 97455 97455 97455

2053 97455 97455 97455

2054 97455 97455 97455

2055 97455 97455 97455
IMH-W- Med -B

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 262161 262161

2017 262161 262161

2018 262161 262161

2019 262161 262161

2020 262161 262161

2021 262161 262161

2022 262161 262161

2023 262161 262161

2024 262161 262161

2025 262161 262161

2026 262161 262161

2027 262161 262161

2028 262161 262161

2029 262161 262161

2030 262161 262161

2031 262161 262161

2032 262161 262161

2033 262161 262161

2034 262161 262161

2035 262161 262161

2036 262161 262161

2037 262161 262161

2038 262161 262161

2039 262161 262161

2040 262161 262161

2041 262161 262161

2042 262161 262161

2043 262161 262161

2044 262161 262161

2045 262161 262161

2046 262161 262161

2047 262161 262161

2048 262161 262161

2049 262161 262161

2050 262161 262161

2051 262161 262161

2052 262161 262161

2053 262161 262161

2054 262161 262161

2055 262161 262161

IMH-W-Large-B
Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 429788 429788 429788

2017 429788 429788 429788

2018 429788 429788 429788

2019 429788 429788 429788

2020 429788 429788 429788

2021 429788 429788 429788

2022 429788 429788 429788

2023 429788 429788 429788

2024 429788 429788 429788

2025 429788 429788 429788

2026 429788 429788 429788

2027 429788 429788 429788

2028 429788 429788 429788

2029 429788 429788 429788

2030 429788 429788 429788

2031 429788 429788 429788

2032 429788 429788 429788

2033 429788 429788 429788

2034 429788 429788 429788

2035 429788 429788 429788

2036 429788 429788 429788

2037 429788 429788 429788

2038 429788 429788 429788

2039 429788 429788 429788

2040 429788 429788 429788

2041 429788 429788 429788

2042 429788 429788 429788

2043 429788 429788 429788

2044 429788 429788 429788

2045 429788 429788 429788

2046 429788 429788 429788

2047 429788 429788 429788

2048 429788 429788 429788

2049 429788 429788 429788

2050 429788 429788 429788

2051 429788 429788 429788

2052 429788 429788 429788

2053 429788 429788 429788

2054 429788 429788 429788

2055 429788 429788 429788

IMH-A-Small-B

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5
2016 12045 12045 12045 12045

2017 12045 12045 12045 12045

2018 12045 12045 12045 12045

2019 12045 12045 12045 12045

2020 12045 12045 12045 12045

2021 12045 12045 12045 12045

2022 12045 12045 12045 12045

2023 12045 12045 12045 12045

2024 12045 12045 12045 12045

2025 12045 12045 12045 12045

2026 12045 12045 12045 12045

2027 12045 12045 12045 12045

2028 12045 12045 12045 12045

2029 12045 12045 12045 12045

2030 12045 12045 12045 12045

2031 12045 12045 12045 12045

2032 12045 12045 12045 12045

2033 12045 12045 12045 12045

2034 12045 12045 12045 12045

2035 12045 12045 12045 12045

2036 12045 12045 12045 12045

2037 12045 12045 12045 12045

2038 12045 12045 12045 12045

2039 12045 12045 12045 12045

2040 12045 12045 12045 12045

2041 12045 12045 12045 12045

2042 12045 12045 12045 12045

2043 12045 12045 12045 12045

2044 12045 12045 12045 12045

2045 12045 12045 12045 12045

2046 12045 12045 12045 12045

2047 12045 12045 12045 12045

2048 12045 12045 12045 12045

2049 12045 12045 12045 12045

2050 12045 12045 12045 12045

2051 12045 12045 12045 12045

2052 12045 12045 12045 12045

2053 12045 12045 12045 12045

2054 12045 12045 12045 12045

2055 12045 12045 12045 12045

IMH-A-Large-B

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 29200 29200 29200 29200

2017 29200 29200 29200 29200
2018 29200 29200 29200 29200

2019 29200 29200 29200 29200

2020 29200 29200 29200 29200

2021 29200 29200 29200 29200

2022 29200 29200 29200 29200

2023 29200 29200 29200 29200

2024 29200 29200 29200 29200

2025 29200 29200 29200 29200

2026 29200 29200 29200 29200

2027 29200 29200 29200 29200

2028 29200 29200 29200 29200

2029 29200 29200 29200 29200

2030 29200 29200 29200 29200

2031 29200 29200 29200 29200

2032 29200 29200 29200 29200

2033 29200 29200 29200 29200

2034 29200 29200 29200 29200

2035 29200 29200 29200 29200

2036 29200 29200 29200 29200

2037 29200 29200 29200 29200

2038 29200 29200 29200 29200

2039 29200 29200 29200 29200

2040 29200 29200 29200 29200

2041 29200 29200 29200 29200

2042 29200 29200 29200 29200

2043 29200 29200 29200 29200

2044 29200 29200 29200 29200

2045 29200 29200 29200 29200

2046 29200 29200 29200 29200

2047 29200 29200 29200 29200

2048 29200 29200 29200 29200

2049 29200 29200 29200 29200

2050 29200 29200 29200 29200

2051 29200 29200 29200 29200

2052 29200 29200 29200 29200

2053 29200 29200 29200 29200

2054 29200 29200 29200 29200

2055 29200 29200 29200 29200

RCU-Small-B

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 26828 26828 26828 26828

2017 26828 26828 26828 26828

2018 26828 26828 26828 26828

2019 26828 26828 26828 26828
2020 26828 26828 26828 26828

2021 26828 26828 26828 26828

2022 26828 26828 26828 26828

2023 26828 26828 26828 26828

2024 26828 26828 26828 26828

2025 26828 26828 26828 26828

2026 26828 26828 26828 26828

2027 26828 26828 26828 26828

2028 26828 26828 26828 26828

2029 26828 26828 26828 26828

2030 26828 26828 26828 26828

2031 26828 26828 26828 26828

2032 26828 26828 26828 26828

2033 26828 26828 26828 26828

2034 26828 26828 26828 26828

2035 26828 26828 26828 26828

2036 26828 26828 26828 26828

2037 26828 26828 26828 26828

2038 26828 26828 26828 26828

2039 26828 26828 26828 26828

2040 26828 26828 26828 26828

2041 26828 26828 26828 26828

2042 26828 26828 26828 26828

2043 26828 26828 26828 26828

2044 26828 26828 26828 26828

2045 26828 26828 26828 26828

2046 26828 26828 26828 26828

2047 26828 26828 26828 26828

2048 26828 26828 26828 26828

2049 26828 26828 26828 26828

2050 26828 26828 26828 26828

2051 26828 26828 26828 26828

2052 26828 26828 26828 26828

2053 26828 26828 26828 26828

2054 26828 26828 26828 26828

2055 26828 26828 26828 26828

RCU-Large-B

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 54750 54750 54750 54750

2017 54750 54750 54750 54750

2018 54750 54750 54750 54750

2019 54750 54750 54750 54750

2020 54750 54750 54750 54750

2021 54750 54750 54750 54750
2022 54750 54750 54750 54750

2023 54750 54750 54750 54750

2024 54750 54750 54750 54750

2025 54750 54750 54750 54750

2026 54750 54750 54750 54750

2027 54750 54750 54750 54750

2028 54750 54750 54750 54750

2029 54750 54750 54750 54750

2030 54750 54750 54750 54750

2031 54750 54750 54750 54750

2032 54750 54750 54750 54750

2033 54750 54750 54750 54750

2034 54750 54750 54750 54750

2035 54750 54750 54750 54750

2036 54750 54750 54750 54750

2037 54750 54750 54750 54750

2038 54750 54750 54750 54750

2039 54750 54750 54750 54750

2040 54750 54750 54750 54750

2041 54750 54750 54750 54750

2042 54750 54750 54750 54750

2043 54750 54750 54750 54750

2044 54750 54750 54750 54750

2045 54750 54750 54750 54750

2046 54750 54750 54750 54750

2047 54750 54750 54750 54750

2048 54750 54750 54750 54750

2049 54750 54750 54750 54750

2050 54750 54750 54750 54750

2051 54750 54750 54750 54750

2052 54750 54750 54750 54750

2053 54750 54750 54750 54750

2054 54750 54750 54750 54750

2055 54750 54750 54750 54750

SCU-W-Small-B

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 38946 38946 38946 38946 38946

2017 38946 38946 38946 38946 38946

2018 38946 38946 38946 38946 38946

2019 38946 38946 38946 38946 38946

2020 38946 38946 38946 38946 38946

2021 38946 38946 38946 38946 38946

2022 38946 38946 38946 38946 38946

2023 38946 38946 38946 38946 38946
2024 38946 38946 38946 38946 38946

2025 38946 38946 38946 38946 38946

2026 38946 38946 38946 38946 38946

2027 38946 38946 38946 38946 38946

2028 38946 38946 38946 38946 38946

2029 38946 38946 38946 38946 38946

2030 38946 38946 38946 38946 38946

2031 38946 38946 38946 38946 38946

2032 38946 38946 38946 38946 38946

2033 38946 38946 38946 38946 38946

2034 38946 38946 38946 38946 38946

2035 38946 38946 38946 38946 38946

2036 38946 38946 38946 38946 38946

2037 38946 38946 38946 38946 38946

2038 38946 38946 38946 38946 38946

2039 38946 38946 38946 38946 38946

2040 38946 38946 38946 38946 38946

2041 38946 38946 38946 38946 38946

2042 38946 38946 38946 38946 38946

2043 38946 38946 38946 38946 38946

2044 38946 38946 38946 38946 38946

2045 38946 38946 38946 38946 38946

2046 38946 38946 38946 38946 38946

2047 38946 38946 38946 38946 38946

2048 38946 38946 38946 38946 38946

2049 38946 38946 38946 38946 38946

2050 38946 38946 38946 38946 38946

2051 38946 38946 38946 38946 38946

2052 38946 38946 38946 38946 38946

2053 38946 38946 38946 38946 38946

2054 38946 38946 38946 38946 38946

2055 38946 38946 38946 38946 38946

SCU-W-Large-B

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 105668 105668 105668 105668 105668

2017 105668 105668 105668 105668 105668

2018 105668 105668 105668 105668 105668

2019 105668 105668 105668 105668 105668

2020 105668 105668 105668 105668 105668

2021 105668 105668 105668 105668 105668

2022 105668 105668 105668 105668 105668

2023 105668 105668 105668 105668 105668

2024 105668 105668 105668 105668 105668

2025 105668 105668 105668 105668 105668
2026 105668 105668 105668 105668 105668

2027 105668 105668 105668 105668 105668

2028 105668 105668 105668 105668 105668

2029 105668 105668 105668 105668 105668

2030 105668 105668 105668 105668 105668

2031 105668 105668 105668 105668 105668

2032 105668 105668 105668 105668 105668

2033 105668 105668 105668 105668 105668

2034 105668 105668 105668 105668 105668

2035 105668 105668 105668 105668 105668

2036 105668 105668 105668 105668 105668

2037 105668 105668 105668 105668 105668

2038 105668 105668 105668 105668 105668

2039 105668 105668 105668 105668 105668

2040 105668 105668 105668 105668 105668

2041 105668 105668 105668 105668 105668

2042 105668 105668 105668 105668 105668

2043 105668 105668 105668 105668 105668

2044 105668 105668 105668 105668 105668

2045 105668 105668 105668 105668 105668

2046 105668 105668 105668 105668 105668

2047 105668 105668 105668 105668 105668

2048 105668 105668 105668 105668 105668

2049 105668 105668 105668 105668 105668

2050 105668 105668 105668 105668 105668

2051 105668 105668 105668 105668 105668

2052 105668 105668 105668 105668 105668

2053 105668 105668 105668 105668 105668

2054 105668 105668 105668 105668 105668

2055 105668 105668 105668 105668 105668

SCU-A-Small-B

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 6023 6023 6023 6023 6023

2017 6023 6023 6023 6023 6023

2018 6023 6023 6023 6023 6023

2019 6023 6023 6023 6023 6023

2020 6023 6023 6023 6023 6023

2021 6023 6023 6023 6023 6023

2022 6023 6023 6023 6023 6023

2023 6023 6023 6023 6023 6023

2024 6023 6023 6023 6023 6023

2025 6023 6023 6023 6023 6023

2026 6023 6023 6023 6023 6023

2027 6023 6023 6023 6023 6023
2028 6023 6023 6023 6023 6023

2029 6023 6023 6023 6023 6023

2030 6023 6023 6023 6023 6023

2031 6023 6023 6023 6023 6023

2032 6023 6023 6023 6023 6023

2033 6023 6023 6023 6023 6023

2034 6023 6023 6023 6023 6023

2035 6023 6023 6023 6023 6023

2036 6023 6023 6023 6023 6023

2037 6023 6023 6023 6023 6023

2038 6023 6023 6023 6023 6023

2039 6023 6023 6023 6023 6023

2040 6023 6023 6023 6023 6023

2041 6023 6023 6023 6023 6023

2042 6023 6023 6023 6023 6023

2043 6023 6023 6023 6023 6023

2044 6023 6023 6023 6023 6023

2045 6023 6023 6023 6023 6023

2046 6023 6023 6023 6023 6023

2047 6023 6023 6023 6023 6023

2048 6023 6023 6023 6023 6023

2049 6023 6023 6023 6023 6023

2050 6023 6023 6023 6023 6023

2051 6023 6023 6023 6023 6023

2052 6023 6023 6023 6023 6023

2053 6023 6023 6023 6023 6023

2054 6023 6023 6023 6023 6023

2055 6023 6023 6023 6023 6023

SCU-A-Large-B

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 9490 9490 9490 9490 9490

2017 9490 9490 9490 9490 9490

2018 9490 9490 9490 9490 9490

2019 9490 9490 9490 9490 9490

2020 9490 9490 9490 9490 9490

2021 9490 9490 9490 9490 9490

2022 9490 9490 9490 9490 9490

2023 9490 9490 9490 9490 9490

2024 9490 9490 9490 9490 9490

2025 9490 9490 9490 9490 9490

2026 9490 9490 9490 9490 9490

2027 9490 9490 9490 9490 9490

2028 9490 9490 9490 9490 9490

2029 9490 9490 9490 9490 9490
2030 9490 9490 9490 9490 9490

2031 9490 9490 9490 9490 9490

2032 9490 9490 9490 9490 9490

2033 9490 9490 9490 9490 9490

2034 9490 9490 9490 9490 9490

2035 9490 9490 9490 9490 9490

2036 9490 9490 9490 9490 9490

2037 9490 9490 9490 9490 9490

2038 9490 9490 9490 9490 9490

2039 9490 9490 9490 9490 9490

2040 9490 9490 9490 9490 9490

2041 9490 9490 9490 9490 9490

2042 9490 9490 9490 9490 9490

2043 9490 9490 9490 9490 9490

2044 9490 9490 9490 9490 9490

2045 9490 9490 9490 9490 9490

2046 9490 9490 9490 9490 9490

2047 9490 9490 9490 9490 9490

2048 9490 9490 9490 9490 9490

2049 9490 9490 9490 9490 9490

2050 9490 9490 9490 9490 9490

2051 9490 9490 9490 9490 9490

2052 9490 9490 9490 9490 9490

2053 9490 9490 9490 9490 9490

2054 9490 9490 9490 9490 9490

2055 9490 9490 9490 9490 9490

IMH-W-Small-C

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 178120 178120 178120 178120 178120

2017 178120 178120 178120 178120 178120

2018 178120 178120 178120 178120 178120

2019 178120 178120 178120 178120 178120

2020 178120 178120 178120 178120 178120

2021 178120 178120 178120 178120 178120

2022 178120 178120 178120 178120 178120

2023 178120 178120 178120 178120 178120

2024 178120 178120 178120 178120 178120

2025 178120 178120 178120 178120 178120

2026 178120 178120 178120 178120 178120

2027 178120 178120 178120 178120 178120

2028 178120 178120 178120 178120 178120

2029 178120 178120 178120 178120 178120

2030 178120 178120 178120 178120 178120

2031 178120 178120 178120 178120 178120
2032 178120 178120 178120 178120 178120

2033 178120 178120 178120 178120 178120

2034 178120 178120 178120 178120 178120

2035 178120 178120 178120 178120 178120

2036 178120 178120 178120 178120 178120

2037 178120 178120 178120 178120 178120

2038 178120 178120 178120 178120 178120

2039 178120 178120 178120 178120 178120

2040 178120 178120 178120 178120 178120

2041 178120 178120 178120 178120 178120

2042 178120 178120 178120 178120 178120

2043 178120 178120 178120 178120 178120

2044 178120 178120 178120 178120 178120

2045 178120 178120 178120 178120 178120

2046 178120 178120 178120 178120 178120

2047 178120 178120 178120 178120 178120

2048 178120 178120 178120 178120 178120

2049 178120 178120 178120 178120 178120

2050 178120 178120 178120 178120 178120

2051 178120 178120 178120 178120 178120

2052 178120 178120 178120 178120 178120

2053 178120 178120 178120 178120 178120

2054 178120 178120 178120 178120 178120

2055 178120 178120 178120 178120 178120

IMH-W-Large-C

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 222650 222650 222650 222650 222650

2017 222650 222650 222650 222650 222650

2018 222650 222650 222650 222650 222650

2019 222650 222650 222650 222650 222650

2020 222650 222650 222650 222650 222650

2021 222650 222650 222650 222650 222650

2022 222650 222650 222650 222650 222650

2023 222650 222650 222650 222650 222650

2024 222650 222650 222650 222650 222650

2025 222650 222650 222650 222650 222650

2026 222650 222650 222650 222650 222650

2027 222650 222650 222650 222650 222650

2028 222650 222650 222650 222650 222650

2029 222650 222650 222650 222650 222650

2030 222650 222650 222650 222650 222650

2031 222650 222650 222650 222650 222650

2032 222650 222650 222650 222650 222650

2033 222650 222650 222650 222650 222650
2034 222650 222650 222650 222650 222650

2035 222650 222650 222650 222650 222650

2036 222650 222650 222650 222650 222650

2037 222650 222650 222650 222650 222650

2038 222650 222650 222650 222650 222650

2039 222650 222650 222650 222650 222650

2040 222650 222650 222650 222650 222650

2041 222650 222650 222650 222650 222650

2042 222650 222650 222650 222650 222650

2043 222650 222650 222650 222650 222650

2044 222650 222650 222650 222650 222650

2045 222650 222650 222650 222650 222650

2046 222650 222650 222650 222650 222650

2047 222650 222650 222650 222650 222650

2048 222650 222650 222650 222650 222650

2049 222650 222650 222650 222650 222650

2050 222650 222650 222650 222650 222650

2051 222650 222650 222650 222650 222650

2052 222650 222650 222650 222650 222650

2053 222650 222650 222650 222650 222650

2054 222650 222650 222650 222650 222650

2055 222650 222650 222650 222650 222650

IMH-A-Small-C

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 6789 6789 6789 6789 6789

2017 6789 6789 6789 6789 6789

2018 6789 6789 6789 6789 6789

2019 6789 6789 6789 6789 6789

2020 6789 6789 6789 6789 6789

2021 6789 6789 6789 6789 6789

2022 6789 6789 6789 6789 6789

2023 6789 6789 6789 6789 6789

2024 6789 6789 6789 6789 6789

2025 6789 6789 6789 6789 6789

2026 6789 6789 6789 6789 6789

2027 6789 6789 6789 6789 6789

2028 6789 6789 6789 6789 6789

2029 6789 6789 6789 6789 6789

2030 6789 6789 6789 6789 6789

2031 6789 6789 6789 6789 6789

2032 6789 6789 6789 6789 6789

2033 6789 6789 6789 6789 6789

2034 6789 6789 6789 6789 6789

2035 6789 6789 6789 6789 6789
2036 6789 6789 6789 6789 6789

2037 6789 6789 6789 6789 6789

2038 6789 6789 6789 6789 6789

2039 6789 6789 6789 6789 6789

2040 6789 6789 6789 6789 6789

2041 6789 6789 6789 6789 6789

2042 6789 6789 6789 6789 6789

2043 6789 6789 6789 6789 6789

2044 6789 6789 6789 6789 6789

2045 6789 6789 6789 6789 6789

2046 6789 6789 6789 6789 6789

2047 6789 6789 6789 6789 6789

2048 6789 6789 6789 6789 6789

2049 6789 6789 6789 6789 6789

2050 6789 6789 6789 6789 6789

2051 6789 6789 6789 6789 6789

2052 6789 6789 6789 6789 6789

2053 6789 6789 6789 6789 6789

2054 6789 6789 6789 6789 6789

2055 6789 6789 6789 6789 6789

IMH-A-Large-C

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 21900 21900 21900 21900 21900

2017 21900 21900 21900 21900 21900

2018 21900 21900 21900 21900 21900

2019 21900 21900 21900 21900 21900

2020 21900 21900 21900 21900 21900

2021 21900 21900 21900 21900 21900

2022 21900 21900 21900 21900 21900

2023 21900 21900 21900 21900 21900

2024 21900 21900 21900 21900 21900

2025 21900 21900 21900 21900 21900

2026 21900 21900 21900 21900 21900

2027 21900 21900 21900 21900 21900

2028 21900 21900 21900 21900 21900

2029 21900 21900 21900 21900 21900

2030 21900 21900 21900 21900 21900

2031 21900 21900 21900 21900 21900

2032 21900 21900 21900 21900 21900

2033 21900 21900 21900 21900 21900

2034 21900 21900 21900 21900 21900

2035 21900 21900 21900 21900 21900

2036 21900 21900 21900 21900 21900

2037 21900 21900 21900 21900 21900
2038 21900 21900 21900 21900 21900

2039 21900 21900 21900 21900 21900

2040 21900 21900 21900 21900 21900

2041 21900 21900 21900 21900 21900

2042 21900 21900 21900 21900 21900

2043 21900 21900 21900 21900 21900

2044 21900 21900 21900 21900 21900

2045 21900 21900 21900 21900 21900

2046 21900 21900 21900 21900 21900

2047 21900 21900 21900 21900 21900

2048 21900 21900 21900 21900 21900

2049 21900 21900 21900 21900 21900

2050 21900 21900 21900 21900 21900

2051 21900 21900 21900 21900 21900

2052 21900 21900 21900 21900 21900

2053 21900 21900 21900 21900 21900

2054 21900 21900 21900 21900 21900

2055 21900 21900 21900 21900 21900

RCU-Small-C

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 15330 15330 15330

2017 15330 15330 15330

2018 15330 15330 15330

2019 15330 15330 15330

2020 15330 15330 15330

2021 15330 15330 15330

2022 15330 15330 15330

2023 15330 15330 15330

2024 15330 15330 15330

2025 15330 15330 15330

2026 15330 15330 15330

2027 15330 15330 15330

2028 15330 15330 15330

2029 15330 15330 15330

2030 15330 15330 15330

2031 15330 15330 15330

2032 15330 15330 15330

2033 15330 15330 15330

2034 15330 15330 15330

2035 15330 15330 15330

2036 15330 15330 15330

2037 15330 15330 15330

2038 15330 15330 15330

2039 15330 15330 15330
2040 15330 15330 15330

2041 15330 15330 15330

2042 15330 15330 15330

2043 15330 15330 15330

2044 15330 15330 15330

2045 15330 15330 15330

2046 15330 15330 15330

2047 15330 15330 15330

2048 15330 15330 15330

2049 15330 15330 15330

2050 15330 15330 15330

2051 15330 15330 15330

2052 15330 15330 15330

2053 15330 15330 15330

2054 15330 15330 15330

2055 15330 15330 15330

RCU-Large-C

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 32850 32850 32850

2017 32850 32850 32850

2018 32850 32850 32850

2019 32850 32850 32850

2020 32850 32850 32850

2021 32850 32850 32850

2022 32850 32850 32850

2023 32850 32850 32850

2024 32850 32850 32850

2025 32850 32850 32850

2026 32850 32850 32850

2027 32850 32850 32850

2028 32850 32850 32850

2029 32850 32850 32850

2030 32850 32850 32850

2031 32850 32850 32850

2032 32850 32850 32850

2033 32850 32850 32850

2034 32850 32850 32850

2035 32850 32850 32850

2036 32850 32850 32850

2037 32850 32850 32850

2038 32850 32850 32850

2039 32850 32850 32850

2040 32850 32850 32850

2041 32850 32850 32850
2042 32850 32850 32850

2043 32850 32850 32850

2044 32850 32850 32850

2045 32850 32850 32850

2046 32850 32850 32850

2047 32850 32850 32850

2048 32850 32850 32850

2049 32850 32850 32850

2050 32850 32850 32850

2051 32850 32850 32850

2052 32850 32850 32850

2053 32850 32850 32850

2054 32850 32850 32850

2055 32850 32850 32850

SCU-W-Small-C

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 #VALUE!

2017 #VALUE!

2018 #VALUE!

2019 #VALUE!

2020 #VALUE!

2021 #VALUE!

2022 #VALUE!

2023 #VALUE!

2024 #VALUE!

2025 #VALUE!

2026 #VALUE!

2027 #VALUE!

2028 #VALUE!

2029 #VALUE!

2030 #VALUE!

2031 #VALUE!

2032 #VALUE!

2033 #VALUE!

2034 #VALUE!

2035 #VALUE!

2036 #VALUE!

2037 #VALUE!

2038 #VALUE!

2039 #VALUE!

2040 #VALUE!

2041 #VALUE!

2042 #VALUE!

2043 #VALUE!
2044 #VALUE!

2045 #VALUE!

2046 #VALUE!

2047 #VALUE!

2048 #VALUE!

2049 #VALUE!

2050 #VALUE!

2051 #VALUE!

2052 #VALUE!

2053 #VALUE!

2054 #VALUE!

2055 #VALUE!

SCU-W-Large-C

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 66795 66795 66795 66795 66795

2017 66795 66795 66795 66795 66795

2018 66795 66795 66795 66795 66795

2019 66795 66795 66795 66795 66795

2020 66795 66795 66795 66795 66795

2021 66795 66795 66795 66795 66795

2022 66795 66795 66795 66795 66795

2023 66795 66795 66795 66795 66795

2024 66795 66795 66795 66795 66795

2025 66795 66795 66795 66795 66795

2026 66795 66795 66795 66795 66795

2027 66795 66795 66795 66795 66795

2028 66795 66795 66795 66795 66795

2029 66795 66795 66795 66795 66795

2030 66795 66795 66795 66795 66795

2031 66795 66795 66795 66795 66795

2032 66795 66795 66795 66795 66795

2033 66795 66795 66795 66795 66795

2034 66795 66795 66795 66795 66795

2035 66795 66795 66795 66795 66795

2036 66795 66795 66795 66795 66795

2037 66795 66795 66795 66795 66795

2038 66795 66795 66795 66795 66795

2039 66795 66795 66795 66795 66795

2040 66795 66795 66795 66795 66795

2041 66795 66795 66795 66795 66795

2042 66795 66795 66795 66795 66795

2043 66795 66795 66795 66795 66795

2044 66795 66795 66795 66795 66795

2045 66795 66795 66795 66795 66795
2046 66795 66795 66795 66795 66795

2047 66795 66795 66795 66795 66795

2048 66795 66795 66795 66795 66795

2049 66795 66795 66795 66795 66795

2050 66795 66795 66795 66795 66795

2051 66795 66795 66795 66795 66795

2052 66795 66795 66795 66795 66795

2053 66795 66795 66795 66795 66795

2054 66795 66795 66795 66795 66795

2055 66795 66795 66795 66795 66795

SCU-A-Small-C

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 2409 2409 2409 2409

2017 2409 2409 2409 2409

2018 2409 2409 2409 2409

2019 2409 2409 2409 2409

2020 2409 2409 2409 2409

2021 2409 2409 2409 2409

2022 2409 2409 2409 2409

2023 2409 2409 2409 2409

2024 2409 2409 2409 2409

2025 2409 2409 2409 2409

2026 2409 2409 2409 2409

2027 2409 2409 2409 2409

2028 2409 2409 2409 2409

2029 2409 2409 2409 2409

2030 2409 2409 2409 2409

2031 2409 2409 2409 2409

2032 2409 2409 2409 2409

2033 2409 2409 2409 2409

2034 2409 2409 2409 2409

2035 2409 2409 2409 2409

2036 2409 2409 2409 2409

2037 2409 2409 2409 2409

2038 2409 2409 2409 2409

2039 2409 2409 2409 2409

2040 2409 2409 2409 2409

2041 2409 2409 2409 2409

2042 2409 2409 2409 2409

2043 2409 2409 2409 2409

2044 2409 2409 2409 2409

2045 2409 2409 2409 2409

2046 2409 2409 2409 2409

2047 2409 2409 2409 2409
2048 2409 2409 2409 2409

2049 2409 2409 2409 2409

2050 2409 2409 2409 2409

2051 2409 2409 2409 2409

2052 2409 2409 2409 2409

2053 2409 2409 2409 2409

2054 2409 2409 2409 2409

2055 2409 2409 2409 2409

SCU-A-Large-C

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 6570 6570 6570 6570 6570

2017 6570 6570 6570 6570 6570

2018 6570 6570 6570 6570 6570

2019 6570 6570 6570 6570 6570

2020 6570 6570 6570 6570 6570

2021 6570 6570 6570 6570 6570

2022 6570 6570 6570 6570 6570

2023 6570 6570 6570 6570 6570

2024 6570 6570 6570 6570 6570

2025 6570 6570 6570 6570 6570

2026 6570 6570 6570 6570 6570

2027 6570 6570 6570 6570 6570

2028 6570 6570 6570 6570 6570

2029 6570 6570 6570 6570 6570

2030 6570 6570 6570 6570 6570

2031 6570 6570 6570 6570 6570

2032 6570 6570 6570 6570 6570

2033 6570 6570 6570 6570 6570

2034 6570 6570 6570 6570 6570

2035 6570 6570 6570 6570 6570

2036 6570 6570 6570 6570 6570

2037 6570 6570 6570 6570 6570

2038 6570 6570 6570 6570 6570

2039 6570 6570 6570 6570 6570

2040 6570 6570 6570 6570 6570

2041 6570 6570 6570 6570 6570

2042 6570 6570 6570 6570 6570

2043 6570 6570 6570 6570 6570

2044 6570 6570 6570 6570 6570

2045 6570 6570 6570 6570 6570

2046 6570 6570 6570 6570 6570

2047 6570 6570 6570 6570 6570

2048 6570 6570 6570 6570 6570

2049 6570 6570 6570 6570 6570
2050 6570 6570 6570 6570 6570

2051 6570 6570 6570 6570 6570

2052 6570 6570 6570 6570 6570

2053 6570 6570 6570 6570 6570

2054 6570 6570 6570 6570 6570

2055 6570 6570 6570 6570 6570

Other

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051
2052

2053

2054

2055

Other

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053
2054

2055

Other

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055
Other

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other
Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5
2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other

Annual Water Use (gal/Unit)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016

2017
2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055
IMH-W-Small-B

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $411 $370 $354

2017 $411 $370 $353

2018 $410 $369 $353

2019 $409 $368 $352

2020 $411 $370 $354

2021 $410 $369 $353

2022 $411 $370 $354

2023 $411 $370 $354

2024 $412 $371 $354

2025 $413 $372 $355

2026 $414 $372 $356

2027 $413 $372 $356

2028 $413 $372 $356

2029 $413 $372 $356

2030 $412 $371 $355

2031 $412 $371 $355

2032 $413 $372 $356

2033 $414 $373 $356

2034 $415 $374 $357

2035 $418 $376 $360

2036 $419 $377 $360

2037 $419 $377 $361

2038 $420 $378 $361

2039 $420 $378 $362

2040 $421 $379 $362

2041 $421 $379 $362

2042 $422 $380 $363

2043 $422 $380 $363

2044 $423 $381 $364

2045 $423 $381 $364

2046 $424 $381 $365

2047 $424 $382 $365

2048 $425 $382 $365

2049 $425 $383 $366

2050 $426 $383 $366

2051 $426 $384 $367

2052 $427 $384 $367

2053 $427 $385 $368

2054 $428 $385 $368

2055 $428 $386 $369
IMH-W- Med -B

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $749 $674

2017 $749 $674

2018 $747 $673

2019 $746 $671

2020 $749 $674

2021 $748 $673

2022 $749 $674

2023 $750 $675

2024 $751 $676

2025 $752 $677

2026 $754 $679

2027 $753 $678

2028 $754 $678

2029 $754 $678

2030 $751 $676

2031 $752 $677

2032 $753 $678

2033 $754 $679

2034 $757 $681

2035 $762 $686

2036 $763 $687

2037 $764 $688

2038 $765 $689

2039 $766 $689

2040 $767 $690

2041 $768 $691

2042 $769 $692

2043 $769 $693

2044 $770 $694

2045 $771 $694

2046 $772 $695

2047 $773 $696

2048 $774 $697

2049 $775 $698

2050 $776 $699

2051 $777 $699

2052 $778 $700

2053 $779 $701

2054 $780 $702

2055 $781 $703

IMH-W-Large-B
Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $1,050 $945 $935

2017 $1,050 $945 $934

2018 $1,048 $943 $933

2019 $1,046 $941 $931

2020 $1,050 $945 $935

2021 $1,049 $944 $934

2022 $1,050 $945 $935

2023 $1,051 $946 $936

2024 $1,052 $947 $937

2025 $1,055 $950 $939

2026 $1,057 $952 $941

2027 $1,056 $951 $940

2028 $1,057 $951 $941

2029 $1,057 $951 $941

2030 $1,053 $948 $938

2031 $1,054 $949 $938

2032 $1,056 $951 $940

2033 $1,058 $952 $942

2034 $1,061 $955 $945

2035 $1,069 $962 $951

2036 $1,070 $963 $952

2037 $1,071 $964 $954

2038 $1,072 $965 $955

2039 $1,074 $967 $956

2040 $1,075 $968 $957

2041 $1,076 $969 $958

2042 $1,078 $970 $959

2043 $1,079 $971 $960

2044 $1,080 $972 $962

2045 $1,082 $974 $963

2046 $1,083 $975 $964

2047 $1,084 $976 $965

2048 $1,085 $977 $966

2049 $1,087 $978 $967

2050 $1,088 $979 $969

2051 $1,089 $981 $970

2052 $1,091 $982 $971

2053 $1,092 $983 $972

2054 $1,093 $984 $973

2055 $1,095 $985 $974

IMH-A-Small-B

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3
2016 $540 $486 $459

2017 $539 $486 $459

2018 $538 $485 $458

2019 $537 $484 $457

2020 $540 $486 $459

2021 $539 $485 $459

2022 $540 $486 $459

2023 $540 $486 $460

2024 $541 $487 $460

2025 $542 $488 $461

2026 $543 $489 $462

2027 $543 $489 $462

2028 $543 $489 $462

2029 $543 $489 $462

2030 $541 $487 $460

2031 $542 $488 $461

2032 $543 $489 $462

2033 $544 $490 $462

2034 $545 $491 $464

2035 $549 $495 $467

2036 $550 $495 $468

2037 $551 $496 $468

2038 $551 $496 $469

2039 $552 $497 $469

2040 $553 $498 $470

2041 $553 $498 $471

2042 $554 $499 $471

2043 $555 $499 $472

2044 $555 $500 $472

2045 $556 $501 $473

2046 $557 $501 $473

2047 $557 $502 $474

2048 $558 $502 $475

2049 $559 $503 $475

2050 $559 $504 $476

2051 $560 $504 $476

2052 $561 $505 $477

2053 $561 $505 $477

2054 $562 $506 $478

2055 $563 $507 $479

IMH-A-Large-B

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $896 $807 $762

2017 $896 $807 $762
2018 $894 $805 $760

2019 $893 $804 $759

2020 $896 $807 $762

2021 $895 $806 $761

2022 $896 $807 $762

2023 $897 $808 $763

2024 $898 $809 $764

2025 $901 $811 $766

2026 $902 $812 $767

2027 $902 $812 $767

2028 $902 $812 $767

2029 $902 $812 $767

2030 $899 $809 $764

2031 $900 $810 $765

2032 $902 $812 $767

2033 $903 $813 $768

2034 $906 $815 $770

2035 $912 $821 $776

2036 $913 $822 $777

2037 $914 $823 $778

2038 $915 $824 $778

2039 $917 $825 $779

2040 $918 $826 $780

2041 $919 $827 $781

2042 $920 $828 $782

2043 $921 $829 $783

2044 $922 $830 $784

2045 $923 $831 $785

2046 $924 $832 $786

2047 $925 $833 $787

2048 $927 $834 $788

2049 $928 $835 $789

2050 $929 $836 $790

2051 $930 $837 $791

2052 $931 $838 $792

2053 $932 $839 $793

2054 $933 $840 $794

2055 $934 $841 $795

RCU-Small-B

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $1,084 $987 $922

2017 $1,084 $986 $921

2018 $1,082 $984 $920

2019 $1,080 $983 $918
2020 $1,084 $987 $922

2021 $1,083 $986 $921

2022 $1,084 $987 $922

2023 $1,085 $988 $923

2024 $1,087 $989 $924

2025 $1,089 $992 $926

2026 $1,091 $993 $928

2027 $1,091 $993 $927

2028 $1,091 $993 $928

2029 $1,091 $993 $928

2030 $1,087 $990 $925

2031 $1,088 $990 $925

2032 $1,091 $993 $927

2033 $1,092 $994 $929

2034 $1,096 $997 $931

2035 $1,103 $1,004 $938

2036 $1,105 $1,005 $939

2037 $1,106 $1,007 $940

2038 $1,107 $1,008 $941

2039 $1,109 $1,009 $943

2040 $1,110 $1,010 $944

2041 $1,111 $1,011 $945

2042 $1,113 $1,013 $946

2043 $1,114 $1,014 $947

2044 $1,115 $1,015 $948

2045 $1,117 $1,016 $949

2046 $1,118 $1,018 $951

2047 $1,119 $1,019 $952

2048 $1,121 $1,020 $953

2049 $1,122 $1,021 $954

2050 $1,123 $1,022 $955

2051 $1,125 $1,024 $956

2052 $1,126 $1,025 $957

2053 $1,127 $1,026 $959

2054 $1,129 $1,027 $960

2055 $1,130 $1,029 $961

RCU-Large-B

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $1,338 $1,218 $1,138

2017 $1,338 $1,217 $1,137

2018 $1,335 $1,215 $1,135

2019 $1,333 $1,213 $1,133

2020 $1,338 $1,218 $1,138

2021 $1,337 $1,217 $1,136
2022 $1,338 $1,218 $1,138

2023 $1,340 $1,219 $1,139

2024 $1,341 $1,221 $1,140

2025 $1,345 $1,224 $1,143

2026 $1,347 $1,226 $1,145

2027 $1,346 $1,225 $1,145

2028 $1,347 $1,226 $1,145

2029 $1,347 $1,226 $1,145

2030 $1,342 $1,222 $1,141

2031 $1,343 $1,223 $1,142

2032 $1,346 $1,225 $1,145

2033 $1,348 $1,227 $1,146

2034 $1,352 $1,231 $1,150

2035 $1,362 $1,240 $1,158

2036 $1,364 $1,241 $1,159

2037 $1,365 $1,242 $1,161

2038 $1,367 $1,244 $1,162

2039 $1,368 $1,245 $1,164

2040 $1,370 $1,247 $1,165

2041 $1,372 $1,248 $1,166

2042 $1,373 $1,250 $1,168

2043 $1,375 $1,251 $1,169

2044 $1,377 $1,253 $1,171

2045 $1,378 $1,254 $1,172

2046 $1,380 $1,256 $1,173

2047 $1,382 $1,258 $1,175

2048 $1,383 $1,259 $1,176

2049 $1,385 $1,261 $1,178

2050 $1,387 $1,262 $1,179

2051 $1,388 $1,264 $1,180

2052 $1,390 $1,265 $1,182

2053 $1,392 $1,267 $1,183

2054 $1,393 $1,268 $1,185

2055 $1,395 $1,270 $1,186

SCU-W-Small-B

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $221 $206 $188

2017 $221 $206 $188

2018 $221 $205 $188

2019 $220 $205 $187

2020 $221 $206 $188

2021 $221 $206 $188

2022 $221 $206 $188

2023 $221 $206 $188
2024 $222 $206 $189

2025 $222 $207 $189

2026 $223 $207 $190

2027 $222 $207 $189

2028 $223 $207 $189

2029 $223 $207 $189

2030 $222 $206 $189

2031 $222 $207 $189

2032 $222 $207 $189

2033 $223 $207 $190

2034 $223 $208 $190

2035 $225 $209 $192

2036 $225 $210 $192

2037 $226 $210 $192

2038 $226 $210 $192

2039 $226 $210 $193

2040 $226 $211 $193

2041 $227 $211 $193

2042 $227 $211 $193

2043 $227 $211 $193

2044 $227 $212 $194

2045 $228 $212 $194

2046 $228 $212 $194

2047 $228 $212 $194

2048 $229 $213 $195

2049 $229 $213 $195

2050 $229 $213 $195

2051 $229 $213 $195

2052 $230 $214 $196

2053 $230 $214 $196

2054 $230 $214 $196

2055 $230 $215 $196

SCU-W-Large-B

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

105668 105668 2016 $400 $372 $341

105668 105668 2017 $400 $372 $340

105668 105668 2018 $399 $372 $340

105668 105668 2019 $399 $371 $339

105668 105668 2020 $400 $372 $341

105668 105668 2021 $400 $372 $340

105668 105668 2022 $400 $372 $341

105668 105668 2023 $401 $373 $341

105668 105668 2024 $401 $373 $341

105668 105668 2025 $402 $374 $342
105668 105668 2026 $403 $375 $343

105668 105668 2027 $403 $375 $343

105668 105668 2028 $403 $375 $343

105668 105668 2029 $403 $375 $343

105668 105668 2030 $402 $374 $342

105668 105668 2031 $402 $374 $342

105668 105668 2032 $403 $375 $343

105668 105668 2033 $403 $375 $343

105668 105668 2034 $405 $376 $344

105668 105668 2035 $407 $379 $347

105668 105668 2036 $408 $379 $347

105668 105668 2037 $408 $380 $347

105668 105668 2038 $409 $380 $348

105668 105668 2039 $409 $381 $348

105668 105668 2040 $410 $381 $349

105668 105668 2041 $410 $382 $349

105668 105668 2042 $411 $382 $350

105668 105668 2043 $411 $383 $350

105668 105668 2044 $412 $383 $350

105668 105668 2045 $412 $384 $351

105668 105668 2046 $413 $384 $351

105668 105668 2047 $413 $385 $352

105668 105668 2048 $414 $385 $352

105668 105668 2049 $414 $385 $352

105668 105668 2050 $415 $386 $353

105668 105668 2051 $415 $386 $353

105668 105668 2052 $416 $387 $354

105668 105668 2053 $416 $387 $354

105668 105668 2054 $417 $388 $355

105668 105668 2055 $417 $388 $355

SCU-A-Small-B

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

6023 2016 $348 $324 $296

6023 2017 $348 $324 $296

6023 2018 $347 $323 $295

6023 2019 $346 $322 $295

6023 2020 $348 $324 $296

6023 2021 $348 $323 $296

6023 2022 $348 $324 $296

6023 2023 $348 $324 $296

6023 2024 $349 $324 $297

6023 2025 $350 $325 $297

6023 2026 $350 $326 $298

6023 2027 $350 $326 $298
6023 2028 $350 $326 $298

6023 2029 $350 $326 $298

6023 2030 $349 $325 $297

6023 2031 $349 $325 $297

6023 2032 $350 $326 $298

6023 2033 $351 $326 $298

6023 2034 $352 $327 $299

6023 2035 $354 $329 $301

6023 2036 $354 $330 $302

6023 2037 $355 $330 $302

6023 2038 $355 $331 $302

6023 2039 $356 $331 $303

6023 2040 $356 $331 $303

6023 2041 $357 $332 $303

6023 2042 $357 $332 $304

6023 2043 $357 $333 $304

6023 2044 $358 $333 $305

6023 2045 $358 $333 $305

6023 2046 $359 $334 $305

6023 2047 $359 $334 $306

6023 2048 $360 $335 $306

6023 2049 $360 $335 $306

6023 2050 $361 $335 $307

6023 2051 $361 $336 $307

6023 2052 $361 $336 $307

6023 2053 $362 $337 $308

6023 2054 $362 $337 $308

6023 2055 $363 $337 $309

SCU-A-Large-B

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $344 $320 $293

2017 $344 $320 $293

2018 $344 $320 $292

2019 $343 $319 $292

2020 $344 $320 $293

2021 $344 $320 $293

2022 $344 $320 $293

2023 $345 $321 $293

2024 $345 $321 $294

2025 $346 $322 $295

2026 $347 $323 $295

2027 $346 $322 $295

2028 $347 $323 $295

2029 $347 $323 $295
2030 $345 $321 $294

2031 $346 $322 $294

2032 $346 $322 $295

2033 $347 $323 $295

2034 $348 $324 $296

2035 $351 $326 $298

2036 $351 $327 $299

2037 $351 $327 $299

2038 $352 $327 $299

2039 $352 $328 $300

2040 $353 $328 $300

2041 $353 $328 $300

2042 $353 $329 $301

2043 $354 $329 $301

2044 $354 $330 $301

2045 $355 $330 $302

2046 $355 $330 $302

2047 $356 $331 $303

2048 $356 $331 $303

2049 $356 $332 $303

2050 $357 $332 $304

2051 $357 $332 $304

2052 $358 $333 $304

2053 $358 $333 $305

2054 $359 $334 $305

2055 $359 $334 $306

IMH-W-Small-C

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

178120 2016 $1,134 $1,021 $964

178120 2017 $1,133 $1,020 $964

178120 2018 $1,131 $1,018 $962

178120 2019 $1,129 $1,016 $960

178120 2020 $1,134 $1,021 $964

178120 2021 $1,133 $1,020 $963

178120 2022 $1,134 $1,021 $964

178120 2023 $1,135 $1,022 $965

178120 2024 $1,136 $1,023 $966

178120 2025 $1,139 $1,026 $969

178120 2026 $1,142 $1,028 $971

178120 2027 $1,141 $1,027 $970

178120 2028 $1,141 $1,027 $970

178120 2029 $1,141 $1,027 $970

178120 2030 $1,137 $1,024 $967

178120 2031 $1,138 $1,025 $968
178120 2032 $1,141 $1,027 $970

178120 2033 $1,142 $1,028 $971

178120 2034 $1,146 $1,031 $974

178120 2035 $1,154 $1,039 $981

178120 2036 $1,155 $1,040 $982

178120 2037 $1,157 $1,041 $984

178120 2038 $1,158 $1,043 $985

178120 2039 $1,159 $1,044 $986

178120 2040 $1,161 $1,045 $987

178120 2041 $1,162 $1,046 $988

178120 2042 $1,164 $1,048 $989

178120 2043 $1,165 $1,049 $991

178120 2044 $1,166 $1,050 $992

178120 2045 $1,168 $1,051 $993

178120 2046 $1,169 $1,053 $994

178120 2047 $1,171 $1,054 $995

178120 2048 $1,172 $1,055 $997

178120 2049 $1,173 $1,056 $998

178120 2050 $1,175 $1,058 $999

178120 2051 $1,176 $1,059 $1,000

178120 2052 $1,178 $1,060 $1,001

178120 2053 $1,179 $1,061 $1,003

178120 2054 $1,181 $1,063 $1,004

178120 2055 $1,182 $1,064 $1,005

IMH-W-Large-C

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $893 $804 $759

2017 $892 $803 $759

2018 $891 $802 $757

2019 $889 $800 $756

2020 $893 $804 $759

2021 $892 $803 $758

2022 $893 $804 $759

2023 $894 $805 $760

2024 $895 $806 $761

2025 $897 $808 $763

2026 $899 $809 $764

2027 $898 $809 $764

2028 $899 $809 $764

2029 $899 $809 $764

2030 $896 $806 $762

2031 $896 $807 $762

2032 $898 $809 $764

2033 $900 $810 $765
2034 $902 $812 $767

2035 $909 $818 $773

2036 $910 $819 $774

2037 $911 $820 $775

2038 $912 $821 $775

2039 $913 $822 $776

2040 $914 $823 $777

2041 $915 $824 $778

2042 $916 $825 $779

2043 $917 $826 $780

2044 $919 $827 $781

2045 $920 $828 $782

2046 $921 $829 $783

2047 $922 $830 $784

2048 $923 $831 $785

2049 $924 $832 $786

2050 $925 $833 $787

2051 $926 $834 $788

2052 $927 $835 $789

2053 $928 $836 $790

2054 $930 $837 $790

2055 $931 $838 $791

IMH-A-Small-C

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

6789 2016 $560 $504 $476

6789 2017 $560 $504 $476

6789 2018 $558 $503 $475

6789 2019 $557 $502 $474

6789 2020 $560 $504 $476

6789 2021 $559 $503 $476

6789 2022 $560 $504 $476

6789 2023 $560 $505 $477

6789 2024 $561 $505 $477

6789 2025 $563 $506 $478

6789 2026 $564 $507 $479

6789 2027 $563 $507 $479

6789 2028 $563 $507 $479

6789 2029 $563 $507 $479

6789 2030 $561 $506 $478

6789 2031 $562 $506 $478

6789 2032 $563 $507 $479

6789 2033 $564 $508 $480

6789 2034 $566 $509 $481

6789 2035 $570 $513 $485
6789 2036 $570 $514 $485

6789 2037 $571 $514 $486

6789 2038 $572 $515 $486

6789 2039 $572 $515 $487

6789 2040 $573 $516 $487

6789 2041 $574 $517 $488

6789 2042 $574 $517 $489

6789 2043 $575 $518 $489

6789 2044 $576 $518 $490

6789 2045 $577 $519 $490

6789 2046 $577 $520 $491

6789 2047 $578 $520 $492

6789 2048 $579 $521 $492

6789 2049 $579 $522 $493

6789 2050 $580 $522 $493

6789 2051 $581 $523 $494

6789 2052 $581 $523 $495

6789 2053 $582 $524 $495

6789 2054 $583 $525 $496

6789 2055 $584 $525 $496

IMH-A-Large-C

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

21900 21900 2016 $1,102 $992 $937

21900 21900 2017 $1,102 $992 $937

21900 21900 2018 $1,100 $990 $935

21900 21900 2019 $1,098 $988 $933

21900 21900 2020 $1,102 $992 $937

21900 21900 2021 $1,101 $991 $936

21900 21900 2022 $1,102 $992 $937

21900 21900 2023 $1,104 $993 $938

21900 21900 2024 $1,105 $995 $939

21900 21900 2025 $1,108 $997 $942

21900 21900 2026 $1,110 $999 $944

21900 21900 2027 $1,109 $998 $943

21900 21900 2028 $1,109 $999 $943

21900 21900 2029 $1,109 $999 $943

21900 21900 2030 $1,106 $995 $940

21900 21900 2031 $1,107 $996 $941

21900 21900 2032 $1,109 $998 $943

21900 21900 2033 $1,111 $1,000 $944

21900 21900 2034 $1,114 $1,003 $947

21900 21900 2035 $1,122 $1,010 $954

21900 21900 2036 $1,123 $1,011 $955

21900 21900 2037 $1,125 $1,012 $956
21900 21900 2038 $1,126 $1,014 $957

21900 21900 2039 $1,127 $1,015 $959

21900 21900 2040 $1,129 $1,016 $960

21900 21900 2041 $1,130 $1,017 $961

21900 21900 2042 $1,131 $1,018 $962

21900 21900 2043 $1,133 $1,020 $963

21900 21900 2044 $1,134 $1,021 $964

21900 21900 2045 $1,135 $1,022 $965

21900 21900 2046 $1,137 $1,023 $967

21900 21900 2047 $1,138 $1,025 $968

21900 21900 2048 $1,140 $1,026 $969

21900 21900 2049 $1,141 $1,027 $970

21900 21900 2050 $1,142 $1,028 $971

21900 21900 2051 $1,144 $1,030 $972

21900 21900 2052 $1,145 $1,031 $974

21900 21900 2053 $1,146 $1,032 $975

21900 21900 2054 $1,148 $1,033 $976

21900 21900 2055 $1,149 $1,034 $977

RCU-Small-C

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $1,164 $1,079 $972

2017 $1,163 $1,078 $972

2018 $1,161 $1,076 $970

2019 $1,159 $1,074 $968

2020 $1,164 $1,079 $972

2021 $1,162 $1,078 $971

2022 $1,164 $1,079 $972

2023 $1,165 $1,080 $973

2024 $1,166 $1,081 $974

2025 $1,169 $1,084 $977

2026 $1,171 $1,086 $978

2027 $1,171 $1,085 $978

2028 $1,171 $1,086 $978

2029 $1,171 $1,086 $978

2030 $1,167 $1,082 $975

2031 $1,168 $1,083 $976

2032 $1,171 $1,085 $978

2033 $1,172 $1,087 $979

2034 $1,176 $1,090 $982

2035 $1,184 $1,098 $989

2036 $1,186 $1,099 $990

2037 $1,187 $1,101 $991

2038 $1,188 $1,102 $993

2039 $1,190 $1,103 $994
2040 $1,191 $1,104 $995

2041 $1,193 $1,106 $996

2042 $1,194 $1,107 $997

2043 $1,196 $1,108 $999

2044 $1,197 $1,110 $1,000

2045 $1,198 $1,111 $1,001

2046 $1,200 $1,112 $1,002

2047 $1,201 $1,114 $1,003

2048 $1,203 $1,115 $1,005

2049 $1,204 $1,116 $1,006

2050 $1,206 $1,118 $1,007

2051 $1,207 $1,119 $1,008

2052 $1,209 $1,120 $1,010

2053 $1,210 $1,122 $1,011

2054 $1,211 $1,123 $1,012

2055 $1,213 $1,125 $1,013

RCU-Large-C

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $1,443 $1,338 $1,205

2017 $1,442 $1,337 $1,205

2018 $1,440 $1,335 $1,202

2019 $1,437 $1,332 $1,200

2020 $1,443 $1,338 $1,205

2021 $1,441 $1,336 $1,204

2022 $1,443 $1,338 $1,205

2023 $1,445 $1,339 $1,207

2024 $1,446 $1,341 $1,208

2025 $1,450 $1,344 $1,211

2026 $1,453 $1,347 $1,213

2027 $1,452 $1,346 $1,212

2028 $1,452 $1,346 $1,213

2029 $1,452 $1,346 $1,213

2030 $1,447 $1,342 $1,209

2031 $1,448 $1,343 $1,210

2032 $1,452 $1,346 $1,212

2033 $1,454 $1,348 $1,214

2034 $1,458 $1,352 $1,218

2035 $1,469 $1,361 $1,227

2036 $1,470 $1,363 $1,228

2037 $1,472 $1,365 $1,230

2038 $1,474 $1,366 $1,231

2039 $1,476 $1,368 $1,232

2040 $1,477 $1,370 $1,234

2041 $1,479 $1,371 $1,235
2042 $1,481 $1,373 $1,237

2043 $1,483 $1,375 $1,238

2044 $1,484 $1,376 $1,240

2045 $1,486 $1,378 $1,241

2046 $1,488 $1,380 $1,243

2047 $1,490 $1,381 $1,244

2048 $1,492 $1,383 $1,246

2049 $1,493 $1,385 $1,247

2050 $1,495 $1,386 $1,249

2051 $1,497 $1,388 $1,250

2052 $1,499 $1,390 $1,252

2053 $1,501 $1,391 $1,253

2054 $1,502 $1,393 $1,255

2055 $1,504 $1,395 $1,256

SCU-W-Small-C

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 #VALUE!

2017 #VALUE!

2018 #VALUE!

2019 #VALUE!

2020 #VALUE!

2021 #VALUE!

2022 #VALUE!

2023 #VALUE!

2024 #VALUE!

2025 #VALUE!

2026 #VALUE!

2027 #VALUE!

2028 #VALUE!

2029 #VALUE!

2030 #VALUE!

2031 #VALUE!

2032 #VALUE!

2033 #VALUE!

2034 #VALUE!

2035 #VALUE!

2036 #VALUE!

2037 #VALUE!

2038 #VALUE!

2039 #VALUE!

2040 #VALUE!

2041 #VALUE!

2042 #VALUE!

2043 #VALUE!
2044 #VALUE!

2045 #VALUE!

2046 #VALUE!

2047 #VALUE!

2048 #VALUE!

2049 #VALUE!

2050 #VALUE!

2051 #VALUE!

2052 #VALUE!

2053 #VALUE!

2054 #VALUE!

2055 #VALUE!

SCU-W-Large-C

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $332 $321 $301

2017 $332 $321 $301

2018 $331 $320 $300

2019 $331 $319 $300

2020 $332 $321 $301

2021 $332 $320 $300

2022 $332 $321 $301

2023 $333 $321 $301

2024 $333 $321 $302

2025 $334 $322 $302

2026 $334 $323 $303

2027 $334 $323 $303

2028 $334 $323 $303

2029 $334 $323 $303

2030 $333 $322 $302

2031 $333 $322 $302

2032 $334 $323 $303

2033 $335 $323 $303

2034 $336 $324 $304

2035 $338 $326 $306

2036 $338 $327 $307

2037 $339 $327 $307

2038 $339 $327 $307

2039 $340 $328 $308

2040 $340 $328 $308

2041 $341 $329 $308

2042 $341 $329 $309

2043 $341 $329 $309

2044 $342 $330 $309

2045 $342 $330 $310
2046 $343 $331 $310

2047 $343 $331 $311

2048 $343 $331 $311

2049 $344 $332 $311

2050 $344 $332 $312

2051 $345 $333 $312

2052 $345 $333 $312

2053 $345 $333 $313

2054 $346 $334 $313

2055 $346 $334 $314

SCU-A-Small-C

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $348 $324 $296

2017 $348 $324 $296

2018 $347 $323 $295

2019 $346 $322 $295

2020 $348 $324 $296

2021 $348 $323 $296

2022 $348 $324 $296

2023 $348 $324 $296

2024 $349 $324 $297

2025 $350 $325 $297

2026 $350 $326 $298

2027 $350 $326 $298

2028 $350 $326 $298

2029 $350 $326 $298

2030 $349 $325 $297

2031 $349 $325 $297

2032 $350 $326 $298

2033 $351 $326 $298

2034 $352 $327 $299

2035 $354 $329 $301

2036 $354 $330 $302

2037 $355 $330 $302

2038 $355 $331 $302

2039 $356 $331 $303

2040 $356 $331 $303

2041 $357 $332 $303

2042 $357 $332 $304

2043 $357 $333 $304

2044 $358 $333 $305

2045 $358 $333 $305

2046 $359 $334 $305

2047 $359 $334 $306
2048 $360 $335 $306

2049 $360 $335 $306

2050 $361 $335 $307

2051 $361 $336 $307

2052 $361 $336 $307

2053 $362 $337 $308

2054 $362 $337 $308

2055 $363 $337 $309

SCU-A-Large-C

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

6570 6570 2016 $516 $480 $439

6570 6570 2017 $515 $479 $438

6570 6570 2018 $514 $479 $438

6570 6570 2019 $513 $478 $437

6570 6570 2020 $516 $480 $439

6570 6570 2021 $515 $479 $438

6570 6570 2022 $516 $480 $439

6570 6570 2023 $516 $480 $439

6570 6570 2024 $517 $481 $440

6570 6570 2025 $518 $482 $441

6570 6570 2026 $519 $483 $442

6570 6570 2027 $519 $483 $441

6570 6570 2028 $519 $483 $441

6570 6570 2029 $519 $483 $441

6570 6570 2030 $517 $481 $440

6570 6570 2031 $518 $481 $440

6570 6570 2032 $519 $483 $441

6570 6570 2033 $519 $483 $442

6570 6570 2034 $521 $485 $443

6570 6570 2035 $525 $488 $446

6570 6570 2036 $525 $489 $447

6570 6570 2037 $526 $489 $447

6570 6570 2038 $527 $490 $448

6570 6570 2039 $527 $490 $448

6570 6570 2040 $528 $491 $449

6570 6570 2041 $529 $492 $450

6570 6570 2042 $529 $492 $450

6570 6570 2043 $530 $493 $451

6570 6570 2044 $530 $493 $451

6570 6570 2045 $531 $494 $452

6570 6570 2046 $532 $495 $452

6570 6570 2047 $532 $495 $453

6570 6570 2048 $533 $496 $453

6570 6570 2049 $534 $496 $454
6570 6570 2050 $534 $497 $454

6570 6570 2051 $535 $498 $455

6570 6570 2052 $536 $498 $456

6570 6570 2053 $536 $499 $456

6570 6570 2054 $537 $499 $457

6570 6570 2055 $537 $500 $457

Other

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051
2052

2053

2054

2055

Other

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053
2054

2055

Other

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055
Other

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other
Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3
2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other

Annual Energy Costs (2010$)

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016

2017
2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055
IMH-W-Small-B

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

2016 $761

2017 $776

2018 $792

2019 $808

2020 $824

2021 $841

2022 $858

2023 $876

2024 $894

2025 $912

2026 $930

2027 $949

2028 $968

2029 $988

2030 $1,008

2031 $1,029

2032 $1,050

2033 $1,071

2034 $1,093

2035 $1,115

2036 $1,138

2037 $1,161

2038 $1,185

2039 $1,209

2040 $1,233

2041 $1,258

2042 $1,284

2043 $1,310

2044 $1,337

2045 $1,364

2046 $1,392

2047 $1,420

2048 $1,449

2049 $1,478

2050 $1,508

2051 $1,539

2052 $1,570

2053 $1,602

2054 $1,635

2055 $1,668
IMH-W- Med -B

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

2016 $2,046

2017 $2,088

2018 $2,130

2019 $2,173

2020 $2,218

2021 $2,263

2022 $2,309

2023 $2,356

2024 $2,404

2025 $2,453

2026 $2,502

2027 $2,553

2028 $2,605

2029 $2,658

2030 $2,712

2031 $2,768

2032 $2,824

2033 $2,881

2034 $2,940

2035 $3,000

2036 $3,061

2037 $3,123

2038 $3,187

2039 $3,251

2040 $3,317

2041 $3,385

2042 $3,454

2043 $3,524

2044 $3,596

2045 $3,669

2046 $3,744

2047 $3,820

2048 $3,897

2049 $3,977

2050 $4,058

2051 $4,140

2052 $4,224

2053 $4,310

2054 $4,398

2055 $4,487

IMH-W-Large-B
Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

2016 $3,354

2017 $3,422

2018 $3,492

2019 $3,563

2020 $3,636

2021 $3,710

2022 $3,785

2023 $3,862

2024 $3,941

2025 $4,021

2026 $4,103

2027 $4,186

2028 $4,271

2029 $4,358

2030 $4,447

2031 $4,537

2032 $4,629

2033 $4,724

2034 $4,820

2035 $4,918

2036 $5,018

2037 $5,120

2038 $5,224

2039 $5,330

2040 $5,439

2041 $5,549

2042 $5,662

2043 $5,777

2044 $5,895

2045 $6,015

2046 $6,137

2047 $6,262

2048 $6,389

2049 $6,519

2050 $6,652

2051 $6,787

2052 $6,925

2053 $7,066

2054 $7,210

2055 $7,357

IMH-A-Small-B

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1
$432 2016 $94

$432 2017 $96

$431 2018 $98

$430 2019 $100

$432 2020 $102

$432 2021 $104

$432 2022 $106

$433 2023 $108

$433 2024 $110

$434 2025 $113

$435 2026 $115

$435 2027 $117

$435 2028 $120

$435 2029 $122

$433 2030 $125

$434 2031 $127

$435 2032 $130

$435 2033 $132

$437 2034 $135

$440 2035 $138

$440 2036 $141

$441 2037 $143

$441 2038 $146

$442 2039 $149

$442 2040 $152

$443 2041 $156

$444 2042 $159

$444 2043 $162

$445 2044 $165

$445 2045 $169

$446 2046 $172

$446 2047 $175

$447 2048 $179

$447 2049 $183

$448 2050 $186

$448 2051 $190

$449 2052 $194

$449 2053 $198

$450 2054 $202

$451 2055 $206

IMH-A-Large-B

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$717 2016 $228

$717 2017 $233
$716 2018 $237

$714 2019 $242

$717 2020 $247

$717 2021 $252

$717 2022 $257

$718 2023 $262

$719 2024 $268

$721 2025 $273

$722 2026 $279

$722 2027 $284

$722 2028 $290

$722 2029 $296

$720 2030 $302

$720 2031 $308

$722 2032 $315

$723 2033 $321

$725 2034 $327

$730 2035 $334

$731 2036 $341

$732 2037 $348

$733 2038 $355

$734 2039 $362

$735 2040 $370

$735 2041 $377

$736 2042 $385

$737 2043 $393

$738 2044 $401

$739 2045 $409

$740 2046 $417

$741 2047 $425

$742 2048 $434

$743 2049 $443

$743 2050 $452

$744 2051 $461

$745 2052 $471

$746 2053 $480

$747 2054 $490

$748 2055 $500

RCU-Small-B

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$906 2016 $209

$905 2017 $214

$903 2018 $218

$902 2019 $222
$906 2020 $227

$905 2021 $232

$906 2022 $236

$907 2023 $241

$908 2024 $246

$910 2025 $251

$912 2026 $256

$911 2027 $261

$911 2028 $267

$911 2029 $272

$908 2030 $278

$909 2031 $283

$911 2032 $289

$912 2033 $295

$915 2034 $301

$922 2035 $307

$923 2036 $313

$924 2037 $320

$925 2038 $326

$926 2039 $333

$927 2040 $339

$928 2041 $346

$929 2042 $353

$930 2043 $361

$932 2044 $368

$933 2045 $375

$934 2046 $383

$935 2047 $391

$936 2048 $399

$937 2049 $407

$938 2050 $415

$939 2051 $424

$941 2052 $432

$942 2053 $441

$943 2054 $450

$944 2055 $459

RCU-Large-B

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$1,118 2016 $427

$1,117 2017 $436

$1,115 2018 $445

$1,113 2019 $454

$1,118 2020 $463

$1,116 2021 $473
$1,118 2022 $482

$1,119 2023 $492

$1,120 2024 $502

$1,123 2025 $512

$1,125 2026 $523

$1,124 2027 $533

$1,125 2028 $544

$1,125 2029 $555

$1,121 2030 $566

$1,122 2031 $578

$1,124 2032 $590

$1,126 2033 $602

$1,130 2034 $614

$1,138 2035 $626

$1,139 2036 $639

$1,140 2037 $652

$1,142 2038 $665

$1,143 2039 $679

$1,144 2040 $693

$1,146 2041 $707

$1,147 2042 $721

$1,149 2043 $736

$1,150 2044 $751

$1,151 2045 $766

$1,153 2046 $782

$1,154 2047 $798

$1,155 2048 $814

$1,157 2049 $830

$1,158 2050 $847

$1,160 2051 $865

$1,161 2052 $882

$1,162 2053 $900

$1,164 2054 $918

$1,165 2055 $937

SCU-W-Small-B

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$177 $169 2016 $304

$177 $168 2017 $310

$177 $168 2018 $316

$177 $168 2019 $323

$177 $169 2020 $329

$177 $168 2021 $336

$177 $169 2022 $343

$178 $169 2023 $350
$178 $169 2024 $357

$178 $169 2025 $364

$179 $170 2026 $372

$178 $170 2027 $379

$178 $170 2028 $387

$178 $170 2029 $395

$178 $169 2030 $403

$178 $169 2031 $411

$178 $170 2032 $419

$179 $170 2033 $428

$179 $170 2034 $437

$180 $172 2035 $446

$181 $172 2036 $455

$181 $172 2037 $464

$181 $172 2038 $473

$181 $172 2039 $483

$182 $173 2040 $493

$182 $173 2041 $503

$182 $173 2042 $513

$182 $173 2043 $524

$182 $173 2044 $534

$183 $174 2045 $545

$183 $174 2046 $556

$183 $174 2047 $567

$183 $174 2048 $579

$184 $174 2049 $591

$184 $175 2050 $603

$184 $175 2051 $615

$184 $175 2052 $628

$184 $175 2053 $640

$185 $175 2054 $653

$185 $176 2055 $667

SCU-W-Large-B

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$321 $301 $289 $245 2016 $825

$321 $301 $289 $245 2017 $841

$320 $300 $288 $244 2018 $859

$319 $300 $288 $244 2019 $876

$321 $301 $289 $245 2020 $894

$320 $300 $288 $245 2021 $912

$321 $301 $289 $245 2022 $931

$321 $301 $289 $245 2023 $950

$321 $301 $289 $246 2024 $969

$322 $302 $290 $246 2025 $989
$323 $303 $291 $247 2026 $1,009

$323 $303 $291 $246 2027 $1,029

$323 $303 $291 $247 2028 $1,050

$323 $303 $291 $247 2029 $1,071

$322 $302 $290 $246 2030 $1,093

$322 $302 $290 $246 2031 $1,115

$323 $303 $291 $246 2032 $1,138

$323 $303 $291 $247 2033 $1,161

$324 $304 $292 $248 2034 $1,185

$326 $306 $294 $249 2035 $1,209

$327 $306 $294 $250 2036 $1,234

$327 $307 $295 $250 2037 $1,259

$328 $307 $295 $250 2038 $1,284

$328 $308 $295 $251 2039 $1,310

$328 $308 $296 $251 2040 $1,337

$329 $308 $296 $251 2041 $1,364

$329 $309 $296 $251 2042 $1,392

$329 $309 $297 $252 2043 $1,420

$330 $309 $297 $252 2044 $1,449

$330 $310 $297 $252 2045 $1,479

$331 $310 $298 $253 2046 $1,509

$331 $311 $298 $253 2047 $1,540

$331 $311 $299 $253 2048 $1,571

$332 $311 $299 $254 2049 $1,603

$332 $312 $299 $254 2050 $1,635

$333 $312 $300 $254 2051 $1,669

$333 $312 $300 $254 2052 $1,703

$333 $313 $300 $255 2053 $1,737

$334 $313 $301 $255 2054 $1,773

$334 $314 $301 $255 2055 $1,809

SCU-A-Small-B

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$279 $261 $251 2016 $47

$279 $261 $251 2017 $48

$278 $261 $251 2018 $49

$278 $260 $250 2019 $50

$279 $261 $251 2020 $51

$278 $261 $251 2021 $52

$279 $261 $251 2022 $53

$279 $262 $251 2023 $54

$279 $262 $252 2024 $55

$280 $263 $252 2025 $56

$281 $263 $253 2026 $57

$280 $263 $253 2027 $59
$281 $263 $253 2028 $60

$281 $263 $253 2029 $61

$280 $262 $252 2030 $62

$280 $262 $252 2031 $64

$280 $263 $253 2032 $65

$281 $263 $253 2033 $66

$282 $264 $254 2034 $68

$284 $266 $256 2035 $69

$284 $266 $256 2036 $70

$284 $267 $256 2037 $72

$285 $267 $256 2038 $73

$285 $267 $257 2039 $75

$285 $268 $257 2040 $76

$286 $268 $257 2041 $78

$286 $268 $258 2042 $79

$286 $269 $258 2043 $81

$287 $269 $258 2044 $83

$287 $269 $259 2045 $84

$287 $270 $259 2046 $86

$288 $270 $259 2047 $88

$288 $270 $260 2048 $90

$288 $271 $260 2049 $91

$289 $271 $260 2050 $93

$289 $271 $260 2051 $95

$290 $272 $261 2052 $97

$290 $272 $261 2053 $99

$290 $272 $261 2054 $101

$291 $273 $262 2055 $103

SCU-A-Large-B

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$276 $259 2016 $74

$276 $259 2017 $76

$275 $258 2018 $77

$275 $258 2019 $79

$276 $259 2020 $80

$276 $259 2021 $82

$276 $259 2022 $84

$276 $259 2023 $85

$277 $259 2024 $87

$277 $260 2025 $89

$278 $261 2026 $91

$278 $260 2027 $92

$278 $260 2028 $94

$278 $260 2029 $96
$277 $260 2030 $98

$277 $260 2031 $100

$278 $260 2032 $102

$278 $261 2033 $104

$279 $262 2034 $106

$281 $263 2035 $109

$281 $264 2036 $111

$282 $264 2037 $113

$282 $264 2038 $115

$282 $265 2039 $118

$283 $265 2040 $120

$283 $265 2041 $123

$283 $266 2042 $125

$284 $266 2043 $128

$284 $266 2044 $130

$284 $267 2045 $133

$285 $267 2046 $136

$285 $267 2047 $138

$285 $268 2048 $141

$286 $268 2049 $144

$286 $268 2050 $147

$286 $269 2051 $150

$287 $269 2052 $153

$287 $269 2053 $156

$287 $269 2054 $159

$288 $270 2055 $162

IMH-W-Small-C

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$907 $851 $760 2016 $1,390

$907 $851 $760 2017 $1,418

$905 $849 $759 2018 $1,447

$904 $847 $757 2019 $1,477

$907 $851 $760 2020 $1,507

$906 $850 $760 2021 $1,537

$907 $851 $760 2022 $1,569

$909 $852 $761 2023 $1,601

$910 $853 $762 2024 $1,633

$912 $855 $764 2025 $1,666

$914 $857 $766 2026 $1,700

$913 $856 $765 2027 $1,735

$913 $856 $765 2028 $1,770

$913 $856 $765 2029 $1,806

$910 $853 $763 2030 $1,843

$911 $854 $763 2031 $1,880
$913 $856 $765 2032 $1,919

$914 $857 $766 2033 $1,958

$917 $860 $768 2034 $1,997

$924 $866 $774 2035 $2,038

$925 $867 $775 2036 $2,080

$926 $868 $776 2037 $2,122

$927 $869 $777 2038 $2,165

$928 $870 $778 2039 $2,209

$929 $871 $778 2040 $2,254

$930 $872 $779 2041 $2,300

$931 $873 $780 2042 $2,347

$932 $874 $781 2043 $2,394

$934 $875 $782 2044 $2,443

$935 $876 $783 2045 $2,493

$936 $877 $784 2046 $2,543

$937 $879 $785 2047 $2,595

$938 $880 $786 2048 $2,648

$939 $881 $787 2049 $2,702

$940 $882 $788 2050 $2,757

$941 $883 $789 2051 $2,813

$943 $884 $790 2052 $2,870

$944 $885 $791 2053 $2,929

$945 $886 $792 2054 $2,988

$946 $887 $793 2055 $3,049

IMH-W-Large-C

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$715 $679 2016 $1,738

$714 $679 2017 $1,773

$713 $678 2018 $1,809

$712 $676 2019 $1,846

$715 $679 2020 $1,883

$714 $678 2021 $1,922

$715 $679 2022 $1,961

$715 $680 2023 $2,001

$716 $681 2024 $2,041

$718 $682 2025 $2,083

$720 $684 2026 $2,125

$719 $683 2027 $2,169

$719 $683 2028 $2,213

$719 $683 2029 $2,258

$717 $681 2030 $2,304

$717 $682 2031 $2,350

$719 $683 2032 $2,398

$720 $684 2033 $2,447
$722 $686 2034 $2,497

$727 $691 2035 $2,548

$728 $692 2036 $2,599

$729 $693 2037 $2,652

$730 $694 2038 $2,706

$731 $694 2039 $2,761

$732 $695 2040 $2,817

$733 $696 2041 $2,875

$733 $697 2042 $2,933

$734 $698 2043 $2,993

$735 $699 2044 $3,054

$736 $699 2045 $3,116

$737 $700 2046 $3,179

$738 $701 2047 $3,244

$739 $702 2048 $3,310

$740 $703 2049 $3,377

$741 $704 2050 $3,446

$741 $704 2051 $3,516

$742 $705 2052 $3,588

$743 $706 2053 $3,661

$744 $707 2054 $3,735

$745 $708 2055 $3,811

IMH-A-Small-C

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$448 $420 $392 2016 $53

$448 $420 $392 2017 $54

$447 $419 $392 2018 $55

$446 $419 $391 2019 $56

$448 $420 $392 2020 $57

$448 $420 $392 2021 $59

$448 $420 $392 2022 $60

$449 $421 $393 2023 $61

$449 $421 $393 2024 $62

$450 $422 $394 2025 $64

$451 $423 $395 2026 $65

$451 $423 $395 2027 $66

$451 $423 $395 2028 $67

$451 $423 $395 2029 $69

$450 $422 $394 2030 $70

$450 $422 $394 2031 $72

$451 $423 $395 2032 $73

$452 $424 $395 2033 $75

$453 $425 $397 2034 $76

$456 $428 $399 2035 $78
$457 $428 $400 2036 $79

$457 $429 $400 2037 $81

$458 $429 $401 2038 $83

$458 $430 $401 2039 $84

$459 $430 $402 2040 $86

$459 $431 $402 2041 $88

$460 $431 $403 2042 $89

$461 $432 $403 2043 $91

$461 $432 $404 2044 $93

$462 $433 $404 2045 $95

$462 $433 $405 2046 $97

$463 $434 $405 2047 $99

$463 $435 $406 2048 $101

$464 $435 $406 2049 $103

$464 $436 $407 2050 $105

$465 $436 $407 2051 $107

$466 $437 $408 2052 $109

$466 $437 $408 2053 $112

$467 $438 $409 2054 $114

$467 $438 $409 2055 $116

IMH-A-Large-C

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$882 $827 $772 $717 2016 $171

$882 $827 $772 $717 2017 $174

$880 $825 $771 $716 2018 $178

$879 $824 $769 $714 2019 $182

$882 $827 $772 $717 2020 $185

$881 $826 $771 $716 2021 $189

$882 $827 $772 $717 2022 $193

$883 $828 $773 $718 2023 $197

$884 $829 $774 $719 2024 $201

$887 $831 $776 $721 2025 $205

$888 $833 $778 $722 2026 $209

$888 $832 $777 $722 2027 $213

$888 $833 $777 $722 2028 $218

$888 $833 $777 $722 2029 $222

$885 $830 $775 $719 2030 $227

$886 $830 $775 $720 2031 $231

$888 $832 $777 $722 2032 $236

$889 $834 $778 $723 2033 $241

$892 $836 $780 $725 2034 $246

$898 $842 $786 $730 2035 $251

$899 $843 $787 $731 2036 $256

$900 $844 $788 $732 2037 $261
$901 $845 $789 $733 2038 $266

$902 $846 $790 $734 2039 $272

$903 $847 $791 $734 2040 $277

$904 $848 $792 $735 2041 $283

$906 $849 $793 $736 2042 $289

$907 $850 $794 $737 2043 $294

$908 $851 $795 $738 2044 $300

$909 $852 $795 $739 2045 $306

$910 $853 $796 $740 2046 $313

$911 $854 $797 $741 2047 $319

$912 $855 $798 $741 2048 $326

$913 $856 $799 $742 2049 $332

$914 $857 $800 $743 2050 $339

$915 $858 $801 $744 2051 $346

$916 $859 $802 $745 2052 $353

$918 $860 $803 $746 2053 $360

$919 $861 $804 $747 2054 $367

$920 $862 $805 $748 2055 $375

RCU-Small-C

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

2016 $120

2017 $122

2018 $125

2019 $127

2020 $130

2021 $132

2022 $135

2023 $138

2024 $141

2025 $143

2026 $146

2027 $149

2028 $152

2029 $155

2030 $159

2031 $162

2032 $165

2033 $168

2034 $172

2035 $175

2036 $179

2037 $183

2038 $186

2039 $190
2040 $194

2041 $198

2042 $202

2043 $206

2044 $210

2045 $215

2046 $219

2047 $223

2048 $228

2049 $233

2050 $237

2051 $242

2052 $247

2053 $252

2054 $257

2055 $262

RCU-Large-C

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

2016 $256

2017 $262

2018 $267

2019 $272

2020 $278

2021 $284

2022 $289

2023 $295

2024 $301

2025 $307

2026 $314

2027 $320

2028 $326

2029 $333

2030 $340

2031 $347

2032 $354

2033 $361

2034 $368

2035 $376

2036 $384

2037 $391

2038 $399

2039 $407

2040 $416

2041 $424
2042 $433

2043 $442

2044 $451

2045 $460

2046 $469

2047 $479

2048 $488

2049 $498

2050 $508

2051 $519

2052 $529

2053 $540

2054 $551

2055 $562

SCU-W-Small-C

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

2016 #VALUE!

2017 #VALUE!

2018 #VALUE!

2019 #VALUE!

2020 #VALUE!

2021 #VALUE!

2022 #VALUE!

2023 #VALUE!

2024 #VALUE!

2025 #VALUE!

2026 #VALUE!

2027 #VALUE!

2028 #VALUE!

2029 #VALUE!

2030 #VALUE!

2031 #VALUE!

2032 #VALUE!

2033 #VALUE!

2034 #VALUE!

2035 #VALUE!

2036 #VALUE!

2037 #VALUE!

2038 #VALUE!

2039 #VALUE!

2040 #VALUE!

2041 #VALUE!

2042 #VALUE!

2043 #VALUE!
2044 #VALUE!

2045 #VALUE!

2046 #VALUE!

2047 #VALUE!

2048 #VALUE!

2049 #VALUE!

2050 #VALUE!

2051 #VALUE!

2052 #VALUE!

2053 #VALUE!

2054 #VALUE!

2055 #VALUE!

SCU-W-Large-C

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$281 $273 2016 $521

$281 $273 2017 $532

$280 $272 2018 $543

$280 $272 2019 $554

$281 $273 2020 $565

$280 $272 2021 $577

$281 $273 2022 $588

$281 $273 2023 $600

$281 $273 2024 $612

$282 $274 2025 $625

$283 $275 2026 $638

$282 $274 2027 $651

$282 $275 2028 $664

$282 $275 2029 $677

$282 $274 2030 $691

$282 $274 2031 $705

$282 $274 2032 $719

$283 $275 2033 $734

$284 $276 2034 $749

$286 $278 2035 $764

$286 $278 2036 $780

$286 $278 2037 $796

$287 $279 2038 $812

$287 $279 2039 $828

$287 $279 2040 $845

$288 $280 2041 $862

$288 $280 2042 $880

$288 $280 2043 $898

$289 $281 2044 $916

$289 $281 2045 $935
$289 $281 2046 $954

$290 $282 2047 $973

$290 $282 2048 $993

$291 $282 2049 $1,013

$291 $283 2050 $1,034

$291 $283 2051 $1,055

$292 $283 2052 $1,076

$292 $284 2053 $1,098

$292 $284 2054 $1,121

$293 $284 2055 $1,143

SCU-A-Small-C

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$286 2016 $19

$286 2017 $19

$285 2018 $20

$284 2019 $20

$286 2020 $20

$285 2021 $21

$286 2022 $21

$286 2023 $22

$286 2024 $22

$287 2025 $23

$288 2026 $23

$287 2027 $23

$287 2028 $24

$287 2029 $24

$287 2030 $25

$287 2031 $25

$287 2032 $26

$288 2033 $26

$289 2034 $27

$291 2035 $28

$291 2036 $28

$291 2037 $29

$292 2038 $29

$292 2039 $30

$292 2040 $30

$293 2041 $31

$293 2042 $32

$294 2043 $32

$294 2044 $33

$294 2045 $34

$295 2046 $34

$295 2047 $35
$295 2048 $36

$296 2049 $37

$296 2050 $37

$296 2051 $38

$297 2052 $39

$297 2053 $40

$297 2054 $40

$298 2055 $41

SCU-A-Large-C

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$413 $387 $362 $331 2016 $51

$413 $387 $361 $331 2017 $52

$412 $386 $361 $330 2018 $53

$411 $386 $360 $329 2019 $54

$413 $387 $362 $331 2020 $56

$412 $387 $361 $330 2021 $57

$413 $387 $362 $331 2022 $58

$413 $388 $362 $331 2023 $59

$414 $388 $362 $331 2024 $60

$415 $389 $363 $332 2025 $61

$416 $390 $364 $333 2026 $63

$415 $390 $364 $333 2027 $64

$416 $390 $364 $333 2028 $65

$416 $390 $364 $333 2029 $67

$414 $388 $363 $332 2030 $68

$414 $389 $363 $332 2031 $69

$415 $390 $364 $333 2032 $71

$416 $390 $364 $333 2033 $72

$417 $391 $365 $334 2034 $74

$420 $394 $368 $337 2035 $75

$421 $395 $368 $337 2036 $77

$421 $395 $369 $337 2037 $78

$422 $395 $369 $338 2038 $80

$422 $396 $370 $338 2039 $81

$423 $396 $370 $339 2040 $83

$423 $397 $371 $339 2041 $85

$424 $397 $371 $339 2042 $87

$424 $398 $371 $340 2043 $88

$425 $398 $372 $340 2044 $90

$425 $399 $372 $341 2045 $92

$426 $399 $373 $341 2046 $94

$426 $400 $373 $341 2047 $96

$427 $400 $374 $342 2048 $98

$427 $401 $374 $342 2049 $100
$428 $401 $375 $343 2050 $102

$428 $402 $375 $343 2051 $104

$429 $402 $376 $344 2052 $106

$429 $403 $376 $344 2053 $108

$430 $403 $376 $344 2054 $110

$430 $404 $377 $345 2055 $112

Other

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051
2052

2053

2054

2055

Other

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053
2054

2055

Other

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055
Other

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other
Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1
2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other

Annual Water Costs (2010$)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

2016

2017
2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055
Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

$761 $761

$776 $776

$792 $792

$808 $808

$824 $824

$841 $841

$858 $858

$876 $876

$894 $894

$912 $912

$930 $930

$949 $949

$968 $968

$988 $988

$1,008 $1,008

$1,029 $1,029

$1,050 $1,050

$1,071 $1,071

$1,093 $1,093

$1,115 $1,115

$1,138 $1,138

$1,161 $1,161

$1,185 $1,185

$1,209 $1,209

$1,233 $1,233

$1,258 $1,258

$1,284 $1,284

$1,310 $1,310

$1,337 $1,337

$1,364 $1,364

$1,392 $1,392

$1,420 $1,420

$1,449 $1,449

$1,478 $1,478

$1,508 $1,508

$1,539 $1,539

$1,570 $1,570

$1,602 $1,602

$1,635 $1,635

$1,668 $1,668
Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

$2,046

$2,088

$2,130

$2,173

$2,218

$2,263

$2,309

$2,356

$2,404

$2,453

$2,502

$2,553

$2,605

$2,658

$2,712

$2,768

$2,824

$2,881

$2,940

$3,000

$3,061

$3,123

$3,187

$3,251

$3,317

$3,385

$3,454

$3,524

$3,596

$3,669

$3,744

$3,820

$3,897

$3,977

$4,058

$4,140

$4,224

$4,310

$4,398

$4,487
Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

$3,354 $3,354

$3,422 $3,422

$3,492 $3,492

$3,563 $3,563

$3,636 $3,636

$3,710 $3,710

$3,785 $3,785

$3,862 $3,862

$3,941 $3,941

$4,021 $4,021

$4,103 $4,103

$4,186 $4,186

$4,271 $4,271

$4,358 $4,358

$4,447 $4,447

$4,537 $4,537

$4,629 $4,629

$4,724 $4,724

$4,820 $4,820

$4,918 $4,918

$5,018 $5,018

$5,120 $5,120

$5,224 $5,224

$5,330 $5,330

$5,439 $5,439

$5,549 $5,549

$5,662 $5,662

$5,777 $5,777

$5,895 $5,895

$6,015 $6,015

$6,137 $6,137

$6,262 $6,262

$6,389 $6,389

$6,519 $6,519

$6,652 $6,652

$6,787 $6,787

$6,925 $6,925

$7,066 $7,066

$7,210 $7,210

$7,357 $7,357

Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7
$94 $94 $94

$96 $96 $96

$98 $98 $98

$100 $100 $100

$102 $102 $102

$104 $104 $104

$106 $106 $106

$108 $108 $108

$110 $110 $110

$113 $113 $113

$115 $115 $115

$117 $117 $117

$120 $120 $120

$122 $122 $122

$125 $125 $125

$127 $127 $127

$130 $130 $130

$132 $132 $132

$135 $135 $135

$138 $138 $138

$141 $141 $141

$143 $143 $143

$146 $146 $146

$149 $149 $149

$152 $152 $152

$156 $156 $156

$159 $159 $159

$162 $162 $162

$165 $165 $165

$169 $169 $169

$172 $172 $172

$175 $175 $175

$179 $179 $179

$183 $183 $183

$186 $186 $186

$190 $190 $190

$194 $194 $194

$198 $198 $198

$202 $202 $202

$206 $206 $206

Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

$228 $228 $228

$233 $233 $233
$237 $237 $237

$242 $242 $242

$247 $247 $247

$252 $252 $252

$257 $257 $257

$262 $262 $262

$268 $268 $268

$273 $273 $273

$279 $279 $279

$284 $284 $284

$290 $290 $290

$296 $296 $296

$302 $302 $302

$308 $308 $308

$315 $315 $315

$321 $321 $321

$327 $327 $327

$334 $334 $334

$341 $341 $341

$348 $348 $348

$355 $355 $355

$362 $362 $362

$370 $370 $370

$377 $377 $377

$385 $385 $385

$393 $393 $393

$401 $401 $401

$409 $409 $409

$417 $417 $417

$425 $425 $425

$434 $434 $434

$443 $443 $443

$452 $452 $452

$461 $461 $461

$471 $471 $471

$480 $480 $480

$490 $490 $490

$500 $500 $500

Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

$209 $209 $209

$214 $214 $214

$218 $218 $218

$222 $222 $222
$227 $227 $227

$232 $232 $232

$236 $236 $236

$241 $241 $241

$246 $246 $246

$251 $251 $251

$256 $256 $256

$261 $261 $261

$267 $267 $267

$272 $272 $272

$278 $278 $278

$283 $283 $283

$289 $289 $289

$295 $295 $295

$301 $301 $301

$307 $307 $307

$313 $313 $313

$320 $320 $320

$326 $326 $326

$333 $333 $333

$339 $339 $339

$346 $346 $346

$353 $353 $353

$361 $361 $361

$368 $368 $368

$375 $375 $375

$383 $383 $383

$391 $391 $391

$399 $399 $399

$407 $407 $407

$415 $415 $415

$424 $424 $424

$432 $432 $432

$441 $441 $441

$450 $450 $450

$459 $459 $459

Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

$427 $427 $427

$436 $436 $436

$445 $445 $445

$454 $454 $454

$463 $463 $463

$473 $473 $473
$482 $482 $482

$492 $492 $492

$502 $502 $502

$512 $512 $512

$523 $523 $523

$533 $533 $533

$544 $544 $544

$555 $555 $555

$566 $566 $566

$578 $578 $578

$590 $590 $590

$602 $602 $602

$614 $614 $614

$626 $626 $626

$639 $639 $639

$652 $652 $652

$665 $665 $665

$679 $679 $679

$693 $693 $693

$707 $707 $707

$721 $721 $721

$736 $736 $736

$751 $751 $751

$766 $766 $766

$782 $782 $782

$798 $798 $798

$814 $814 $814

$830 $830 $830

$847 $847 $847

$865 $865 $865

$882 $882 $882

$900 $900 $900

$918 $918 $918

$937 $937 $937

Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

$304 $304 $304 $304

$310 $310 $310 $310

$316 $316 $316 $316

$323 $323 $323 $323

$329 $329 $329 $329

$336 $336 $336 $336

$343 $343 $343 $343

$350 $350 $350 $350
$357 $357 $357 $357

$364 $364 $364 $364

$372 $372 $372 $372

$379 $379 $379 $379

$387 $387 $387 $387

$395 $395 $395 $395

$403 $403 $403 $403

$411 $411 $411 $411

$419 $419 $419 $419

$428 $428 $428 $428

$437 $437 $437 $437

$446 $446 $446 $446

$455 $455 $455 $455

$464 $464 $464 $464

$473 $473 $473 $473

$483 $483 $483 $483

$493 $493 $493 $493

$503 $503 $503 $503

$513 $513 $513 $513

$524 $524 $524 $524

$534 $534 $534 $534

$545 $545 $545 $545

$556 $556 $556 $556

$567 $567 $567 $567

$579 $579 $579 $579

$591 $591 $591 $591

$603 $603 $603 $603

$615 $615 $615 $615

$628 $628 $628 $628

$640 $640 $640 $640

$653 $653 $653 $653

$667 $667 $667 $667

Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

$825 $825 $825 $825 $825 $825

$841 $841 $841 $841 $841 $841

$859 $859 $859 $859 $859 $859

$876 $876 $876 $876 $876 $876

$894 $894 $894 $894 $894 $894

$912 $912 $912 $912 $912 $912

$931 $931 $931 $931 $931 $931

$950 $950 $950 $950 $950 $950

$969 $969 $969 $969 $969 $969

$989 $989 $989 $989 $989 $989
$1,009 $1,009 $1,009 $1,009 $1,009 $1,009

$1,029 $1,029 $1,029 $1,029 $1,029 $1,029

$1,050 $1,050 $1,050 $1,050 $1,050 $1,050

$1,071 $1,071 $1,071 $1,071 $1,071 $1,071

$1,093 $1,093 $1,093 $1,093 $1,093 $1,093

$1,115 $1,115 $1,115 $1,115 $1,115 $1,115

$1,138 $1,138 $1,138 $1,138 $1,138 $1,138

$1,161 $1,161 $1,161 $1,161 $1,161 $1,161

$1,185 $1,185 $1,185 $1,185 $1,185 $1,185

$1,209 $1,209 $1,209 $1,209 $1,209 $1,209

$1,234 $1,234 $1,234 $1,234 $1,234 $1,234

$1,259 $1,259 $1,259 $1,259 $1,259 $1,259

$1,284 $1,284 $1,284 $1,284 $1,284 $1,284

$1,310 $1,310 $1,310 $1,310 $1,310 $1,310

$1,337 $1,337 $1,337 $1,337 $1,337 $1,337

$1,364 $1,364 $1,364 $1,364 $1,364 $1,364

$1,392 $1,392 $1,392 $1,392 $1,392 $1,392

$1,420 $1,420 $1,420 $1,420 $1,420 $1,420

$1,449 $1,449 $1,449 $1,449 $1,449 $1,449

$1,479 $1,479 $1,479 $1,479 $1,479 $1,479

$1,509 $1,509 $1,509 $1,509 $1,509 $1,509

$1,540 $1,540 $1,540 $1,540 $1,540 $1,540

$1,571 $1,571 $1,571 $1,571 $1,571 $1,571

$1,603 $1,603 $1,603 $1,603 $1,603 $1,603

$1,635 $1,635 $1,635 $1,635 $1,635 $1,635

$1,669 $1,669 $1,669 $1,669 $1,669 $1,669

$1,703 $1,703 $1,703 $1,703 $1,703 $1,703

$1,737 $1,737 $1,737 $1,737 $1,737 $1,737

$1,773 $1,773 $1,773 $1,773 $1,773 $1,773

$1,809 $1,809 $1,809 $1,809 $1,809 $1,809

Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

$47 $47 $47 $47 $47

$48 $48 $48 $48 $48

$49 $49 $49 $49 $49

$50 $50 $50 $50 $50

$51 $51 $51 $51 $51

$52 $52 $52 $52 $52

$53 $53 $53 $53 $53

$54 $54 $54 $54 $54

$55 $55 $55 $55 $55

$56 $56 $56 $56 $56

$57 $57 $57 $57 $57

$59 $59 $59 $59 $59
$60 $60 $60 $60 $60

$61 $61 $61 $61 $61

$62 $62 $62 $62 $62

$64 $64 $64 $64 $64

$65 $65 $65 $65 $65

$66 $66 $66 $66 $66

$68 $68 $68 $68 $68

$69 $69 $69 $69 $69

$70 $70 $70 $70 $70

$72 $72 $72 $72 $72

$73 $73 $73 $73 $73

$75 $75 $75 $75 $75

$76 $76 $76 $76 $76

$78 $78 $78 $78 $78

$79 $79 $79 $79 $79

$81 $81 $81 $81 $81

$83 $83 $83 $83 $83

$84 $84 $84 $84 $84

$86 $86 $86 $86 $86

$88 $88 $88 $88 $88

$90 $90 $90 $90 $90

$91 $91 $91 $91 $91

$93 $93 $93 $93 $93

$95 $95 $95 $95 $95

$97 $97 $97 $97 $97

$99 $99 $99 $99 $99

$101 $101 $101 $101 $101

$103 $103 $103 $103 $103

Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

$74 $74 $74 $74

$76 $76 $76 $76

$77 $77 $77 $77

$79 $79 $79 $79

$80 $80 $80 $80

$82 $82 $82 $82

$84 $84 $84 $84

$85 $85 $85 $85

$87 $87 $87 $87

$89 $89 $89 $89

$91 $91 $91 $91

$92 $92 $92 $92

$94 $94 $94 $94

$96 $96 $96 $96
$98 $98 $98 $98

$100 $100 $100 $100

$102 $102 $102 $102

$104 $104 $104 $104

$106 $106 $106 $106

$109 $109 $109 $109

$111 $111 $111 $111

$113 $113 $113 $113

$115 $115 $115 $115

$118 $118 $118 $118

$120 $120 $120 $120

$123 $123 $123 $123

$125 $125 $125 $125

$128 $128 $128 $128

$130 $130 $130 $130

$133 $133 $133 $133

$136 $136 $136 $136

$138 $138 $138 $138

$141 $141 $141 $141

$144 $144 $144 $144

$147 $147 $147 $147

$150 $150 $150 $150

$153 $153 $153 $153

$156 $156 $156 $156

$159 $159 $159 $159

$162 $162 $162 $162

Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

$1,390 $1,390 $1,390 $1,390 $1,390

$1,418 $1,418 $1,418 $1,418 $1,418

$1,447 $1,447 $1,447 $1,447 $1,447

$1,477 $1,477 $1,477 $1,477 $1,477

$1,507 $1,507 $1,507 $1,507 $1,507

$1,537 $1,537 $1,537 $1,537 $1,537

$1,569 $1,569 $1,569 $1,569 $1,569

$1,601 $1,601 $1,601 $1,601 $1,601

$1,633 $1,633 $1,633 $1,633 $1,633

$1,666 $1,666 $1,666 $1,666 $1,666

$1,700 $1,700 $1,700 $1,700 $1,700

$1,735 $1,735 $1,735 $1,735 $1,735

$1,770 $1,770 $1,770 $1,770 $1,770

$1,806 $1,806 $1,806 $1,806 $1,806

$1,843 $1,843 $1,843 $1,843 $1,843

$1,880 $1,880 $1,880 $1,880 $1,880
$1,919 $1,919 $1,919 $1,919 $1,919

$1,958 $1,958 $1,958 $1,958 $1,958

$1,997 $1,997 $1,997 $1,997 $1,997

$2,038 $2,038 $2,038 $2,038 $2,038

$2,080 $2,080 $2,080 $2,080 $2,080

$2,122 $2,122 $2,122 $2,122 $2,122

$2,165 $2,165 $2,165 $2,165 $2,165

$2,209 $2,209 $2,209 $2,209 $2,209

$2,254 $2,254 $2,254 $2,254 $2,254

$2,300 $2,300 $2,300 $2,300 $2,300

$2,347 $2,347 $2,347 $2,347 $2,347

$2,394 $2,394 $2,394 $2,394 $2,394

$2,443 $2,443 $2,443 $2,443 $2,443

$2,493 $2,493 $2,493 $2,493 $2,493

$2,543 $2,543 $2,543 $2,543 $2,543

$2,595 $2,595 $2,595 $2,595 $2,595

$2,648 $2,648 $2,648 $2,648 $2,648

$2,702 $2,702 $2,702 $2,702 $2,702

$2,757 $2,757 $2,757 $2,757 $2,757

$2,813 $2,813 $2,813 $2,813 $2,813

$2,870 $2,870 $2,870 $2,870 $2,870

$2,929 $2,929 $2,929 $2,929 $2,929

$2,988 $2,988 $2,988 $2,988 $2,988

$3,049 $3,049 $3,049 $3,049 $3,049

Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

$1,738 $1,738 $1,738 $1,738

$1,773 $1,773 $1,773 $1,773

$1,809 $1,809 $1,809 $1,809

$1,846 $1,846 $1,846 $1,846

$1,883 $1,883 $1,883 $1,883

$1,922 $1,922 $1,922 $1,922

$1,961 $1,961 $1,961 $1,961

$2,001 $2,001 $2,001 $2,001

$2,041 $2,041 $2,041 $2,041

$2,083 $2,083 $2,083 $2,083

$2,125 $2,125 $2,125 $2,125

$2,169 $2,169 $2,169 $2,169

$2,213 $2,213 $2,213 $2,213

$2,258 $2,258 $2,258 $2,258

$2,304 $2,304 $2,304 $2,304

$2,350 $2,350 $2,350 $2,350

$2,398 $2,398 $2,398 $2,398

$2,447 $2,447 $2,447 $2,447
$2,497 $2,497 $2,497 $2,497

$2,548 $2,548 $2,548 $2,548

$2,599 $2,599 $2,599 $2,599

$2,652 $2,652 $2,652 $2,652

$2,706 $2,706 $2,706 $2,706

$2,761 $2,761 $2,761 $2,761

$2,817 $2,817 $2,817 $2,817

$2,875 $2,875 $2,875 $2,875

$2,933 $2,933 $2,933 $2,933

$2,993 $2,993 $2,993 $2,993

$3,054 $3,054 $3,054 $3,054

$3,116 $3,116 $3,116 $3,116

$3,179 $3,179 $3,179 $3,179

$3,244 $3,244 $3,244 $3,244

$3,310 $3,310 $3,310 $3,310

$3,377 $3,377 $3,377 $3,377

$3,446 $3,446 $3,446 $3,446

$3,516 $3,516 $3,516 $3,516

$3,588 $3,588 $3,588 $3,588

$3,661 $3,661 $3,661 $3,661

$3,735 $3,735 $3,735 $3,735

$3,811 $3,811 $3,811 $3,811

Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

$53 $53 $53 $53 $53

$54 $54 $54 $54 $54

$55 $55 $55 $55 $55

$56 $56 $56 $56 $56

$57 $57 $57 $57 $57

$59 $59 $59 $59 $59

$60 $60 $60 $60 $60

$61 $61 $61 $61 $61

$62 $62 $62 $62 $62

$64 $64 $64 $64 $64

$65 $65 $65 $65 $65

$66 $66 $66 $66 $66

$67 $67 $67 $67 $67

$69 $69 $69 $69 $69

$70 $70 $70 $70 $70

$72 $72 $72 $72 $72

$73 $73 $73 $73 $73

$75 $75 $75 $75 $75

$76 $76 $76 $76 $76

$78 $78 $78 $78 $78
$79 $79 $79 $79 $79

$81 $81 $81 $81 $81

$83 $83 $83 $83 $83

$84 $84 $84 $84 $84

$86 $86 $86 $86 $86

$88 $88 $88 $88 $88

$89 $89 $89 $89 $89

$91 $91 $91 $91 $91

$93 $93 $93 $93 $93

$95 $95 $95 $95 $95

$97 $97 $97 $97 $97

$99 $99 $99 $99 $99

$101 $101 $101 $101 $101

$103 $103 $103 $103 $103

$105 $105 $105 $105 $105

$107 $107 $107 $107 $107

$109 $109 $109 $109 $109

$112 $112 $112 $112 $112

$114 $114 $114 $114 $114

$116 $116 $116 $116 $116

Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

$171 $171 $171 $171 $171 $171

$174 $174 $174 $174 $174 $174

$178 $178 $178 $178 $178 $178

$182 $182 $182 $182 $182 $182

$185 $185 $185 $185 $185 $185

$189 $189 $189 $189 $189 $189

$193 $193 $193 $193 $193 $193

$197 $197 $197 $197 $197 $197

$201 $201 $201 $201 $201 $201

$205 $205 $205 $205 $205 $205

$209 $209 $209 $209 $209 $209

$213 $213 $213 $213 $213 $213

$218 $218 $218 $218 $218 $218

$222 $222 $222 $222 $222 $222

$227 $227 $227 $227 $227 $227

$231 $231 $231 $231 $231 $231

$236 $236 $236 $236 $236 $236

$241 $241 $241 $241 $241 $241

$246 $246 $246 $246 $246 $246

$251 $251 $251 $251 $251 $251

$256 $256 $256 $256 $256 $256

$261 $261 $261 $261 $261 $261
$266 $266 $266 $266 $266 $266

$272 $272 $272 $272 $272 $272

$277 $277 $277 $277 $277 $277

$283 $283 $283 $283 $283 $283

$289 $289 $289 $289 $289 $289

$294 $294 $294 $294 $294 $294

$300 $300 $300 $300 $300 $300

$306 $306 $306 $306 $306 $306

$313 $313 $313 $313 $313 $313

$319 $319 $319 $319 $319 $319

$326 $326 $326 $326 $326 $326

$332 $332 $332 $332 $332 $332

$339 $339 $339 $339 $339 $339

$346 $346 $346 $346 $346 $346

$353 $353 $353 $353 $353 $353

$360 $360 $360 $360 $360 $360

$367 $367 $367 $367 $367 $367

$375 $375 $375 $375 $375 $375

Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

$120 $120

$122 $122

$125 $125

$127 $127

$130 $130

$132 $132

$135 $135

$138 $138

$141 $141

$143 $143

$146 $146

$149 $149

$152 $152

$155 $155

$159 $159

$162 $162

$165 $165

$168 $168

$172 $172

$175 $175

$179 $179

$183 $183

$186 $186

$190 $190
$194 $194

$198 $198

$202 $202

$206 $206

$210 $210

$215 $215

$219 $219

$223 $223

$228 $228

$233 $233

$237 $237

$242 $242

$247 $247

$252 $252

$257 $257

$262 $262

Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

$256 $256

$262 $262

$267 $267

$272 $272

$278 $278

$284 $284

$289 $289

$295 $295

$301 $301

$307 $307

$314 $314

$320 $320

$326 $326

$333 $333

$340 $340

$347 $347

$354 $354

$361 $361

$368 $368

$376 $376

$384 $384

$391 $391

$399 $399

$407 $407

$416 $416

$424 $424
$433 $433

$442 $442

$451 $451

$460 $460

$469 $469

$479 $479

$488 $488

$498 $498

$508 $508

$519 $519

$529 $529

$540 $540

$551 $551

$562 $562

Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7
Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

$521 $521 $521 $521

$532 $532 $532 $532

$543 $543 $543 $543

$554 $554 $554 $554

$565 $565 $565 $565

$577 $577 $577 $577

$588 $588 $588 $588

$600 $600 $600 $600

$612 $612 $612 $612

$625 $625 $625 $625

$638 $638 $638 $638

$651 $651 $651 $651

$664 $664 $664 $664

$677 $677 $677 $677

$691 $691 $691 $691

$705 $705 $705 $705

$719 $719 $719 $719

$734 $734 $734 $734

$749 $749 $749 $749

$764 $764 $764 $764

$780 $780 $780 $780

$796 $796 $796 $796

$812 $812 $812 $812

$828 $828 $828 $828

$845 $845 $845 $845

$862 $862 $862 $862

$880 $880 $880 $880

$898 $898 $898 $898

$916 $916 $916 $916

$935 $935 $935 $935
$954 $954 $954 $954

$973 $973 $973 $973

$993 $993 $993 $993

$1,013 $1,013 $1,013 $1,013

$1,034 $1,034 $1,034 $1,034

$1,055 $1,055 $1,055 $1,055

$1,076 $1,076 $1,076 $1,076

$1,098 $1,098 $1,098 $1,098

$1,121 $1,121 $1,121 $1,121

$1,143 $1,143 $1,143 $1,143

Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

$19 $19 $19

$19 $19 $19

$20 $20 $20

$20 $20 $20

$20 $20 $20

$21 $21 $21

$21 $21 $21

$22 $22 $22

$22 $22 $22

$23 $23 $23

$23 $23 $23

$23 $23 $23

$24 $24 $24

$24 $24 $24

$25 $25 $25

$25 $25 $25

$26 $26 $26

$26 $26 $26

$27 $27 $27

$28 $28 $28

$28 $28 $28

$29 $29 $29

$29 $29 $29

$30 $30 $30

$30 $30 $30

$31 $31 $31

$32 $32 $32

$32 $32 $32

$33 $33 $33

$34 $34 $34

$34 $34 $34

$35 $35 $35
$36 $36 $36

$37 $37 $37

$37 $37 $37

$38 $38 $38

$39 $39 $39

$40 $40 $40

$40 $40 $40

$41 $41 $41

Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

$51 $51 $51 $51 $51 $51

$52 $52 $52 $52 $52 $52

$53 $53 $53 $53 $53 $53

$54 $54 $54 $54 $54 $54

$56 $56 $56 $56 $56 $56

$57 $57 $57 $57 $57 $57

$58 $58 $58 $58 $58 $58

$59 $59 $59 $59 $59 $59

$60 $60 $60 $60 $60 $60

$61 $61 $61 $61 $61 $61

$63 $63 $63 $63 $63 $63

$64 $64 $64 $64 $64 $64

$65 $65 $65 $65 $65 $65

$67 $67 $67 $67 $67 $67

$68 $68 $68 $68 $68 $68

$69 $69 $69 $69 $69 $69

$71 $71 $71 $71 $71 $71

$72 $72 $72 $72 $72 $72

$74 $74 $74 $74 $74 $74

$75 $75 $75 $75 $75 $75

$77 $77 $77 $77 $77 $77

$78 $78 $78 $78 $78 $78

$80 $80 $80 $80 $80 $80

$81 $81 $81 $81 $81 $81

$83 $83 $83 $83 $83 $83

$85 $85 $85 $85 $85 $85

$87 $87 $87 $87 $87 $87

$88 $88 $88 $88 $88 $88

$90 $90 $90 $90 $90 $90

$92 $92 $92 $92 $92 $92

$94 $94 $94 $94 $94 $94

$96 $96 $96 $96 $96 $96

$98 $98 $98 $98 $98 $98

$100 $100 $100 $100 $100 $100
$102 $102 $102 $102 $102 $102

$104 $104 $104 $104 $104 $104

$106 $106 $106 $106 $106 $106

$108 $108 $108 $108 $108 $108

$110 $110 $110 $110 $110 $110

$112 $112 $112 $112 $112 $112

Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7
Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7
Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7
Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7
Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7
Costs (2010$)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7

IMH-W-Small-B

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 $1,387 $1,346 $1,330

2017 $1,402 $1,361 $1,344

2018 $1,416 $1,375 $1,359

2019 $1,431 $1,390 $1,374

2020 $1,448 $1,408 $1,391

2021 $1,464 $1,423 $1,407

2022 $1,481 $1,440 $1,424

2023 $1,499 $1,458 $1,441

2024 $1,517 $1,476 $1,459

2025 $1,535 $1,494 $1,478

2026 $1,554 $1,513 $1,497

2027 $1,572 $1,531 $1,515

2028 $1,591 $1,550 $1,534

2029 $1,611 $1,569 $1,553

2030 $1,629 $1,588 $1,571

2031 $1,649 $1,608 $1,592

2032 $1,671 $1,630 $1,613

2033 $1,692 $1,651 $1,635

2034 $1,715 $1,674 $1,657

2035 $1,740 $1,698 $1,681

2036 $1,762 $1,721 $1,704

2037 $1,786 $1,744 $1,727

2038 $1,809 $1,768 $1,751

2039 $1,834 $1,792 $1,775

2040 $1,858 $1,816 $1,800

2041 $1,884 $1,842 $1,825

2042 $1,909 $1,867 $1,851

2043 $1,936 $1,894 $1,877

2044 $1,962 $1,920 $1,904

2045 $1,990 $1,948 $1,931

2046 $2,018 $1,975 $1,959

2047 $2,046 $2,004 $1,987

2048 $2,076 $2,034 $2,017

2049 $2,106 $2,064 $2,047

2050 $2,136 $2,094 $2,077

2051 $2,168 $2,125 $2,108

2052 $2,199 $2,157 $2,140

2053 $2,232 $2,189 $2,172

2054 $2,265 $2,222 $2,205

2055 $2,299 $2,256 $2,239
IMH-W- Med -B

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 $3,152 $3,077

2017 $3,192 $3,117

2018 $3,232 $3,158

2019 $3,273 $3,199

2020 $3,320 $3,245

2021 $3,363 $3,289

2022 $3,409 $3,335

2023 $3,456 $3,381

2024 $3,504 $3,429

2025 $3,554 $3,479

2026 $3,605 $3,530

2027 $3,654 $3,579

2028 $3,706 $3,631

2029 $3,758 $3,683

2030 $3,809 $3,734

2031 $3,864 $3,789

2032 $3,921 $3,846

2033 $3,979 $3,904

2034 $4,039 $3,964

2035 $4,104 $4,028

2036 $4,165 $4,089

2037 $4,228 $4,151

2038 $4,291 $4,215

2039 $4,356 $4,280

2040 $4,423 $4,346

2041 $4,491 $4,414

2042 $4,560 $4,483

2043 $4,630 $4,554

2044 $4,702 $4,626

2045 $4,776 $4,699

2046 $4,851 $4,774

2047 $4,928 $4,851

2048 $5,007 $4,929

2049 $5,087 $5,010

2050 $5,169 $5,091

2051 $5,252 $5,175

2052 $5,337 $5,260

2053 $5,424 $5,347

2054 $5,513 $5,435

2055 $5,603 $5,525

IMH-W-Large-B
Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 $5,091 $4,986 $4,975

2017 $5,157 $5,052 $5,041

2018 $5,223 $5,118 $5,108

2019 $5,290 $5,186 $5,175

2020 $5,365 $5,260 $5,250

2021 $5,436 $5,331 $5,321

2022 $5,511 $5,406 $5,396

2023 $5,588 $5,483 $5,472

2024 $5,666 $5,561 $5,550

2025 $5,747 $5,642 $5,632

2026 $5,830 $5,724 $5,714

2027 $5,911 $5,805 $5,795

2028 $5,995 $5,889 $5,879

2029 $6,080 $5,975 $5,964

2030 $6,164 $6,059 $6,048

2031 $6,254 $6,149 $6,138

2032 $6,347 $6,242 $6,231

2033 $6,442 $6,336 $6,326

2034 $6,540 $6,434 $6,423

2035 $6,644 $6,537 $6,527

2036 $6,744 $6,637 $6,627

2037 $6,846 $6,739 $6,729

2038 $6,950 $6,843 $6,833

2039 $7,057 $6,949 $6,939

2040 $7,165 $7,058 $7,047

2041 $7,276 $7,169 $7,158

2042 $7,389 $7,281 $7,271

2043 $7,504 $7,397 $7,386

2044 $7,622 $7,514 $7,503

2045 $7,742 $7,634 $7,623

2046 $7,865 $7,757 $7,746

2047 $7,991 $7,883 $7,872

2048 $8,119 $8,011 $8,000

2049 $8,251 $8,142 $8,131

2050 $8,385 $8,276 $8,265

2051 $8,521 $8,413 $8,402

2052 $8,661 $8,552 $8,541

2053 $8,803 $8,694 $8,683

2054 $8,948 $8,839 $8,828

2055 $9,096 $8,987 $8,976

IMH-A-Small-B

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5
2016 $850 $796 $769 $742

2017 $851 $797 $770 $743

2018 $851 $797 $771 $744

2019 $852 $798 $771 $744

2020 $855 $802 $775 $748

2021 $856 $803 $776 $749

2022 $858 $805 $778 $751

2023 $861 $807 $780 $753

2024 $863 $809 $782 $755

2025 $866 $812 $785 $758

2026 $869 $815 $788 $761

2027 $871 $816 $789 $762

2028 $873 $819 $792 $764

2029 $875 $821 $794 $766

2030 $875 $821 $794 $767

2031 $877 $823 $796 $769

2032 $881 $827 $800 $773

2033 $884 $830 $803 $775

2034 $888 $833 $806 $779

2035 $894 $839 $812 $784

2036 $897 $842 $815 $787

2037 $900 $845 $818 $790

2038 $903 $848 $821 $793

2039 $907 $852 $824 $797

2040 $910 $855 $827 $800

2041 $913 $858 $831 $803

2042 $917 $862 $834 $806

2043 $920 $865 $837 $810

2044 $924 $869 $841 $813

2045 $928 $872 $845 $817

2046 $931 $876 $848 $820

2047 $935 $880 $852 $824

2048 $940 $884 $856 $829

2049 $944 $888 $861 $833

2050 $948 $893 $865 $837

2051 $953 $897 $869 $841

2052 $957 $902 $874 $846

2053 $962 $906 $878 $850

2054 $967 $911 $883 $855

2055 $972 $915 $887 $859

IMH-A-Large-B

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 $1,543 $1,454 $1,409 $1,364

2017 $1,546 $1,457 $1,412 $1,367
2018 $1,548 $1,459 $1,414 $1,370

2019 $1,550 $1,461 $1,417 $1,372

2020 $1,558 $1,468 $1,424 $1,379

2021 $1,561 $1,471 $1,427 $1,382

2022 $1,566 $1,477 $1,432 $1,387

2023 $1,571 $1,482 $1,437 $1,392

2024 $1,577 $1,487 $1,442 $1,397

2025 $1,583 $1,494 $1,449 $1,404

2026 $1,590 $1,500 $1,455 $1,410

2027 $1,594 $1,504 $1,459 $1,414

2028 $1,599 $1,509 $1,464 $1,419

2029 $1,604 $1,514 $1,469 $1,424

2030 $1,606 $1,517 $1,472 $1,427

2031 $1,612 $1,523 $1,478 $1,433

2032 $1,620 $1,530 $1,485 $1,440

2033 $1,627 $1,537 $1,492 $1,447

2034 $1,635 $1,545 $1,500 $1,454

2035 $1,647 $1,556 $1,511 $1,465

2036 $1,655 $1,563 $1,518 $1,472

2037 $1,662 $1,571 $1,525 $1,479

2038 $1,669 $1,578 $1,532 $1,487

2039 $1,677 $1,585 $1,540 $1,494

2040 $1,685 $1,593 $1,547 $1,501

2041 $1,692 $1,601 $1,555 $1,509

2042 $1,701 $1,609 $1,563 $1,517

2043 $1,709 $1,617 $1,571 $1,525

2044 $1,717 $1,625 $1,579 $1,533

2045 $1,726 $1,634 $1,588 $1,542

2046 $1,735 $1,642 $1,596 $1,550

2047 $1,744 $1,652 $1,606 $1,559

2048 $1,754 $1,661 $1,615 $1,569

2049 $1,764 $1,671 $1,625 $1,579

2050 $1,774 $1,681 $1,635 $1,589

2051 $1,784 $1,691 $1,645 $1,599

2052 $1,795 $1,702 $1,655 $1,609

2053 $1,805 $1,712 $1,666 $1,619

2054 $1,816 $1,723 $1,677 $1,630

2055 $1,827 $1,734 $1,688 $1,641

RCU-Small-B

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 $1,666 $1,568 $1,503 $1,487

2017 $1,669 $1,571 $1,506 $1,490

2018 $1,670 $1,573 $1,508 $1,492

2019 $1,671 $1,574 $1,510 $1,494
2020 $1,680 $1,582 $1,517 $1,501

2021 $1,682 $1,585 $1,520 $1,504

2022 $1,687 $1,590 $1,525 $1,509

2023 $1,692 $1,595 $1,530 $1,514

2024 $1,698 $1,600 $1,535 $1,519

2025 $1,705 $1,607 $1,541 $1,525

2026 $1,711 $1,613 $1,548 $1,531

2027 $1,714 $1,617 $1,551 $1,535

2028 $1,719 $1,621 $1,556 $1,540

2029 $1,724 $1,626 $1,561 $1,544

2030 $1,725 $1,628 $1,562 $1,546

2031 $1,731 $1,633 $1,568 $1,552

2032 $1,738 $1,640 $1,575 $1,559

2033 $1,745 $1,647 $1,582 $1,565

2034 $1,754 $1,655 $1,590 $1,573

2035 $1,767 $1,668 $1,602 $1,585

2036 $1,774 $1,675 $1,608 $1,592

2037 $1,781 $1,681 $1,615 $1,599

2038 $1,788 $1,689 $1,622 $1,606

2039 $1,795 $1,696 $1,629 $1,613

2040 $1,803 $1,703 $1,637 $1,620

2041 $1,810 $1,711 $1,644 $1,627

2042 $1,818 $1,718 $1,652 $1,635

2043 $1,826 $1,726 $1,659 $1,643

2044 $1,834 $1,734 $1,667 $1,650

2045 $1,842 $1,742 $1,675 $1,658

2046 $1,851 $1,750 $1,683 $1,667

2047 $1,860 $1,759 $1,692 $1,675

2048 $1,869 $1,768 $1,701 $1,685

2049 $1,879 $1,778 $1,711 $1,694

2050 $1,888 $1,787 $1,720 $1,703

2051 $1,898 $1,797 $1,730 $1,713

2052 $1,908 $1,807 $1,739 $1,723

2053 $1,918 $1,817 $1,749 $1,732

2054 $1,928 $1,827 $1,759 $1,743

2055 $1,939 $1,837 $1,770 $1,753

RCU-Large-B

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 $2,496 $2,375 $2,295 $2,275

2017 $2,502 $2,382 $2,302 $2,282

2018 $2,506 $2,386 $2,306 $2,286

2019 $2,511 $2,391 $2,311 $2,292

2020 $2,524 $2,404 $2,324 $2,304

2021 $2,530 $2,410 $2,330 $2,310
2022 $2,540 $2,419 $2,339 $2,319

2023 $2,549 $2,429 $2,349 $2,329

2024 $2,559 $2,439 $2,358 $2,338

2025 $2,571 $2,450 $2,370 $2,350

2026 $2,583 $2,462 $2,381 $2,361

2027 $2,591 $2,470 $2,389 $2,369

2028 $2,600 $2,479 $2,399 $2,379

2029 $2,610 $2,489 $2,408 $2,388

2030 $2,615 $2,495 $2,414 $2,394

2031 $2,626 $2,506 $2,425 $2,405

2032 $2,640 $2,519 $2,438 $2,418

2033 $2,652 $2,531 $2,450 $2,430

2034 $2,667 $2,546 $2,465 $2,444

2035 $2,688 $2,565 $2,484 $2,463

2036 $2,701 $2,578 $2,497 $2,476

2037 $2,714 $2,592 $2,510 $2,489

2038 $2,728 $2,605 $2,523 $2,503

2039 $2,742 $2,619 $2,537 $2,516

2040 $2,756 $2,633 $2,551 $2,530

2041 $2,770 $2,647 $2,565 $2,544

2042 $2,785 $2,662 $2,579 $2,559

2043 $2,800 $2,677 $2,594 $2,574

2044 $2,816 $2,692 $2,610 $2,589

2045 $2,831 $2,708 $2,625 $2,604

2046 $2,848 $2,724 $2,641 $2,620

2047 $2,865 $2,741 $2,658 $2,637

2048 $2,883 $2,759 $2,676 $2,655

2049 $2,901 $2,777 $2,694 $2,673

2050 $2,920 $2,795 $2,712 $2,691

2051 $2,939 $2,814 $2,731 $2,710

2052 $2,958 $2,833 $2,750 $2,729

2053 $2,978 $2,852 $2,769 $2,748

2054 $2,997 $2,872 $2,789 $2,768

2055 $3,018 $2,892 $2,809 $2,788

SCU-W-Small-B

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 $758 $743 $726 $715 $706

2017 $764 $749 $731 $720 $711

2018 $769 $754 $736 $726 $717

2019 $775 $759 $742 $731 $722

2020 $782 $766 $749 $738 $729

2021 $787 $772 $755 $744 $735

2022 $794 $779 $761 $750 $741

2023 $801 $785 $768 $757 $748
2024 $808 $792 $775 $764 $755

2025 $815 $799 $782 $771 $762

2026 $822 $807 $789 $778 $769

2027 $829 $814 $796 $785 $776

2028 $836 $821 $803 $792 $783

2029 $844 $828 $811 $800 $791

2030 $851 $835 $818 $807 $798

2031 $858 $843 $825 $814 $806

2032 $867 $851 $834 $823 $814

2033 $875 $860 $842 $831 $822

2034 $884 $869 $851 $840 $831

2035 $894 $879 $861 $850 $841

2036 $903 $888 $870 $859 $850

2037 $912 $897 $879 $868 $859

2038 $922 $906 $888 $877 $868

2039 $931 $915 $897 $886 $877

2040 $941 $925 $907 $896 $887

2041 $951 $935 $917 $906 $897

2042 $961 $945 $927 $916 $907

2043 $971 $955 $937 $926 $917

2044 $982 $966 $948 $937 $928

2045 $992 $977 $959 $947 $938

2046 $1,003 $988 $969 $958 $949

2047 $1,015 $999 $981 $970 $961

2048 $1,027 $1,011 $993 $981 $972

2049 $1,039 $1,023 $1,005 $993 $984

2050 $1,051 $1,035 $1,017 $1,006 $997

2051 $1,064 $1,048 $1,030 $1,018 $1,009

2052 $1,076 $1,060 $1,042 $1,031 $1,022

2053 $1,089 $1,073 $1,055 $1,044 $1,035

2054 $1,103 $1,087 $1,069 $1,057 $1,048

2055 $1,116 $1,100 $1,082 $1,071 $1,062

SCU-W-Large-B

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 $1,459 $1,432 $1,400 $1,380 $1,360

2017 $1,476 $1,448 $1,416 $1,396 $1,376

2018 $1,491 $1,463 $1,432 $1,412 $1,392

2019 $1,507 $1,480 $1,448 $1,428 $1,408

2020 $1,526 $1,498 $1,467 $1,447 $1,427

2021 $1,543 $1,516 $1,484 $1,464 $1,444

2022 $1,562 $1,534 $1,502 $1,482 $1,462

2023 $1,581 $1,553 $1,521 $1,501 $1,481

2024 $1,600 $1,572 $1,540 $1,520 $1,500

2025 $1,620 $1,592 $1,560 $1,540 $1,520
2026 $1,641 $1,613 $1,580 $1,560 $1,540

2027 $1,660 $1,632 $1,600 $1,580 $1,560

2028 $1,681 $1,653 $1,621 $1,601 $1,581

2029 $1,702 $1,674 $1,642 $1,622 $1,602

2030 $1,722 $1,694 $1,662 $1,642 $1,622

2031 $1,744 $1,716 $1,684 $1,664 $1,644

2032 $1,767 $1,739 $1,707 $1,687 $1,667

2033 $1,790 $1,762 $1,730 $1,710 $1,690

2034 $1,815 $1,786 $1,754 $1,734 $1,714

2035 $1,841 $1,813 $1,780 $1,760 $1,740

2036 $1,866 $1,837 $1,805 $1,785 $1,764

2037 $1,891 $1,863 $1,830 $1,810 $1,789

2038 $1,917 $1,888 $1,856 $1,835 $1,815

2039 $1,943 $1,914 $1,882 $1,861 $1,841

2040 $1,970 $1,941 $1,908 $1,888 $1,868

2041 $1,997 $1,968 $1,936 $1,915 $1,895

2042 $2,025 $1,996 $1,963 $1,943 $1,923

2043 $2,053 $2,025 $1,992 $1,971 $1,951

2044 $2,082 $2,053 $2,021 $2,000 $1,980

2045 $2,112 $2,083 $2,050 $2,030 $2,009

2046 $2,142 $2,113 $2,080 $2,060 $2,039

2047 $2,173 $2,144 $2,111 $2,091 $2,070

2048 $2,205 $2,176 $2,143 $2,123 $2,102

2049 $2,237 $2,209 $2,176 $2,155 $2,134

2050 $2,271 $2,242 $2,209 $2,188 $2,167

2051 $2,304 $2,275 $2,242 $2,222 $2,201

2052 $2,339 $2,310 $2,277 $2,256 $2,235

2053 $2,374 $2,345 $2,312 $2,291 $2,270

2054 $2,410 $2,381 $2,348 $2,327 $2,306

2055 $2,446 $2,417 $2,384 $2,363 $2,342

SCU-A-Small-B

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 $628 $604 $576 $559 $542

2017 $629 $604 $577 $559 $542

2018 $628 $604 $576 $559 $542

2019 $628 $604 $576 $559 $542

2020 $630 $606 $578 $561 $543

2021 $630 $606 $578 $561 $544

2022 $631 $607 $579 $562 $544

2023 $632 $608 $580 $563 $545

2024 $633 $608 $581 $563 $546

2025 $634 $610 $582 $565 $547

2026 $636 $611 $583 $566 $549

2027 $636 $612 $584 $566 $549
2028 $637 $612 $585 $567 $550

2029 $638 $613 $585 $568 $551

2030 $637 $613 $585 $568 $550

2031 $638 $614 $586 $569 $551

2032 $640 $615 $588 $570 $553

2033 $641 $617 $589 $572 $554

2034 $643 $619 $591 $573 $556

2035 $647 $622 $594 $576 $559

2036 $648 $623 $595 $578 $560

2037 $649 $625 $596 $579 $561

2038 $651 $626 $598 $580 $563

2039 $652 $628 $599 $582 $564

2040 $654 $629 $601 $583 $565

2041 $655 $631 $602 $585 $567

2042 $657 $632 $604 $586 $568

2043 $659 $634 $605 $588 $570

2044 $660 $636 $607 $589 $572

2045 $662 $637 $609 $591 $573

2046 $664 $639 $610 $593 $575

2047 $666 $641 $613 $595 $577

2048 $668 $643 $615 $597 $579

2049 $671 $646 $617 $599 $581

2050 $673 $648 $619 $601 $583

2051 $675 $650 $621 $603 $586

2052 $678 $652 $624 $606 $588

2053 $680 $655 $626 $608 $590

2054 $682 $657 $628 $610 $592

2055 $685 $660 $631 $613 $595

SCU-A-Large-B

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 $652 $628 $601 $584 $567

2017 $653 $629 $602 $585 $568

2018 $653 $630 $602 $585 $568

2019 $654 $630 $603 $586 $569

2020 $656 $632 $605 $588 $571

2021 $657 $633 $606 $589 $571

2022 $658 $634 $607 $590 $573

2023 $660 $636 $609 $591 $574

2024 $662 $638 $610 $593 $576

2025 $664 $640 $612 $595 $578

2026 $666 $642 $614 $597 $579

2027 $667 $643 $615 $598 $581

2028 $668 $644 $617 $599 $582

2029 $670 $646 $618 $601 $584
2030 $670 $646 $618 $601 $584

2031 $672 $648 $620 $603 $586

2032 $674 $650 $622 $605 $588

2033 $676 $652 $625 $607 $590

2034 $679 $655 $627 $610 $593

2035 $683 $659 $631 $614 $596

2036 $685 $661 $633 $616 $598

2037 $688 $663 $635 $618 $600

2038 $690 $665 $637 $620 $603

2039 $692 $668 $640 $622 $605

2040 $695 $670 $642 $625 $607

2041 $697 $673 $645 $627 $609

2042 $700 $675 $647 $629 $612

2043 $702 $678 $650 $632 $614

2044 $705 $680 $652 $634 $617

2045 $708 $683 $655 $637 $619

2046 $710 $686 $657 $640 $622

2047 $714 $689 $661 $643 $625

2048 $717 $692 $664 $646 $628

2049 $720 $695 $667 $649 $632

2050 $723 $699 $670 $652 $635

2051 $727 $702 $674 $656 $638

2052 $730 $705 $677 $659 $641

2053 $734 $709 $680 $663 $645

2054 $737 $713 $684 $666 $648

2055 $741 $716 $688 $670 $652

IMH-W-Small-C

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 $2,879 $2,766 $2,709 $2,653 $2,596

2017 $2,906 $2,793 $2,736 $2,680 $2,623

2018 $2,932 $2,819 $2,762 $2,706 $2,649

2019 $2,958 $2,845 $2,789 $2,733 $2,676

2020 $2,992 $2,879 $2,822 $2,766 $2,709

2021 $3,021 $2,907 $2,851 $2,794 $2,738

2022 $3,052 $2,939 $2,882 $2,826 $2,769

2023 $3,085 $2,971 $2,915 $2,858 $2,801

2024 $3,118 $3,004 $2,947 $2,891 $2,834

2025 $3,153 $3,039 $2,982 $2,926 $2,869

2026 $3,188 $3,074 $3,017 $2,960 $2,903

2027 $3,221 $3,107 $3,051 $2,994 $2,937

2028 $3,256 $3,142 $3,085 $3,028 $2,972

2029 $3,292 $3,178 $3,121 $3,064 $3,007

2030 $3,324 $3,210 $3,153 $3,097 $3,040

2031 $3,361 $3,248 $3,191 $3,134 $3,077
2032 $3,401 $3,288 $3,231 $3,174 $3,117

2033 $3,442 $3,327 $3,270 $3,213 $3,156

2034 $3,484 $3,370 $3,313 $3,255 $3,198

2035 $3,532 $3,417 $3,359 $3,302 $3,244

2036 $3,574 $3,459 $3,401 $3,344 $3,286

2037 $3,617 $3,502 $3,444 $3,386 $3,329

2038 $3,661 $3,546 $3,488 $3,430 $3,372

2039 $3,706 $3,590 $3,533 $3,475 $3,417

2040 $3,752 $3,636 $3,578 $3,520 $3,462

2041 $3,798 $3,682 $3,624 $3,566 $3,508

2042 $3,846 $3,730 $3,672 $3,614 $3,556

2043 $3,895 $3,778 $3,720 $3,662 $3,604

2044 $3,944 $3,828 $3,769 $3,711 $3,653

2045 $3,995 $3,878 $3,820 $3,761 $3,703

2046 $4,046 $3,929 $3,871 $3,813 $3,754

2047 $4,099 $3,982 $3,924 $3,866 $3,807

2048 $4,154 $4,037 $3,978 $3,920 $3,861

2049 $4,209 $4,092 $4,033 $3,975 $3,916

2050 $4,265 $4,148 $4,089 $4,031 $3,972

2051 $4,323 $4,205 $4,147 $4,088 $4,029

2052 $4,381 $4,264 $4,205 $4,146 $4,087

2053 $4,441 $4,323 $4,265 $4,206 $4,147

2054 $4,502 $4,384 $4,325 $4,266 $4,207

2055 $4,564 $4,446 $4,387 $4,328 $4,269

IMH-W-Large-C

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 $3,132 $3,043 $2,998 $2,954 $2,918

2017 $3,165 $3,076 $3,032 $2,987 $2,952

2018 $3,198 $3,110 $3,065 $3,021 $2,985

2019 $3,232 $3,144 $3,099 $3,055 $3,019

2020 $3,272 $3,183 $3,139 $3,094 $3,059

2021 $3,308 $3,219 $3,175 $3,130 $3,095

2022 $3,347 $3,258 $3,214 $3,169 $3,134

2023 $3,387 $3,298 $3,253 $3,209 $3,173

2024 $3,428 $3,338 $3,294 $3,249 $3,213

2025 $3,470 $3,381 $3,336 $3,291 $3,256

2026 $3,513 $3,424 $3,379 $3,334 $3,298

2027 $3,555 $3,465 $3,420 $3,376 $3,340

2028 $3,598 $3,509 $3,464 $3,419 $3,383

2029 $3,642 $3,553 $3,508 $3,463 $3,427

2030 $3,684 $3,595 $3,550 $3,505 $3,470

2031 $3,731 $3,641 $3,597 $3,552 $3,516

2032 $3,779 $3,690 $3,645 $3,600 $3,564

2033 $3,829 $3,739 $3,694 $3,649 $3,613
2034 $3,880 $3,790 $3,745 $3,700 $3,664

2035 $3,936 $3,846 $3,800 $3,755 $3,719

2036 $3,988 $3,898 $3,852 $3,807 $3,771

2037 $4,041 $3,951 $3,905 $3,860 $3,823

2038 $4,096 $4,005 $3,959 $3,914 $3,877

2039 $4,151 $4,060 $4,014 $3,969 $3,932

2040 $4,207 $4,116 $4,070 $4,025 $3,988

2041 $4,265 $4,174 $4,128 $4,082 $4,046

2042 $4,324 $4,232 $4,186 $4,141 $4,104

2043 $4,383 $4,292 $4,246 $4,200 $4,164

2044 $4,445 $4,353 $4,307 $4,261 $4,225

2045 $4,507 $4,415 $4,369 $4,324 $4,287

2046 $4,571 $4,479 $4,433 $4,387 $4,350

2047 $4,637 $4,545 $4,499 $4,453 $4,416

2048 $4,704 $4,612 $4,566 $4,519 $4,483

2049 $4,772 $4,680 $4,634 $4,588 $4,551

2050 $4,842 $4,750 $4,703 $4,657 $4,620

2051 $4,913 $4,821 $4,774 $4,728 $4,691

2052 $4,986 $4,893 $4,847 $4,801 $4,764

2053 $5,060 $4,967 $4,921 $4,875 $4,838

2054 $5,135 $5,043 $4,996 $4,950 $4,913

2055 $5,213 $5,120 $5,073 $5,027 $4,990

IMH-A-Small-C

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 $911 $855 $827 $799 $771

2017 $911 $855 $827 $799 $771

2018 $910 $854 $827 $799 $771

2019 $909 $854 $826 $798 $770

2020 $912 $856 $828 $801 $773

2021 $912 $856 $828 $800 $773

2022 $913 $857 $829 $801 $774

2023 $914 $858 $830 $802 $775

2024 $915 $859 $832 $804 $776

2025 $917 $861 $833 $805 $777

2026 $919 $863 $835 $807 $779

2027 $919 $863 $835 $807 $779

2028 $920 $864 $836 $808 $780

2029 $921 $865 $837 $809 $781

2030 $920 $864 $836 $808 $780

2031 $921 $865 $837 $809 $781

2032 $923 $867 $839 $811 $783

2033 $925 $869 $841 $813 $785

2034 $928 $871 $843 $815 $787

2035 $933 $876 $848 $819 $791
2036 $934 $878 $849 $821 $792

2037 $936 $879 $851 $822 $794

2038 $938 $881 $853 $824 $796

2039 $940 $883 $854 $826 $797

2040 $942 $885 $856 $828 $799

2041 $944 $886 $858 $829 $801

2042 $946 $888 $860 $831 $803

2043 $948 $890 $862 $833 $804

2044 $950 $892 $864 $835 $806

2045 $952 $894 $866 $837 $808

2046 $954 $896 $868 $839 $810

2047 $957 $899 $870 $841 $813

2048 $959 $902 $873 $844 $815

2049 $962 $904 $875 $847 $818

2050 $965 $907 $878 $849 $820

2051 $968 $910 $881 $852 $823

2052 $971 $913 $884 $855 $826

2053 $973 $916 $887 $858 $829

2054 $976 $918 $889 $860 $831

2055 $979 $921 $892 $863 $834

IMH-A-Large-C

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 $1,775 $1,664 $1,609 $1,554 $1,499

2017 $1,776 $1,666 $1,611 $1,556 $1,501

2018 $1,776 $1,667 $1,612 $1,557 $1,502

2019 $1,777 $1,667 $1,612 $1,558 $1,503

2020 $1,784 $1,674 $1,619 $1,564 $1,509

2021 $1,785 $1,675 $1,620 $1,565 $1,510

2022 $1,789 $1,679 $1,624 $1,569 $1,514

2023 $1,793 $1,683 $1,628 $1,573 $1,518

2024 $1,797 $1,687 $1,632 $1,577 $1,521

2025 $1,803 $1,692 $1,637 $1,582 $1,527

2026 $1,808 $1,697 $1,642 $1,587 $1,531

2027 $1,810 $1,700 $1,644 $1,589 $1,534

2028 $1,814 $1,703 $1,648 $1,593 $1,537

2029 $1,818 $1,707 $1,651 $1,596 $1,541

2030 $1,817 $1,707 $1,652 $1,597 $1,541

2031 $1,822 $1,711 $1,656 $1,601 $1,546

2032 $1,828 $1,717 $1,662 $1,607 $1,551

2033 $1,833 $1,723 $1,667 $1,612 $1,556

2034 $1,841 $1,730 $1,674 $1,618 $1,563

2035 $1,853 $1,741 $1,685 $1,629 $1,573

2036 $1,858 $1,746 $1,690 $1,634 $1,578

2037 $1,864 $1,752 $1,695 $1,639 $1,583
2038 $1,870 $1,757 $1,701 $1,645 $1,589

2039 $1,875 $1,763 $1,707 $1,650 $1,594

2040 $1,881 $1,769 $1,713 $1,656 $1,600

2041 $1,888 $1,775 $1,718 $1,662 $1,606

2042 $1,894 $1,781 $1,725 $1,668 $1,612

2043 $1,900 $1,787 $1,731 $1,674 $1,618

2044 $1,907 $1,794 $1,737 $1,680 $1,624

2045 $1,913 $1,800 $1,743 $1,687 $1,630

2046 $1,920 $1,807 $1,750 $1,693 $1,637

2047 $1,928 $1,814 $1,758 $1,701 $1,644

2048 $1,936 $1,822 $1,765 $1,708 $1,651

2049 $1,944 $1,830 $1,773 $1,716 $1,659

2050 $1,952 $1,838 $1,781 $1,724 $1,667

2051 $1,960 $1,846 $1,789 $1,732 $1,675

2052 $1,969 $1,854 $1,797 $1,740 $1,683

2053 $1,977 $1,863 $1,806 $1,748 $1,691

2054 $1,986 $1,871 $1,814 $1,757 $1,699

2055 $1,995 $1,880 $1,823 $1,765 $1,708

RCU-Small-C

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 $1,678 $1,593 $1,486

2017 $1,679 $1,594 $1,487

2018 $1,678 $1,594 $1,487

2019 $1,678 $1,593 $1,487

2020 $1,684 $1,599 $1,492

2021 $1,684 $1,600 $1,493

2022 $1,687 $1,603 $1,496

2023 $1,691 $1,606 $1,499

2024 $1,694 $1,609 $1,502

2025 $1,699 $1,614 $1,506

2026 $1,703 $1,618 $1,510

2027 $1,704 $1,619 $1,512

2028 $1,707 $1,622 $1,514

2029 $1,709 $1,624 $1,516

2030 $1,708 $1,623 $1,515

2031 $1,711 $1,626 $1,519

2032 $1,716 $1,631 $1,523

2033 $1,720 $1,635 $1,527

2034 $1,727 $1,641 $1,533

2035 $1,738 $1,651 $1,543

2036 $1,742 $1,656 $1,547

2037 $1,746 $1,660 $1,551

2038 $1,751 $1,664 $1,555

2039 $1,755 $1,669 $1,559
2040 $1,760 $1,673 $1,564

2041 $1,765 $1,678 $1,568

2042 $1,769 $1,682 $1,573

2043 $1,774 $1,687 $1,577

2044 $1,779 $1,692 $1,582

2045 $1,784 $1,697 $1,587

2046 $1,790 $1,702 $1,592

2047 $1,795 $1,708 $1,598

2048 $1,801 $1,714 $1,603

2049 $1,807 $1,720 $1,609

2050 $1,814 $1,726 $1,615

2051 $1,820 $1,732 $1,621

2052 $1,826 $1,738 $1,627

2053 $1,833 $1,745 $1,633

2054 $1,839 $1,751 $1,640

2055 $1,846 $1,758 $1,646

RCU-Large-C

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 $2,289 $2,184 $2,051

2017 $2,292 $2,187 $2,054

2018 $2,293 $2,188 $2,056

2019 $2,294 $2,190 $2,058

2020 $2,304 $2,199 $2,067

2021 $2,307 $2,202 $2,070

2022 $2,313 $2,208 $2,075

2023 $2,319 $2,214 $2,081

2024 $2,326 $2,220 $2,087

2025 $2,334 $2,228 $2,095

2026 $2,342 $2,236 $2,102

2027 $2,346 $2,240 $2,107

2028 $2,352 $2,246 $2,112

2029 $2,357 $2,251 $2,118

2030 $2,358 $2,252 $2,119

2031 $2,365 $2,259 $2,126

2032 $2,374 $2,268 $2,135

2033 $2,382 $2,276 $2,142

2034 $2,393 $2,286 $2,152

2035 $2,409 $2,302 $2,167

2036 $2,418 $2,310 $2,175

2037 $2,426 $2,319 $2,184

2038 $2,435 $2,327 $2,192

2039 $2,444 $2,336 $2,200

2040 $2,453 $2,345 $2,209

2041 $2,462 $2,354 $2,218
2042 $2,471 $2,363 $2,227

2043 $2,481 $2,373 $2,237

2044 $2,491 $2,382 $2,246

2045 $2,501 $2,392 $2,256

2046 $2,511 $2,402 $2,266

2047 $2,522 $2,414 $2,277

2048 $2,534 $2,425 $2,288

2049 $2,545 $2,437 $2,299

2050 $2,557 $2,448 $2,311

2051 $2,569 $2,460 $2,323

2052 $2,582 $2,473 $2,335

2053 $2,594 $2,485 $2,347

2054 $2,607 $2,498 $2,360

2055 $2,620 $2,511 $2,372

SCU-W-Small-C

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 #VALUE!

2017 #VALUE!

2018 #VALUE!

2019 #VALUE!

2020 #VALUE!

2021 #VALUE!

2022 #VALUE!

2023 #VALUE!

2024 #VALUE!

2025 #VALUE!

2026 #VALUE!

2027 #VALUE!

2028 #VALUE!

2029 #VALUE!

2030 #VALUE!

2031 #VALUE!

2032 #VALUE!

2033 #VALUE!

2034 #VALUE!

2035 #VALUE!

2036 #VALUE!

2037 #VALUE!

2038 #VALUE!

2039 #VALUE!

2040 #VALUE!

2041 #VALUE!

2042 #VALUE!

2043 #VALUE!
2044 #VALUE!

2045 #VALUE!

2046 #VALUE!

2047 #VALUE!

2048 #VALUE!

2049 #VALUE!

2050 #VALUE!

2051 #VALUE!

2052 #VALUE!

2053 #VALUE!

2054 #VALUE!

2055 #VALUE!

SCU-W-Large-C

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 $1,083 $1,072 $1,052 $1,032 $1,024

2017 $1,093 $1,082 $1,062 $1,042 $1,034

2018 $1,103 $1,091 $1,071 $1,051 $1,043

2019 $1,113 $1,101 $1,081 $1,061 $1,053

2020 $1,125 $1,113 $1,093 $1,073 $1,065

2021 $1,135 $1,124 $1,104 $1,084 $1,076

2022 $1,147 $1,135 $1,115 $1,095 $1,087

2023 $1,159 $1,147 $1,127 $1,107 $1,099

2024 $1,171 $1,159 $1,139 $1,119 $1,111

2025 $1,183 $1,172 $1,152 $1,132 $1,124

2026 $1,196 $1,185 $1,165 $1,144 $1,136

2027 $1,209 $1,197 $1,177 $1,157 $1,149

2028 $1,221 $1,210 $1,190 $1,170 $1,162

2029 $1,234 $1,223 $1,203 $1,183 $1,175

2030 $1,247 $1,235 $1,215 $1,195 $1,187

2031 $1,260 $1,249 $1,229 $1,209 $1,201

2032 $1,275 $1,263 $1,244 $1,223 $1,215

2033 $1,290 $1,278 $1,258 $1,238 $1,230

2034 $1,305 $1,294 $1,274 $1,253 $1,245

2035 $1,322 $1,311 $1,291 $1,270 $1,262

2036 $1,338 $1,326 $1,306 $1,286 $1,277

2037 $1,354 $1,342 $1,322 $1,301 $1,293

2038 $1,370 $1,358 $1,338 $1,317 $1,309

2039 $1,387 $1,375 $1,354 $1,334 $1,326

2040 $1,403 $1,392 $1,371 $1,351 $1,343

2041 $1,421 $1,409 $1,388 $1,368 $1,360

2042 $1,438 $1,426 $1,406 $1,385 $1,377

2043 $1,456 $1,444 $1,424 $1,403 $1,395

2044 $1,474 $1,463 $1,442 $1,421 $1,413

2045 $1,493 $1,481 $1,461 $1,440 $1,432
2046 $1,512 $1,500 $1,480 $1,459 $1,451

2047 $1,532 $1,520 $1,500 $1,479 $1,471

2048 $1,552 $1,540 $1,520 $1,499 $1,491

2049 $1,573 $1,561 $1,540 $1,519 $1,511

2050 $1,594 $1,582 $1,561 $1,540 $1,532

2051 $1,615 $1,603 $1,583 $1,562 $1,554

2052 $1,637 $1,625 $1,605 $1,584 $1,575

2053 $1,659 $1,647 $1,627 $1,606 $1,598

2054 $1,682 $1,670 $1,650 $1,629 $1,620

2055 $1,705 $1,693 $1,673 $1,652 $1,643

SCU-A-Small-C

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 $595 $571 $543 $533

2017 $595 $571 $543 $533

2018 $594 $570 $542 $532

2019 $593 $569 $542 $531

2020 $594 $570 $543 $532

2021 $594 $570 $542 $532

2022 $594 $570 $542 $532

2023 $595 $570 $543 $532

2024 $595 $571 $543 $532

2025 $596 $571 $544 $533

2026 $596 $572 $544 $534

2027 $596 $572 $544 $533

2028 $596 $572 $544 $534

2029 $596 $572 $544 $534

2030 $595 $571 $543 $533

2031 $595 $571 $543 $533

2032 $596 $572 $544 $534

2033 $597 $572 $545 $534

2034 $598 $574 $546 $535

2035 $601 $576 $548 $537

2036 $601 $576 $548 $538

2037 $602 $577 $549 $538

2038 $602 $578 $549 $539

2039 $603 $578 $550 $539

2040 $604 $579 $550 $540

2041 $604 $579 $551 $540

2042 $605 $580 $552 $541

2043 $606 $581 $552 $542

2044 $606 $581 $553 $542

2045 $607 $582 $554 $543

2046 $608 $583 $554 $544

2047 $609 $584 $555 $545
2048 $610 $585 $556 $546

2049 $611 $586 $558 $547

2050 $612 $587 $559 $548

2051 $614 $588 $560 $549

2052 $615 $590 $561 $550

2053 $616 $591 $562 $551

2054 $617 $592 $563 $552

2055 $619 $593 $564 $554

SCU-A-Large-C

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016 $890 $854 $813 $788 $762

2017 $890 $854 $813 $788 $762

2018 $890 $854 $813 $787 $761

2019 $889 $853 $812 $787 $761

2020 $891 $855 $814 $789 $763

2021 $891 $855 $814 $788 $763

2022 $892 $856 $815 $789 $764

2023 $893 $857 $816 $790 $765

2024 $894 $858 $817 $791 $765

2025 $896 $860 $819 $793 $767

2026 $897 $861 $820 $794 $768

2027 $898 $862 $820 $794 $769

2028 $898 $862 $821 $795 $769

2029 $899 $863 $822 $796 $770

2030 $898 $862 $821 $795 $769

2031 $899 $863 $822 $796 $770

2032 $901 $865 $824 $798 $772

2033 $903 $867 $825 $799 $773

2034 $905 $869 $827 $801 $775

2035 $910 $873 $831 $805 $779

2036 $911 $875 $833 $807 $780

2037 $913 $876 $834 $808 $782

2038 $915 $878 $836 $810 $783

2039 $916 $879 $837 $811 $785

2040 $918 $881 $839 $813 $787

2041 $920 $883 $841 $814 $788

2042 $922 $885 $842 $816 $790

2043 $923 $886 $844 $818 $791

2044 $925 $888 $846 $820 $793

2045 $927 $890 $848 $821 $795

2046 $929 $892 $850 $823 $797

2047 $932 $895 $852 $826 $799

2048 $934 $897 $855 $828 $802

2049 $937 $900 $857 $831 $804
2050 $940 $902 $860 $833 $807

2051 $942 $905 $862 $836 $809

2052 $945 $908 $865 $838 $812

2053 $948 $911 $868 $841 $814

2054 $951 $913 $871 $844 $817

2055 $954 $916 $873 $847 $820

Other

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051
2052

2053

2054

2055

Other

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053
2054

2055

Other

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055
Other

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other
Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5
2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other

Total Annualized Operation and Maintenance Costs at 3% Rate (2010$)

Level 8 Level 1 Level 2 Level 3 Level 4 Level 5

2016

2017
2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055
IMH-W-Small-B

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $1,387 $1,346 $1,330

2017 $1,402 $1,361 $1,344

2018 $1,416 $1,375 $1,359

2019 $1,431 $1,390 $1,374

2020 $1,448 $1,408 $1,391

2021 $1,464 $1,423 $1,407

2022 $1,481 $1,440 $1,424

2023 $1,499 $1,458 $1,441

2024 $1,517 $1,476 $1,459

2025 $1,535 $1,494 $1,478

2026 $1,554 $1,513 $1,497

2027 $1,572 $1,531 $1,515

2028 $1,591 $1,550 $1,534

2029 $1,611 $1,569 $1,553

2030 $1,629 $1,588 $1,571

2031 $1,649 $1,608 $1,592

2032 $1,671 $1,630 $1,613

2033 $1,692 $1,651 $1,635

2034 $1,715 $1,674 $1,657

2035 $1,740 $1,698 $1,681

2036 $1,762 $1,721 $1,704

2037 $1,786 $1,744 $1,727

2038 $1,809 $1,768 $1,751

2039 $1,834 $1,792 $1,775

2040 $1,858 $1,816 $1,800

2041 $1,884 $1,842 $1,825

2042 $1,909 $1,867 $1,851

2043 $1,936 $1,894 $1,877

2044 $1,962 $1,920 $1,904

2045 $1,990 $1,948 $1,931

2046 $2,018 $1,975 $1,959

2047 $2,046 $2,004 $1,987

2048 $2,076 $2,034 $2,017

2049 $2,106 $2,064 $2,047

2050 $2,136 $2,094 $2,077

2051 $2,168 $2,125 $2,108

2052 $2,199 $2,157 $2,140

2053 $2,232 $2,189 $2,172

2054 $2,265 $2,222 $2,205

2055 $2,299 $2,256 $2,239
IMH-W- Med -B

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $3,152 $3,077

2017 $3,192 $3,117

2018 $3,232 $3,158

2019 $3,273 $3,199

2020 $3,320 $3,245

2021 $3,363 $3,289

2022 $3,409 $3,335

2023 $3,456 $3,381

2024 $3,504 $3,429

2025 $3,554 $3,479

2026 $3,605 $3,530

2027 $3,654 $3,579

2028 $3,706 $3,631

2029 $3,758 $3,683

2030 $3,809 $3,734

2031 $3,864 $3,789

2032 $3,921 $3,846

2033 $3,979 $3,904

2034 $4,039 $3,964

2035 $4,104 $4,028

2036 $4,165 $4,089

2037 $4,228 $4,151

2038 $4,291 $4,215

2039 $4,356 $4,280

2040 $4,423 $4,346

2041 $4,491 $4,414

2042 $4,560 $4,483

2043 $4,630 $4,554

2044 $4,702 $4,626

2045 $4,776 $4,699

2046 $4,851 $4,774

2047 $4,928 $4,851

2048 $5,007 $4,929

2049 $5,087 $5,010

2050 $5,169 $5,091

2051 $5,252 $5,175

2052 $5,337 $5,260

2053 $5,424 $5,347

2054 $5,513 $5,435

2055 $5,603 $5,525

IMH-W-Large-B
Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $5,091 $4,986 $4,975

2017 $5,157 $5,052 $5,041

2018 $5,223 $5,118 $5,108

2019 $5,290 $5,186 $5,175

2020 $5,365 $5,260 $5,250

2021 $5,436 $5,331 $5,321

2022 $5,511 $5,406 $5,396

2023 $5,588 $5,483 $5,472

2024 $5,666 $5,561 $5,550

2025 $5,747 $5,642 $5,632

2026 $5,830 $5,724 $5,714

2027 $5,911 $5,805 $5,795

2028 $5,995 $5,889 $5,879

2029 $6,080 $5,975 $5,964

2030 $6,164 $6,059 $6,048

2031 $6,254 $6,149 $6,138

2032 $6,347 $6,242 $6,231

2033 $6,442 $6,336 $6,326

2034 $6,540 $6,434 $6,423

2035 $6,644 $6,537 $6,527

2036 $6,744 $6,637 $6,627

2037 $6,846 $6,739 $6,729

2038 $6,950 $6,843 $6,833

2039 $7,057 $6,949 $6,939

2040 $7,165 $7,058 $7,047

2041 $7,276 $7,169 $7,158

2042 $7,389 $7,281 $7,271

2043 $7,504 $7,397 $7,386

2044 $7,622 $7,514 $7,503

2045 $7,742 $7,634 $7,623

2046 $7,865 $7,757 $7,746

2047 $7,991 $7,883 $7,872

2048 $8,119 $8,011 $8,000

2049 $8,251 $8,142 $8,131

2050 $8,385 $8,276 $8,265

2051 $8,521 $8,413 $8,402

2052 $8,661 $8,552 $8,541

2053 $8,803 $8,694 $8,683

2054 $8,948 $8,839 $8,828

2055 $9,096 $8,987 $8,976

IMH-A-Small-B

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3
2016 $850 $796 $769

2017 $851 $797 $770

2018 $851 $797 $771

2019 $852 $798 $771

2020 $855 $802 $775

2021 $856 $803 $776

2022 $858 $805 $778

2023 $861 $807 $780

2024 $863 $809 $782

2025 $866 $812 $785

2026 $869 $815 $788

2027 $871 $816 $789

2028 $873 $819 $792

2029 $875 $821 $794

2030 $875 $821 $794

2031 $877 $823 $796

2032 $881 $827 $800

2033 $884 $830 $803

2034 $888 $833 $806

2035 $894 $839 $812

2036 $897 $842 $815

2037 $900 $845 $818

2038 $903 $848 $821

2039 $907 $852 $824

2040 $910 $855 $827

2041 $913 $858 $831

2042 $917 $862 $834

2043 $920 $865 $837

2044 $924 $869 $841

2045 $928 $872 $845

2046 $931 $876 $848

2047 $935 $880 $852

2048 $940 $884 $856

2049 $944 $888 $861

2050 $948 $893 $865

2051 $953 $897 $869

2052 $957 $902 $874

2053 $962 $906 $878

2054 $967 $911 $883

2055 $972 $915 $887

IMH-A-Large-B

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $1,543 $1,454 $1,409

2017 $1,546 $1,457 $1,412
2018 $1,548 $1,459 $1,414

2019 $1,550 $1,461 $1,417

2020 $1,558 $1,468 $1,424

2021 $1,561 $1,471 $1,427

2022 $1,566 $1,477 $1,432

2023 $1,571 $1,482 $1,437

2024 $1,577 $1,487 $1,442

2025 $1,583 $1,494 $1,449

2026 $1,590 $1,500 $1,455

2027 $1,594 $1,504 $1,459

2028 $1,599 $1,509 $1,464

2029 $1,604 $1,514 $1,469

2030 $1,606 $1,517 $1,472

2031 $1,612 $1,523 $1,478

2032 $1,620 $1,530 $1,485

2033 $1,627 $1,537 $1,492

2034 $1,635 $1,545 $1,500

2035 $1,647 $1,556 $1,511

2036 $1,655 $1,563 $1,518

2037 $1,662 $1,571 $1,525

2038 $1,669 $1,578 $1,532

2039 $1,677 $1,585 $1,540

2040 $1,685 $1,593 $1,547

2041 $1,692 $1,601 $1,555

2042 $1,701 $1,609 $1,563

2043 $1,709 $1,617 $1,571

2044 $1,717 $1,625 $1,579

2045 $1,726 $1,634 $1,588

2046 $1,735 $1,642 $1,596

2047 $1,744 $1,652 $1,606

2048 $1,754 $1,661 $1,615

2049 $1,764 $1,671 $1,625

2050 $1,774 $1,681 $1,635

2051 $1,784 $1,691 $1,645

2052 $1,795 $1,702 $1,655

2053 $1,805 $1,712 $1,666

2054 $1,816 $1,723 $1,677

2055 $1,827 $1,734 $1,688

RCU-Small-B

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $1,666 $1,568 $1,503

2017 $1,669 $1,571 $1,506

2018 $1,670 $1,573 $1,508

2019 $1,671 $1,574 $1,510
2020 $1,680 $1,582 $1,517

2021 $1,682 $1,585 $1,520

2022 $1,687 $1,590 $1,525

2023 $1,692 $1,595 $1,530

2024 $1,698 $1,600 $1,535

2025 $1,705 $1,607 $1,541

2026 $1,711 $1,613 $1,548

2027 $1,714 $1,617 $1,551

2028 $1,719 $1,621 $1,556

2029 $1,724 $1,626 $1,561

2030 $1,725 $1,628 $1,562

2031 $1,731 $1,633 $1,568

2032 $1,738 $1,640 $1,575

2033 $1,745 $1,647 $1,582

2034 $1,754 $1,655 $1,590

2035 $1,767 $1,668 $1,602

2036 $1,774 $1,675 $1,608

2037 $1,781 $1,681 $1,615

2038 $1,788 $1,689 $1,622

2039 $1,795 $1,696 $1,629

2040 $1,803 $1,703 $1,637

2041 $1,810 $1,711 $1,644

2042 $1,818 $1,718 $1,652

2043 $1,826 $1,726 $1,659

2044 $1,834 $1,734 $1,667

2045 $1,842 $1,742 $1,675

2046 $1,851 $1,750 $1,683

2047 $1,860 $1,759 $1,692

2048 $1,869 $1,768 $1,701

2049 $1,879 $1,778 $1,711

2050 $1,888 $1,787 $1,720

2051 $1,898 $1,797 $1,730

2052 $1,908 $1,807 $1,739

2053 $1,918 $1,817 $1,749

2054 $1,928 $1,827 $1,759

2055 $1,939 $1,837 $1,770

RCU-Large-B

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $2,496 $2,375 $2,295

2017 $2,502 $2,382 $2,302

2018 $2,506 $2,386 $2,306

2019 $2,511 $2,391 $2,311

2020 $2,524 $2,404 $2,324

2021 $2,530 $2,410 $2,330
2022 $2,540 $2,419 $2,339

2023 $2,549 $2,429 $2,349

2024 $2,559 $2,439 $2,358

2025 $2,571 $2,450 $2,370

2026 $2,583 $2,462 $2,381

2027 $2,591 $2,470 $2,389

2028 $2,600 $2,479 $2,399

2029 $2,610 $2,489 $2,408

2030 $2,615 $2,495 $2,414

2031 $2,626 $2,506 $2,425

2032 $2,640 $2,519 $2,438

2033 $2,652 $2,531 $2,450

2034 $2,667 $2,546 $2,465

2035 $2,688 $2,565 $2,484

2036 $2,701 $2,578 $2,497

2037 $2,714 $2,592 $2,510

2038 $2,728 $2,605 $2,523

2039 $2,742 $2,619 $2,537

2040 $2,756 $2,633 $2,551

2041 $2,770 $2,647 $2,565

2042 $2,785 $2,662 $2,579

2043 $2,800 $2,677 $2,594

2044 $2,816 $2,692 $2,610

2045 $2,831 $2,708 $2,625

2046 $2,848 $2,724 $2,641

2047 $2,865 $2,741 $2,658

2048 $2,883 $2,759 $2,676

2049 $2,901 $2,777 $2,694

2050 $2,920 $2,795 $2,712

2051 $2,939 $2,814 $2,731

2052 $2,958 $2,833 $2,750

2053 $2,978 $2,852 $2,769

2054 $2,997 $2,872 $2,789

2055 $3,018 $2,892 $2,809

SCU-W-Small-B

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $758 $743 $726

2017 $764 $749 $731

2018 $769 $754 $736

2019 $775 $759 $742

2020 $782 $766 $749

2021 $787 $772 $755

2022 $794 $779 $761

2023 $801 $785 $768
2024 $808 $792 $775

2025 $815 $799 $782

2026 $822 $807 $789

2027 $829 $814 $796

2028 $836 $821 $803

2029 $844 $828 $811

2030 $851 $835 $818

2031 $858 $843 $825

2032 $867 $851 $834

2033 $875 $860 $842

2034 $884 $869 $851

2035 $894 $879 $861

2036 $903 $888 $870

2037 $912 $897 $879

2038 $922 $906 $888

2039 $931 $915 $897

2040 $941 $925 $907

2041 $951 $935 $917

2042 $961 $945 $927

2043 $971 $955 $937

2044 $982 $966 $948

2045 $992 $977 $959

2046 $1,003 $988 $969

2047 $1,015 $999 $981

2048 $1,027 $1,011 $993

2049 $1,039 $1,023 $1,005

2050 $1,051 $1,035 $1,017

2051 $1,064 $1,048 $1,030

2052 $1,076 $1,060 $1,042

2053 $1,089 $1,073 $1,055

2054 $1,103 $1,087 $1,069

2055 $1,116 $1,100 $1,082

SCU-W-Large-B

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

$1,348 $1,304 2016 $1,459 $1,432 $1,400

$1,364 $1,320 2017 $1,476 $1,448 $1,416

$1,380 $1,336 2018 $1,491 $1,463 $1,432

$1,396 $1,353 2019 $1,507 $1,480 $1,448

$1,415 $1,371 2020 $1,526 $1,498 $1,467

$1,432 $1,388 2021 $1,543 $1,516 $1,484

$1,450 $1,407 2022 $1,562 $1,534 $1,502

$1,469 $1,425 2023 $1,581 $1,553 $1,521

$1,488 $1,444 2024 $1,600 $1,572 $1,540

$1,508 $1,464 2025 $1,620 $1,592 $1,560
$1,528 $1,484 2026 $1,641 $1,613 $1,580

$1,548 $1,504 2027 $1,660 $1,632 $1,600

$1,569 $1,525 2028 $1,681 $1,653 $1,621

$1,590 $1,545 2029 $1,702 $1,674 $1,642

$1,610 $1,566 2030 $1,722 $1,694 $1,662

$1,632 $1,588 2031 $1,744 $1,716 $1,684

$1,655 $1,611 2032 $1,767 $1,739 $1,707

$1,678 $1,634 2033 $1,790 $1,762 $1,730

$1,702 $1,658 2034 $1,815 $1,786 $1,754

$1,728 $1,683 2035 $1,841 $1,813 $1,780

$1,752 $1,708 2036 $1,866 $1,837 $1,805

$1,777 $1,733 2037 $1,891 $1,863 $1,830

$1,803 $1,758 2038 $1,917 $1,888 $1,856

$1,829 $1,784 2039 $1,943 $1,914 $1,882

$1,855 $1,811 2040 $1,970 $1,941 $1,908

$1,883 $1,838 2041 $1,997 $1,968 $1,936

$1,910 $1,865 2042 $2,025 $1,996 $1,963

$1,939 $1,894 2043 $2,053 $2,025 $1,992

$1,967 $1,922 2044 $2,082 $2,053 $2,021

$1,997 $1,952 2045 $2,112 $2,083 $2,050

$2,027 $1,982 2046 $2,142 $2,113 $2,080

$2,058 $2,013 2047 $2,173 $2,144 $2,111

$2,090 $2,044 2048 $2,205 $2,176 $2,143

$2,122 $2,077 2049 $2,237 $2,209 $2,176

$2,155 $2,110 2050 $2,271 $2,242 $2,209

$2,189 $2,143 2051 $2,304 $2,275 $2,242

$2,223 $2,177 2052 $2,339 $2,310 $2,277

$2,258 $2,212 2053 $2,374 $2,345 $2,312

$2,294 $2,248 2054 $2,410 $2,381 $2,348

$2,330 $2,284 2055 $2,446 $2,417 $2,384

SCU-A-Small-B

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

$531 2016 $628 $604 $576

$532 2017 $629 $604 $577

$532 2018 $628 $604 $576

$532 2019 $628 $604 $576

$533 2020 $630 $606 $578

$533 2021 $630 $606 $578

$534 2022 $631 $607 $579

$535 2023 $632 $608 $580

$536 2024 $633 $608 $581

$537 2025 $634 $610 $582

$538 2026 $636 $611 $583

$539 2027 $636 $612 $584
$539 2028 $637 $612 $585

$540 2029 $638 $613 $585

$540 2030 $637 $613 $585

$541 2031 $638 $614 $586

$542 2032 $640 $615 $588

$544 2033 $641 $617 $589

$545 2034 $643 $619 $591

$548 2035 $647 $622 $594

$549 2036 $648 $623 $595

$551 2037 $649 $625 $596

$552 2038 $651 $626 $598

$553 2039 $652 $628 $599

$555 2040 $654 $629 $601

$556 2041 $655 $631 $602

$558 2042 $657 $632 $604

$559 2043 $659 $634 $605

$561 2044 $660 $636 $607

$562 2045 $662 $637 $609

$564 2046 $664 $639 $610

$566 2047 $666 $641 $613

$568 2048 $668 $643 $615

$570 2049 $671 $646 $617

$573 2050 $673 $648 $619

$575 2051 $675 $650 $621

$577 2052 $678 $652 $624

$579 2053 $680 $655 $626

$582 2054 $682 $657 $628

$584 2055 $685 $660 $631

SCU-A-Large-B

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $652 $628 $601

2017 $653 $629 $602

2018 $653 $630 $602

2019 $654 $630 $603

2020 $656 $632 $605

2021 $657 $633 $606

2022 $658 $634 $607

2023 $660 $636 $609

2024 $662 $638 $610

2025 $664 $640 $612

2026 $666 $642 $614

2027 $667 $643 $615

2028 $668 $644 $617

2029 $670 $646 $618
2030 $670 $646 $618

2031 $672 $648 $620

2032 $674 $650 $622

2033 $676 $652 $625

2034 $679 $655 $627

2035 $683 $659 $631

2036 $685 $661 $633

2037 $688 $663 $635

2038 $690 $665 $637

2039 $692 $668 $640

2040 $695 $670 $642

2041 $697 $673 $645

2042 $700 $675 $647

2043 $702 $678 $650

2044 $705 $680 $652

2045 $708 $683 $655

2046 $710 $686 $657

2047 $714 $689 $661

2048 $717 $692 $664

2049 $720 $695 $667

2050 $723 $699 $670

2051 $727 $702 $674

2052 $730 $705 $677

2053 $734 $709 $680

2054 $737 $713 $684

2055 $741 $716 $688

IMH-W-Small-C

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

$2,506 2016 $2,879 $2,766 $2,709

$2,533 2017 $2,906 $2,793 $2,736

$2,559 2018 $2,932 $2,819 $2,762

$2,586 2019 $2,958 $2,845 $2,789

$2,619 2020 $2,992 $2,879 $2,822

$2,647 2021 $3,021 $2,907 $2,851

$2,679 2022 $3,052 $2,939 $2,882

$2,711 2023 $3,085 $2,971 $2,915

$2,743 2024 $3,118 $3,004 $2,947

$2,778 2025 $3,153 $3,039 $2,982

$2,812 2026 $3,188 $3,074 $3,017

$2,846 2027 $3,221 $3,107 $3,051

$2,880 2028 $3,256 $3,142 $3,085

$2,916 2029 $3,292 $3,178 $3,121

$2,949 2030 $3,324 $3,210 $3,153

$2,986 2031 $3,361 $3,248 $3,191
$3,026 2032 $3,401 $3,288 $3,231

$3,065 2033 $3,442 $3,327 $3,270

$3,107 2034 $3,484 $3,370 $3,313

$3,152 2035 $3,532 $3,417 $3,359

$3,194 2036 $3,574 $3,459 $3,401

$3,236 2037 $3,617 $3,502 $3,444

$3,280 2038 $3,661 $3,546 $3,488

$3,324 2039 $3,706 $3,590 $3,533

$3,369 2040 $3,752 $3,636 $3,578

$3,416 2041 $3,798 $3,682 $3,624

$3,463 2042 $3,846 $3,730 $3,672

$3,511 2043 $3,895 $3,778 $3,720

$3,560 2044 $3,944 $3,828 $3,769

$3,610 2045 $3,995 $3,878 $3,820

$3,661 2046 $4,046 $3,929 $3,871

$3,714 2047 $4,099 $3,982 $3,924

$3,767 2048 $4,154 $4,037 $3,978

$3,822 2049 $4,209 $4,092 $4,033

$3,878 2050 $4,265 $4,148 $4,089

$3,935 2051 $4,323 $4,205 $4,147

$3,993 2052 $4,381 $4,264 $4,205

$4,053 2053 $4,441 $4,323 $4,265

$4,113 2054 $4,502 $4,384 $4,325

$4,175 2055 $4,564 $4,446 $4,387

IMH-W-Large-C

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $3,132 $3,043 $2,998

2017 $3,165 $3,076 $3,032

2018 $3,198 $3,110 $3,065

2019 $3,232 $3,144 $3,099

2020 $3,272 $3,183 $3,139

2021 $3,308 $3,219 $3,175

2022 $3,347 $3,258 $3,214

2023 $3,387 $3,298 $3,253

2024 $3,428 $3,338 $3,294

2025 $3,470 $3,381 $3,336

2026 $3,513 $3,424 $3,379

2027 $3,555 $3,465 $3,420

2028 $3,598 $3,509 $3,464

2029 $3,642 $3,553 $3,508

2030 $3,684 $3,595 $3,550

2031 $3,731 $3,641 $3,597

2032 $3,779 $3,690 $3,645

2033 $3,829 $3,739 $3,694
2034 $3,880 $3,790 $3,745

2035 $3,936 $3,846 $3,800

2036 $3,988 $3,898 $3,852

2037 $4,041 $3,951 $3,905

2038 $4,096 $4,005 $3,959

2039 $4,151 $4,060 $4,014

2040 $4,207 $4,116 $4,070

2041 $4,265 $4,174 $4,128

2042 $4,324 $4,232 $4,186

2043 $4,383 $4,292 $4,246

2044 $4,445 $4,353 $4,307

2045 $4,507 $4,415 $4,369

2046 $4,571 $4,479 $4,433

2047 $4,637 $4,545 $4,499

2048 $4,704 $4,612 $4,566

2049 $4,772 $4,680 $4,634

2050 $4,842 $4,750 $4,703

2051 $4,913 $4,821 $4,774

2052 $4,986 $4,893 $4,847

2053 $5,060 $4,967 $4,921

2054 $5,135 $5,043 $4,996

2055 $5,213 $5,120 $5,073

IMH-A-Small-C

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

$743 2016 $911 $855 $827

$743 2017 $911 $855 $827

$743 2018 $910 $854 $827

$743 2019 $909 $854 $826

$745 2020 $912 $856 $828

$745 2021 $912 $856 $828

$746 2022 $913 $857 $829

$747 2023 $914 $858 $830

$748 2024 $915 $859 $832

$749 2025 $917 $861 $833

$751 2026 $919 $863 $835

$751 2027 $919 $863 $835

$752 2028 $920 $864 $836

$753 2029 $921 $865 $837

$752 2030 $920 $864 $836

$753 2031 $921 $865 $837

$755 2032 $923 $867 $839

$757 2033 $925 $869 $841

$759 2034 $928 $871 $843

$762 2035 $933 $876 $848
$764 2036 $934 $878 $849

$766 2037 $936 $879 $851

$767 2038 $938 $881 $853

$769 2039 $940 $883 $854

$770 2040 $942 $885 $856

$772 2041 $944 $886 $858

$774 2042 $946 $888 $860

$776 2043 $948 $890 $862

$778 2044 $950 $892 $864

$779 2045 $952 $894 $866

$781 2046 $954 $896 $868

$784 2047 $957 $899 $870

$786 2048 $959 $902 $873

$789 2049 $962 $904 $875

$792 2050 $965 $907 $878

$794 2051 $968 $910 $881

$797 2052 $971 $913 $884

$800 2053 $973 $916 $887

$802 2054 $976 $918 $889

$805 2055 $979 $921 $892

IMH-A-Large-C

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

$1,444 $1,389 2016 $1,775 $1,664 $1,609

$1,446 $1,391 2017 $1,776 $1,666 $1,611

$1,447 $1,392 2018 $1,776 $1,667 $1,612

$1,448 $1,393 2019 $1,777 $1,667 $1,612

$1,454 $1,399 2020 $1,784 $1,674 $1,619

$1,455 $1,400 2021 $1,785 $1,675 $1,620

$1,459 $1,404 2022 $1,789 $1,679 $1,624

$1,463 $1,407 2023 $1,793 $1,683 $1,628

$1,466 $1,411 2024 $1,797 $1,687 $1,632

$1,471 $1,416 2025 $1,803 $1,692 $1,637

$1,476 $1,420 2026 $1,808 $1,697 $1,642

$1,478 $1,423 2027 $1,810 $1,700 $1,644

$1,482 $1,427 2028 $1,814 $1,703 $1,648

$1,485 $1,430 2029 $1,818 $1,707 $1,651

$1,486 $1,431 2030 $1,817 $1,707 $1,652

$1,490 $1,435 2031 $1,822 $1,711 $1,656

$1,496 $1,441 2032 $1,828 $1,717 $1,662

$1,501 $1,445 2033 $1,833 $1,723 $1,667

$1,507 $1,452 2034 $1,841 $1,730 $1,674

$1,517 $1,461 2035 $1,853 $1,741 $1,685

$1,522 $1,466 2036 $1,858 $1,746 $1,690

$1,527 $1,471 2037 $1,864 $1,752 $1,695
$1,532 $1,476 2038 $1,870 $1,757 $1,701

$1,538 $1,482 2039 $1,875 $1,763 $1,707

$1,544 $1,487 2040 $1,881 $1,769 $1,713

$1,549 $1,493 2041 $1,888 $1,775 $1,718

$1,555 $1,499 2042 $1,894 $1,781 $1,725

$1,561 $1,505 2043 $1,900 $1,787 $1,731

$1,567 $1,511 2044 $1,907 $1,794 $1,737

$1,573 $1,517 2045 $1,913 $1,800 $1,743

$1,580 $1,523 2046 $1,920 $1,807 $1,750

$1,587 $1,530 2047 $1,928 $1,814 $1,758

$1,595 $1,538 2048 $1,936 $1,822 $1,765

$1,602 $1,545 2049 $1,944 $1,830 $1,773

$1,610 $1,553 2050 $1,952 $1,838 $1,781

$1,618 $1,561 2051 $1,960 $1,846 $1,789

$1,626 $1,569 2052 $1,969 $1,854 $1,797

$1,634 $1,577 2053 $1,977 $1,863 $1,806

$1,642 $1,585 2054 $1,986 $1,871 $1,814

$1,651 $1,593 2055 $1,995 $1,880 $1,823

RCU-Small-C

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $1,678 $1,593 $1,486

2017 $1,679 $1,594 $1,487

2018 $1,678 $1,594 $1,487

2019 $1,678 $1,593 $1,487

2020 $1,684 $1,599 $1,492

2021 $1,684 $1,600 $1,493

2022 $1,687 $1,603 $1,496

2023 $1,691 $1,606 $1,499

2024 $1,694 $1,609 $1,502

2025 $1,699 $1,614 $1,506

2026 $1,703 $1,618 $1,510

2027 $1,704 $1,619 $1,512

2028 $1,707 $1,622 $1,514

2029 $1,709 $1,624 $1,516

2030 $1,708 $1,623 $1,515

2031 $1,711 $1,626 $1,519

2032 $1,716 $1,631 $1,523

2033 $1,720 $1,635 $1,527

2034 $1,727 $1,641 $1,533

2035 $1,738 $1,651 $1,543

2036 $1,742 $1,656 $1,547

2037 $1,746 $1,660 $1,551

2038 $1,751 $1,664 $1,555

2039 $1,755 $1,669 $1,559
2040 $1,760 $1,673 $1,564

2041 $1,765 $1,678 $1,568

2042 $1,769 $1,682 $1,573

2043 $1,774 $1,687 $1,577

2044 $1,779 $1,692 $1,582

2045 $1,784 $1,697 $1,587

2046 $1,790 $1,702 $1,592

2047 $1,795 $1,708 $1,598

2048 $1,801 $1,714 $1,603

2049 $1,807 $1,720 $1,609

2050 $1,814 $1,726 $1,615

2051 $1,820 $1,732 $1,621

2052 $1,826 $1,738 $1,627

2053 $1,833 $1,745 $1,633

2054 $1,839 $1,751 $1,640

2055 $1,846 $1,758 $1,646

RCU-Large-C

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $2,289 $2,184 $2,051

2017 $2,292 $2,187 $2,054

2018 $2,293 $2,188 $2,056

2019 $2,294 $2,190 $2,058

2020 $2,304 $2,199 $2,067

2021 $2,307 $2,202 $2,070

2022 $2,313 $2,208 $2,075

2023 $2,319 $2,214 $2,081

2024 $2,326 $2,220 $2,087

2025 $2,334 $2,228 $2,095

2026 $2,342 $2,236 $2,102

2027 $2,346 $2,240 $2,107

2028 $2,352 $2,246 $2,112

2029 $2,357 $2,251 $2,118

2030 $2,358 $2,252 $2,119

2031 $2,365 $2,259 $2,126

2032 $2,374 $2,268 $2,135

2033 $2,382 $2,276 $2,142

2034 $2,393 $2,286 $2,152

2035 $2,409 $2,302 $2,167

2036 $2,418 $2,310 $2,175

2037 $2,426 $2,319 $2,184

2038 $2,435 $2,327 $2,192

2039 $2,444 $2,336 $2,200

2040 $2,453 $2,345 $2,209

2041 $2,462 $2,354 $2,218
2042 $2,471 $2,363 $2,227

2043 $2,481 $2,373 $2,237

2044 $2,491 $2,382 $2,246

2045 $2,501 $2,392 $2,256

2046 $2,511 $2,402 $2,266

2047 $2,522 $2,414 $2,277

2048 $2,534 $2,425 $2,288

2049 $2,545 $2,437 $2,299

2050 $2,557 $2,448 $2,311

2051 $2,569 $2,460 $2,323

2052 $2,582 $2,473 $2,335

2053 $2,594 $2,485 $2,347

2054 $2,607 $2,498 $2,360

2055 $2,620 $2,511 $2,372

SCU-W-Small-C

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 #VALUE!

2017 #VALUE!

2018 #VALUE!

2019 #VALUE!

2020 #VALUE!

2021 #VALUE!

2022 #VALUE!

2023 #VALUE!

2024 #VALUE!

2025 #VALUE!

2026 #VALUE!

2027 #VALUE!

2028 #VALUE!

2029 #VALUE!

2030 #VALUE!

2031 #VALUE!

2032 #VALUE!

2033 #VALUE!

2034 #VALUE!

2035 #VALUE!

2036 #VALUE!

2037 #VALUE!

2038 #VALUE!

2039 #VALUE!

2040 #VALUE!

2041 #VALUE!

2042 #VALUE!

2043 #VALUE!
2044 #VALUE!

2045 #VALUE!

2046 #VALUE!

2047 #VALUE!

2048 #VALUE!

2049 #VALUE!

2050 #VALUE!

2051 #VALUE!

2052 #VALUE!

2053 #VALUE!

2054 #VALUE!

2055 #VALUE!

SCU-W-Large-C

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $1,083 $1,072 $1,052

2017 $1,093 $1,082 $1,062

2018 $1,103 $1,091 $1,071

2019 $1,113 $1,101 $1,081

2020 $1,125 $1,113 $1,093

2021 $1,135 $1,124 $1,104

2022 $1,147 $1,135 $1,115

2023 $1,159 $1,147 $1,127

2024 $1,171 $1,159 $1,139

2025 $1,183 $1,172 $1,152

2026 $1,196 $1,185 $1,165

2027 $1,209 $1,197 $1,177

2028 $1,221 $1,210 $1,190

2029 $1,234 $1,223 $1,203

2030 $1,247 $1,235 $1,215

2031 $1,260 $1,249 $1,229

2032 $1,275 $1,263 $1,244

2033 $1,290 $1,278 $1,258

2034 $1,305 $1,294 $1,274

2035 $1,322 $1,311 $1,291

2036 $1,338 $1,326 $1,306

2037 $1,354 $1,342 $1,322

2038 $1,370 $1,358 $1,338

2039 $1,387 $1,375 $1,354

2040 $1,403 $1,392 $1,371

2041 $1,421 $1,409 $1,388

2042 $1,438 $1,426 $1,406

2043 $1,456 $1,444 $1,424

2044 $1,474 $1,463 $1,442

2045 $1,493 $1,481 $1,461
2046 $1,512 $1,500 $1,480

2047 $1,532 $1,520 $1,500

2048 $1,552 $1,540 $1,520

2049 $1,573 $1,561 $1,540

2050 $1,594 $1,582 $1,561

2051 $1,615 $1,603 $1,583

2052 $1,637 $1,625 $1,605

2053 $1,659 $1,647 $1,627

2054 $1,682 $1,670 $1,650

2055 $1,705 $1,693 $1,673

SCU-A-Small-C

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016 $595 $571 $543

2017 $595 $571 $543

2018 $594 $570 $542

2019 $593 $569 $542

2020 $594 $570 $543

2021 $594 $570 $542

2022 $594 $570 $542

2023 $595 $570 $543

2024 $595 $571 $543

2025 $596 $571 $544

2026 $596 $572 $544

2027 $596 $572 $544

2028 $596 $572 $544

2029 $596 $572 $544

2030 $595 $571 $543

2031 $595 $571 $543

2032 $596 $572 $544

2033 $597 $572 $545

2034 $598 $574 $546

2035 $601 $576 $548

2036 $601 $576 $548

2037 $602 $577 $549

2038 $602 $578 $549

2039 $603 $578 $550

2040 $604 $579 $550

2041 $604 $579 $551

2042 $605 $580 $552

2043 $606 $581 $552

2044 $606 $581 $553

2045 $607 $582 $554

2046 $608 $583 $554

2047 $609 $584 $555
2048 $610 $585 $556

2049 $611 $586 $558

2050 $612 $587 $559

2051 $614 $588 $560

2052 $615 $590 $561

2053 $616 $591 $562

2054 $617 $592 $563

2055 $619 $593 $564

SCU-A-Large-C

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

$736 $705 2016 $890 $854 $813

$736 $705 2017 $890 $854 $813

$736 $705 2018 $890 $854 $813

$735 $705 2019 $889 $853 $812

$737 $706 2020 $891 $855 $814

$737 $706 2021 $891 $855 $814

$738 $707 2022 $892 $856 $815

$739 $708 2023 $893 $857 $816

$740 $709 2024 $894 $858 $817

$741 $710 2025 $896 $860 $819

$742 $711 2026 $897 $861 $820

$743 $712 2027 $898 $862 $820

$743 $712 2028 $898 $862 $821

$744 $713 2029 $899 $863 $822

$744 $713 2030 $898 $862 $821

$745 $714 2031 $899 $863 $822

$746 $715 2032 $901 $865 $824

$748 $716 2033 $903 $867 $825

$749 $718 2034 $905 $869 $827

$753 $722 2035 $910 $873 $831

$754 $723 2036 $911 $875 $833

$756 $724 2037 $913 $876 $834

$757 $726 2038 $915 $878 $836

$759 $727 2039 $916 $879 $837

$760 $729 2040 $918 $881 $839

$762 $730 2041 $920 $883 $841

$763 $732 2042 $922 $885 $842

$765 $733 2043 $923 $886 $844

$767 $735 2044 $925 $888 $846

$769 $737 2045 $927 $890 $848

$770 $739 2046 $929 $892 $850

$773 $741 2047 $932 $895 $852

$775 $743 2048 $934 $897 $855

$778 $746 2049 $937 $900 $857
$780 $748 2050 $940 $902 $860

$783 $751 2051 $942 $905 $862

$785 $753 2052 $945 $908 $865

$788 $756 2053 $948 $911 $868

$790 $758 2054 $951 $913 $871

$793 $761 2055 $954 $916 $873

Other

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051
2052

2053

2054

2055

Other

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053
2054

2055

Other

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055
Other

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other
Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3
2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other

Rate (2010$) Total Annualized Operation and Maintenance Costs at 7% Rate 

Level 6 Level 7 Level 8 Level 1 Level 2 Level 3

2016

2017
2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055
IMH-W-Small-B

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

2016 $2,085

2017 $2,085

2018 $2,085

2019 $2,085

2020 $2,085

2021 $2,085

2022 $2,085

2023 $2,085

2024 $2,085

2025 $2,085

2026 $2,085

2027 $2,085

2028 $2,085

2029 $2,085

2030 $2,085

2031 $2,085

2032 $2,085

2033 $2,085

2034 $2,085

2035 $2,085

2036 $2,085

2037 $2,085

2038 $2,085

2039 $2,085

2040 $2,085

2041 $2,085

2042 $2,085

2043 $2,085

2044 $2,085

2045 $2,085

2046 $2,085

2047 $2,085

2048 $2,085

2049 $2,085

2050 $2,085

2051 $2,085

2052 $2,085

2053 $2,085

2054 $2,085

2055 $2,085
IMH-W- Med -B

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

2016 $3,453

2017 $3,453

2018 $3,453

2019 $3,453

2020 $3,453

2021 $3,453

2022 $3,453

2023 $3,453

2024 $3,453

2025 $3,453

2026 $3,453

2027 $3,453

2028 $3,453

2029 $3,453

2030 $3,453

2031 $3,453

2032 $3,453

2033 $3,453

2034 $3,453

2035 $3,453

2036 $3,453

2037 $3,453

2038 $3,453

2039 $3,453

2040 $3,453

2041 $3,453

2042 $3,453

2043 $3,453

2044 $3,453

2045 $3,453

2046 $3,453

2047 $3,453

2048 $3,453

2049 $3,453

2050 $3,453

2051 $3,453

2052 $3,453

2053 $3,453

2054 $3,453

2055 $3,453

IMH-W-Large-B
ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

2016 $6,641

2017 $6,641

2018 $6,641

2019 $6,641

2020 $6,641

2021 $6,641

2022 $6,641

2023 $6,641

2024 $6,641

2025 $6,641

2026 $6,641

2027 $6,641

2028 $6,641

2029 $6,641

2030 $6,641

2031 $6,641

2032 $6,641

2033 $6,641

2034 $6,641

2035 $6,641

2036 $6,641

2037 $6,641

2038 $6,641

2039 $6,641

2040 $6,641

2041 $6,641

2042 $6,641

2043 $6,641

2044 $6,641

2045 $6,641

2046 $6,641

2047 $6,641

2048 $6,641

2049 $6,641

2050 $6,641

2051 $6,641

2052 $6,641

2053 $6,641

2054 $6,641

2055 $6,641

IMH-A-Small-B

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1
$742 2016 $2,089

$743 2017 $2,089

$744 2018 $2,089

$744 2019 $2,089

$748 2020 $2,089

$749 2021 $2,089

$751 2022 $2,089

$753 2023 $2,089

$755 2024 $2,089

$758 2025 $2,089

$761 2026 $2,089

$762 2027 $2,089

$764 2028 $2,089

$766 2029 $2,089

$767 2030 $2,089

$769 2031 $2,089

$773 2032 $2,089

$775 2033 $2,089

$779 2034 $2,089

$784 2035 $2,089

$787 2036 $2,089

$790 2037 $2,089

$793 2038 $2,089

$797 2039 $2,089

$800 2040 $2,089

$803 2041 $2,089

$806 2042 $2,089

$810 2043 $2,089

$813 2044 $2,089

$817 2045 $2,089

$820 2046 $2,089

$824 2047 $2,089

$829 2048 $2,089

$833 2049 $2,089

$837 2050 $2,089

$841 2051 $2,089

$846 2052 $2,089

$850 2053 $2,089

$855 2054 $2,089

$859 2055 $2,089

IMH-A-Large-B

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$1,364 2016 $4,051

$1,367 2017 $4,051
$1,370 2018 $4,051

$1,372 2019 $4,051

$1,379 2020 $4,051

$1,382 2021 $4,051

$1,387 2022 $4,051

$1,392 2023 $4,051

$1,397 2024 $4,051

$1,404 2025 $4,051

$1,410 2026 $4,051

$1,414 2027 $4,051

$1,419 2028 $4,051

$1,424 2029 $4,051

$1,427 2030 $4,051

$1,433 2031 $4,051

$1,440 2032 $4,051

$1,447 2033 $4,051

$1,454 2034 $4,051

$1,465 2035 $4,051

$1,472 2036 $4,051

$1,479 2037 $4,051

$1,487 2038 $4,051

$1,494 2039 $4,051

$1,501 2040 $4,051

$1,509 2041 $4,051

$1,517 2042 $4,051

$1,525 2043 $4,051

$1,533 2044 $4,051

$1,542 2045 $4,051

$1,550 2046 $4,051

$1,559 2047 $4,051

$1,569 2048 $4,051

$1,579 2049 $4,051

$1,589 2050 $4,051

$1,599 2051 $4,051

$1,609 2052 $4,051

$1,619 2053 $4,051

$1,630 2054 $4,051

$1,641 2055 $4,051

RCU-Small-B

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$1,487 2016 $3,602

$1,490 2017 $3,602

$1,492 2018 $3,602

$1,494 2019 $3,602
$1,501 2020 $3,602

$1,504 2021 $3,602

$1,509 2022 $3,602

$1,514 2023 $3,602

$1,519 2024 $3,602

$1,525 2025 $3,602

$1,531 2026 $3,602

$1,535 2027 $3,602

$1,540 2028 $3,602

$1,544 2029 $3,602

$1,546 2030 $3,602

$1,552 2031 $3,602

$1,559 2032 $3,602

$1,565 2033 $3,602

$1,573 2034 $3,602

$1,585 2035 $3,602

$1,592 2036 $3,602

$1,599 2037 $3,602

$1,606 2038 $3,602

$1,613 2039 $3,602

$1,620 2040 $3,602

$1,627 2041 $3,602

$1,635 2042 $3,602

$1,643 2043 $3,602

$1,650 2044 $3,602

$1,658 2045 $3,602

$1,667 2046 $3,602

$1,675 2047 $3,602

$1,685 2048 $3,602

$1,694 2049 $3,602

$1,703 2050 $3,602

$1,713 2051 $3,602

$1,723 2052 $3,602

$1,732 2053 $3,602

$1,743 2054 $3,602

$1,753 2055 $3,602

RCU-Large-B

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$2,275 2016 $7,064

$2,282 2017 $7,064

$2,286 2018 $7,064

$2,292 2019 $7,064

$2,304 2020 $7,064

$2,310 2021 $7,064
$2,319 2022 $7,064

$2,329 2023 $7,064

$2,338 2024 $7,064

$2,350 2025 $7,064

$2,361 2026 $7,064

$2,369 2027 $7,064

$2,379 2028 $7,064

$2,388 2029 $7,064

$2,394 2030 $7,064

$2,405 2031 $7,064

$2,418 2032 $7,064

$2,430 2033 $7,064

$2,444 2034 $7,064

$2,463 2035 $7,064

$2,476 2036 $7,064

$2,489 2037 $7,064

$2,503 2038 $7,064

$2,516 2039 $7,064

$2,530 2040 $7,064

$2,544 2041 $7,064

$2,559 2042 $7,064

$2,574 2043 $7,064

$2,589 2044 $7,064

$2,604 2045 $7,064

$2,620 2046 $7,064

$2,637 2047 $7,064

$2,655 2048 $7,064

$2,673 2049 $7,064

$2,691 2050 $7,064

$2,710 2051 $7,064

$2,729 2052 $7,064

$2,748 2053 $7,064

$2,768 2054 $7,064

$2,788 2055 $7,064

SCU-W-Small-B

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$715 $706 2016 $2,258

$720 $711 2017 $2,258

$726 $717 2018 $2,258

$731 $722 2019 $2,258

$738 $729 2020 $2,258

$744 $735 2021 $2,258

$750 $741 2022 $2,258

$757 $748 2023 $2,258
$764 $755 2024 $2,258

$771 $762 2025 $2,258

$778 $769 2026 $2,258

$785 $776 2027 $2,258

$792 $783 2028 $2,258

$800 $791 2029 $2,258

$807 $798 2030 $2,258

$814 $806 2031 $2,258

$823 $814 2032 $2,258

$831 $822 2033 $2,258

$840 $831 2034 $2,258

$850 $841 2035 $2,258

$859 $850 2036 $2,258

$868 $859 2037 $2,258

$877 $868 2038 $2,258

$886 $877 2039 $2,258

$896 $887 2040 $2,258

$906 $897 2041 $2,258

$916 $907 2042 $2,258

$926 $917 2043 $2,258

$937 $928 2044 $2,258

$947 $938 2045 $2,258

$958 $949 2046 $2,258

$970 $961 2047 $2,258

$981 $972 2048 $2,258

$993 $984 2049 $2,258

$1,006 $997 2050 $2,258

$1,018 $1,009 2051 $2,258

$1,031 $1,022 2052 $2,258

$1,044 $1,035 2053 $2,258

$1,057 $1,048 2054 $2,258

$1,071 $1,062 2055 $2,258

SCU-W-Large-B

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$1,380 $1,360 $1,348 $1,304 2016 $2,269

$1,396 $1,376 $1,364 $1,320 2017 $2,269

$1,412 $1,392 $1,380 $1,336 2018 $2,269

$1,428 $1,408 $1,396 $1,353 2019 $2,269

$1,447 $1,427 $1,415 $1,371 2020 $2,269

$1,464 $1,444 $1,432 $1,388 2021 $2,269

$1,482 $1,462 $1,450 $1,407 2022 $2,269

$1,501 $1,481 $1,469 $1,425 2023 $2,269

$1,520 $1,500 $1,488 $1,444 2024 $2,269

$1,540 $1,520 $1,508 $1,464 2025 $2,269
$1,560 $1,540 $1,528 $1,484 2026 $2,269

$1,580 $1,560 $1,548 $1,504 2027 $2,269

$1,601 $1,581 $1,569 $1,525 2028 $2,269

$1,622 $1,602 $1,590 $1,545 2029 $2,269

$1,642 $1,622 $1,610 $1,566 2030 $2,269

$1,664 $1,644 $1,632 $1,588 2031 $2,269

$1,687 $1,667 $1,655 $1,611 2032 $2,269

$1,710 $1,690 $1,678 $1,634 2033 $2,269

$1,734 $1,714 $1,702 $1,658 2034 $2,269

$1,760 $1,740 $1,728 $1,683 2035 $2,269

$1,785 $1,764 $1,752 $1,708 2036 $2,269

$1,810 $1,789 $1,777 $1,733 2037 $2,269

$1,835 $1,815 $1,803 $1,758 2038 $2,269

$1,861 $1,841 $1,829 $1,784 2039 $2,269

$1,888 $1,868 $1,855 $1,811 2040 $2,269

$1,915 $1,895 $1,883 $1,838 2041 $2,269

$1,943 $1,923 $1,910 $1,865 2042 $2,269

$1,971 $1,951 $1,939 $1,894 2043 $2,269

$2,000 $1,980 $1,967 $1,922 2044 $2,269

$2,030 $2,009 $1,997 $1,952 2045 $2,269

$2,060 $2,039 $2,027 $1,982 2046 $2,269

$2,091 $2,070 $2,058 $2,013 2047 $2,269

$2,123 $2,102 $2,090 $2,044 2048 $2,269

$2,155 $2,134 $2,122 $2,077 2049 $2,269

$2,188 $2,167 $2,155 $2,110 2050 $2,269

$2,222 $2,201 $2,189 $2,143 2051 $2,269

$2,256 $2,235 $2,223 $2,177 2052 $2,269

$2,291 $2,270 $2,258 $2,212 2053 $2,269

$2,327 $2,306 $2,294 $2,248 2054 $2,269

$2,363 $2,342 $2,330 $2,284 2055 $2,269

SCU-A-Small-B

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$559 $542 $531 2016 $2,258

$559 $542 $532 2017 $2,258

$559 $542 $532 2018 $2,258

$559 $542 $532 2019 $2,258

$561 $543 $533 2020 $2,258

$561 $544 $533 2021 $2,258

$562 $544 $534 2022 $2,258

$563 $545 $535 2023 $2,258

$563 $546 $536 2024 $2,258

$565 $547 $537 2025 $2,258

$566 $549 $538 2026 $2,258

$566 $549 $539 2027 $2,258
$567 $550 $539 2028 $2,258

$568 $551 $540 2029 $2,258

$568 $550 $540 2030 $2,258

$569 $551 $541 2031 $2,258

$570 $553 $542 2032 $2,258

$572 $554 $544 2033 $2,258

$573 $556 $545 2034 $2,258

$576 $559 $548 2035 $2,258

$578 $560 $549 2036 $2,258

$579 $561 $551 2037 $2,258

$580 $563 $552 2038 $2,258

$582 $564 $553 2039 $2,258

$583 $565 $555 2040 $2,258

$585 $567 $556 2041 $2,258

$586 $568 $558 2042 $2,258

$588 $570 $559 2043 $2,258

$589 $572 $561 2044 $2,258

$591 $573 $562 2045 $2,258

$593 $575 $564 2046 $2,258

$595 $577 $566 2047 $2,258

$597 $579 $568 2048 $2,258

$599 $581 $570 2049 $2,258

$601 $583 $573 2050 $2,258

$603 $586 $575 2051 $2,258

$606 $588 $577 2052 $2,258

$608 $590 $579 2053 $2,258

$610 $592 $582 2054 $2,258

$613 $595 $584 2055 $2,258

SCU-A-Large-B

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$584 $567 2016 $2,263

$585 $568 2017 $2,263

$585 $568 2018 $2,263

$586 $569 2019 $2,263

$588 $571 2020 $2,263

$589 $571 2021 $2,263

$590 $573 2022 $2,263

$591 $574 2023 $2,263

$593 $576 2024 $2,263

$595 $578 2025 $2,263

$597 $579 2026 $2,263

$598 $581 2027 $2,263

$599 $582 2028 $2,263

$601 $584 2029 $2,263
$601 $584 2030 $2,263

$603 $586 2031 $2,263

$605 $588 2032 $2,263

$607 $590 2033 $2,263

$610 $593 2034 $2,263

$614 $596 2035 $2,263

$616 $598 2036 $2,263

$618 $600 2037 $2,263

$620 $603 2038 $2,263

$622 $605 2039 $2,263

$625 $607 2040 $2,263

$627 $609 2041 $2,263

$629 $612 2042 $2,263

$632 $614 2043 $2,263

$634 $617 2044 $2,263

$637 $619 2045 $2,263

$640 $622 2046 $2,263

$643 $625 2047 $2,263

$646 $628 2048 $2,263

$649 $632 2049 $2,263

$652 $635 2050 $2,263

$656 $638 2051 $2,263

$659 $641 2052 $2,263

$663 $645 2053 $2,263

$666 $648 2054 $2,263

$670 $652 2055 $2,263

IMH-W-Small-C

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$2,653 $2,596 $2,506 2016 $3,435

$2,680 $2,623 $2,533 2017 $3,435

$2,706 $2,649 $2,559 2018 $3,435

$2,733 $2,676 $2,586 2019 $3,435

$2,766 $2,709 $2,619 2020 $3,435

$2,794 $2,738 $2,647 2021 $3,435

$2,826 $2,769 $2,679 2022 $3,435

$2,858 $2,801 $2,711 2023 $3,435

$2,891 $2,834 $2,743 2024 $3,435

$2,926 $2,869 $2,778 2025 $3,435

$2,960 $2,903 $2,812 2026 $3,435

$2,994 $2,937 $2,846 2027 $3,435

$3,028 $2,972 $2,880 2028 $3,435

$3,064 $3,007 $2,916 2029 $3,435

$3,097 $3,040 $2,949 2030 $3,435

$3,134 $3,077 $2,986 2031 $3,435
$3,174 $3,117 $3,026 2032 $3,435

$3,213 $3,156 $3,065 2033 $3,435

$3,255 $3,198 $3,107 2034 $3,435

$3,302 $3,244 $3,152 2035 $3,435

$3,344 $3,286 $3,194 2036 $3,435

$3,386 $3,329 $3,236 2037 $3,435

$3,430 $3,372 $3,280 2038 $3,435

$3,475 $3,417 $3,324 2039 $3,435

$3,520 $3,462 $3,369 2040 $3,435

$3,566 $3,508 $3,416 2041 $3,435

$3,614 $3,556 $3,463 2042 $3,435

$3,662 $3,604 $3,511 2043 $3,435

$3,711 $3,653 $3,560 2044 $3,435

$3,761 $3,703 $3,610 2045 $3,435

$3,813 $3,754 $3,661 2046 $3,435

$3,866 $3,807 $3,714 2047 $3,435

$3,920 $3,861 $3,767 2048 $3,435

$3,975 $3,916 $3,822 2049 $3,435

$4,031 $3,972 $3,878 2050 $3,435

$4,088 $4,029 $3,935 2051 $3,435

$4,146 $4,087 $3,993 2052 $3,435

$4,206 $4,147 $4,053 2053 $3,435

$4,266 $4,207 $4,113 2054 $3,435

$4,328 $4,269 $4,175 2055 $3,435

IMH-W-Large-C

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$2,954 $2,918 2016 $4,849

$2,987 $2,952 2017 $4,849

$3,021 $2,985 2018 $4,849

$3,055 $3,019 2019 $4,849

$3,094 $3,059 2020 $4,849

$3,130 $3,095 2021 $4,849

$3,169 $3,134 2022 $4,849

$3,209 $3,173 2023 $4,849

$3,249 $3,213 2024 $4,849

$3,291 $3,256 2025 $4,849

$3,334 $3,298 2026 $4,849

$3,376 $3,340 2027 $4,849

$3,419 $3,383 2028 $4,849

$3,463 $3,427 2029 $4,849

$3,505 $3,470 2030 $4,849

$3,552 $3,516 2031 $4,849

$3,600 $3,564 2032 $4,849

$3,649 $3,613 2033 $4,849
$3,700 $3,664 2034 $4,849

$3,755 $3,719 2035 $4,849

$3,807 $3,771 2036 $4,849

$3,860 $3,823 2037 $4,849

$3,914 $3,877 2038 $4,849

$3,969 $3,932 2039 $4,849

$4,025 $3,988 2040 $4,849

$4,082 $4,046 2041 $4,849

$4,141 $4,104 2042 $4,849

$4,200 $4,164 2043 $4,849

$4,261 $4,225 2044 $4,849

$4,324 $4,287 2045 $4,849

$4,387 $4,350 2046 $4,849

$4,453 $4,416 2047 $4,849

$4,519 $4,483 2048 $4,849

$4,588 $4,551 2049 $4,849

$4,657 $4,620 2050 $4,849

$4,728 $4,691 2051 $4,849

$4,801 $4,764 2052 $4,849

$4,875 $4,838 2053 $4,849

$4,950 $4,913 2054 $4,849

$5,027 $4,990 2055 $4,849

IMH-A-Small-C

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$799 $771 $743 2016 $2,882

$799 $771 $743 2017 $2,882

$799 $771 $743 2018 $2,882

$798 $770 $743 2019 $2,882

$801 $773 $745 2020 $2,882

$800 $773 $745 2021 $2,882

$801 $774 $746 2022 $2,882

$802 $775 $747 2023 $2,882

$804 $776 $748 2024 $2,882

$805 $777 $749 2025 $2,882

$807 $779 $751 2026 $2,882

$807 $779 $751 2027 $2,882

$808 $780 $752 2028 $2,882

$809 $781 $753 2029 $2,882

$808 $780 $752 2030 $2,882

$809 $781 $753 2031 $2,882

$811 $783 $755 2032 $2,882

$813 $785 $757 2033 $2,882

$815 $787 $759 2034 $2,882

$819 $791 $762 2035 $2,882
$821 $792 $764 2036 $2,882

$822 $794 $766 2037 $2,882

$824 $796 $767 2038 $2,882

$826 $797 $769 2039 $2,882

$828 $799 $770 2040 $2,882

$829 $801 $772 2041 $2,882

$831 $803 $774 2042 $2,882

$833 $804 $776 2043 $2,882

$835 $806 $778 2044 $2,882

$837 $808 $779 2045 $2,882

$839 $810 $781 2046 $2,882

$841 $813 $784 2047 $2,882

$844 $815 $786 2048 $2,882

$847 $818 $789 2049 $2,882

$849 $820 $792 2050 $2,882

$852 $823 $794 2051 $2,882

$855 $826 $797 2052 $2,882

$858 $829 $800 2053 $2,882

$860 $831 $802 2054 $2,882

$863 $834 $805 2055 $2,882

IMH-A-Large-C

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$1,554 $1,499 $1,444 $1,389 2016 $4,849

$1,556 $1,501 $1,446 $1,391 2017 $4,849

$1,557 $1,502 $1,447 $1,392 2018 $4,849

$1,558 $1,503 $1,448 $1,393 2019 $4,849

$1,564 $1,509 $1,454 $1,399 2020 $4,849

$1,565 $1,510 $1,455 $1,400 2021 $4,849

$1,569 $1,514 $1,459 $1,404 2022 $4,849

$1,573 $1,518 $1,463 $1,407 2023 $4,849

$1,577 $1,521 $1,466 $1,411 2024 $4,849

$1,582 $1,527 $1,471 $1,416 2025 $4,849

$1,587 $1,531 $1,476 $1,420 2026 $4,849

$1,589 $1,534 $1,478 $1,423 2027 $4,849

$1,593 $1,537 $1,482 $1,427 2028 $4,849

$1,596 $1,541 $1,485 $1,430 2029 $4,849

$1,597 $1,541 $1,486 $1,431 2030 $4,849

$1,601 $1,546 $1,490 $1,435 2031 $4,849

$1,607 $1,551 $1,496 $1,441 2032 $4,849

$1,612 $1,556 $1,501 $1,445 2033 $4,849

$1,618 $1,563 $1,507 $1,452 2034 $4,849

$1,629 $1,573 $1,517 $1,461 2035 $4,849

$1,634 $1,578 $1,522 $1,466 2036 $4,849

$1,639 $1,583 $1,527 $1,471 2037 $4,849
$1,645 $1,589 $1,532 $1,476 2038 $4,849

$1,650 $1,594 $1,538 $1,482 2039 $4,849

$1,656 $1,600 $1,544 $1,487 2040 $4,849

$1,662 $1,606 $1,549 $1,493 2041 $4,849

$1,668 $1,612 $1,555 $1,499 2042 $4,849

$1,674 $1,618 $1,561 $1,505 2043 $4,849

$1,680 $1,624 $1,567 $1,511 2044 $4,849

$1,687 $1,630 $1,573 $1,517 2045 $4,849

$1,693 $1,637 $1,580 $1,523 2046 $4,849

$1,701 $1,644 $1,587 $1,530 2047 $4,849

$1,708 $1,651 $1,595 $1,538 2048 $4,849

$1,716 $1,659 $1,602 $1,545 2049 $4,849

$1,724 $1,667 $1,610 $1,553 2050 $4,849

$1,732 $1,675 $1,618 $1,561 2051 $4,849

$1,740 $1,683 $1,626 $1,569 2052 $4,849

$1,748 $1,691 $1,634 $1,577 2053 $4,849

$1,757 $1,699 $1,642 $1,585 2054 $4,849

$1,765 $1,708 $1,651 $1,593 2055 $4,849

RCU-Small-C

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

2016 $3,819

2017 $3,819

2018 $3,819

2019 $3,819

2020 $3,819

2021 $3,819

2022 $3,819

2023 $3,819

2024 $3,819

2025 $3,819

2026 $3,819

2027 $3,819

2028 $3,819

2029 $3,819

2030 $3,819

2031 $3,819

2032 $3,819

2033 $3,819

2034 $3,819

2035 $3,819

2036 $3,819

2037 $3,819

2038 $3,819

2039 $3,819
2040 $3,819

2041 $3,819

2042 $3,819

2043 $3,819

2044 $3,819

2045 $3,819

2046 $3,819

2047 $3,819

2048 $3,819

2049 $3,819

2050 $3,819

2051 $3,819

2052 $3,819

2053 $3,819

2054 $3,819

2055 $3,819

RCU-Large-C

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

2016 $5,704

2017 $5,704

2018 $5,704

2019 $5,704

2020 $5,704

2021 $5,704

2022 $5,704

2023 $5,704

2024 $5,704

2025 $5,704

2026 $5,704

2027 $5,704

2028 $5,704

2029 $5,704

2030 $5,704

2031 $5,704

2032 $5,704

2033 $5,704

2034 $5,704

2035 $5,704

2036 $5,704

2037 $5,704

2038 $5,704

2039 $5,704

2040 $5,704

2041 $5,704
2042 $5,704

2043 $5,704

2044 $5,704

2045 $5,704

2046 $5,704

2047 $5,704

2048 $5,704

2049 $5,704

2050 $5,704

2051 $5,704

2052 $5,704

2053 $5,704

2054 $5,704

2055 $5,704

SCU-W-Small-C

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

2016 $0

2017 $0

2018 $0

2019 $0

2020 $0

2021 $0

2022 $0

2023 $0

2024 $0

2025 $0

2026 $0

2027 $0

2028 $0

2029 $0

2030 $0

2031 $0

2032 $0

2033 $0

2034 $0

2035 $0

2036 $0

2037 $0

2038 $0

2039 $0

2040 $0

2041 $0

2042 $0

2043 $0
2044 $0

2045 $0

2046 $0

2047 $0

2048 $0

2049 $0

2050 $0

2051 $0

2052 $0

2053 $0

2054 $0

2055 $0

SCU-W-Large-C

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$1,032 $1,024 2016 $2,223

$1,042 $1,034 2017 $2,223

$1,051 $1,043 2018 $2,223

$1,061 $1,053 2019 $2,223

$1,073 $1,065 2020 $2,223

$1,084 $1,076 2021 $2,223

$1,095 $1,087 2022 $2,223

$1,107 $1,099 2023 $2,223

$1,119 $1,111 2024 $2,223

$1,132 $1,124 2025 $2,223

$1,144 $1,136 2026 $2,223

$1,157 $1,149 2027 $2,223

$1,170 $1,162 2028 $2,223

$1,183 $1,175 2029 $2,223

$1,195 $1,187 2030 $2,223

$1,209 $1,201 2031 $2,223

$1,223 $1,215 2032 $2,223

$1,238 $1,230 2033 $2,223

$1,253 $1,245 2034 $2,223

$1,270 $1,262 2035 $2,223

$1,286 $1,277 2036 $2,223

$1,301 $1,293 2037 $2,223

$1,317 $1,309 2038 $2,223

$1,334 $1,326 2039 $2,223

$1,351 $1,343 2040 $2,223

$1,368 $1,360 2041 $2,223

$1,385 $1,377 2042 $2,223

$1,403 $1,395 2043 $2,223

$1,421 $1,413 2044 $2,223

$1,440 $1,432 2045 $2,223
$1,459 $1,451 2046 $2,223

$1,479 $1,471 2047 $2,223

$1,499 $1,491 2048 $2,223

$1,519 $1,511 2049 $2,223

$1,540 $1,532 2050 $2,223

$1,562 $1,554 2051 $2,223

$1,584 $1,575 2052 $2,223

$1,606 $1,598 2053 $2,223

$1,629 $1,620 2054 $2,223

$1,652 $1,643 2055 $2,223

SCU-A-Small-C

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$533 2016 $2,211

$533 2017 $2,211

$532 2018 $2,211

$531 2019 $2,211

$532 2020 $2,211

$532 2021 $2,211

$532 2022 $2,211

$532 2023 $2,211

$532 2024 $2,211

$533 2025 $2,211

$534 2026 $2,211

$533 2027 $2,211

$534 2028 $2,211

$534 2029 $2,211

$533 2030 $2,211

$533 2031 $2,211

$534 2032 $2,211

$534 2033 $2,211

$535 2034 $2,211

$537 2035 $2,211

$538 2036 $2,211

$538 2037 $2,211

$539 2038 $2,211

$539 2039 $2,211

$540 2040 $2,211

$540 2041 $2,211

$541 2042 $2,211

$542 2043 $2,211

$542 2044 $2,211

$543 2045 $2,211

$544 2046 $2,211

$545 2047 $2,211
$546 2048 $2,211

$547 2049 $2,211

$548 2050 $2,211

$549 2051 $2,211

$550 2052 $2,211

$551 2053 $2,211

$552 2054 $2,211

$554 2055 $2,211

SCU-A-Large-C

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

$788 $762 $736 $705 2016 $3,129

$788 $762 $736 $705 2017 $3,129

$787 $761 $736 $705 2018 $3,129

$787 $761 $735 $705 2019 $3,129

$789 $763 $737 $706 2020 $3,129

$788 $763 $737 $706 2021 $3,129

$789 $764 $738 $707 2022 $3,129

$790 $765 $739 $708 2023 $3,129

$791 $765 $740 $709 2024 $3,129

$793 $767 $741 $710 2025 $3,129

$794 $768 $742 $711 2026 $3,129

$794 $769 $743 $712 2027 $3,129

$795 $769 $743 $712 2028 $3,129

$796 $770 $744 $713 2029 $3,129

$795 $769 $744 $713 2030 $3,129

$796 $770 $745 $714 2031 $3,129

$798 $772 $746 $715 2032 $3,129

$799 $773 $748 $716 2033 $3,129

$801 $775 $749 $718 2034 $3,129

$805 $779 $753 $722 2035 $3,129

$807 $780 $754 $723 2036 $3,129

$808 $782 $756 $724 2037 $3,129

$810 $783 $757 $726 2038 $3,129

$811 $785 $759 $727 2039 $3,129

$813 $787 $760 $729 2040 $3,129

$814 $788 $762 $730 2041 $3,129

$816 $790 $763 $732 2042 $3,129

$818 $791 $765 $733 2043 $3,129

$820 $793 $767 $735 2044 $3,129

$821 $795 $769 $737 2045 $3,129

$823 $797 $770 $739 2046 $3,129

$826 $799 $773 $741 2047 $3,129

$828 $802 $775 $743 2048 $3,129

$831 $804 $778 $746 2049 $3,129
$833 $807 $780 $748 2050 $3,129

$836 $809 $783 $751 2051 $3,129

$838 $812 $785 $753 2052 $3,129

$841 $814 $788 $756 2053 $3,129

$844 $817 $790 $758 2054 $3,129

$847 $820 $793 $761 2055 $3,129

Other

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051
2052

2053

2054

2055

Other

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053
2054

2055

Other

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055
Other

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other
ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1
2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other

ntenance Costs at 7% Rate (2010$) Manufacturer Costs (2010$/Unit)

Level 4 Level 5 Level 6 Level 7 Level 8 Level 1

2016

2017
2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055
r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133

$2,125 $2,133
r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484

$3,484
r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

$6,656 $6,664

r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8
$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

$2,102 $2,119 $2,158

r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209
$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

$4,066 $4,164 $4,209

r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687
$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

$3,617 $3,665 $3,687

r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193
$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

$7,084 $7,165 $7,193

r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327
$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

$2,271 $2,292 $2,309 $2,327

r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353
$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

$2,282 $2,294 $2,303 $2,312 $2,323 $2,353

r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336
$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

$2,271 $2,297 $2,314 $2,328 $2,336

r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338
$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

$2,284 $2,307 $2,321 $2,338

r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533
$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

$3,441 $3,450 $3,460 $3,469 $3,533

r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005
$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

$4,872 $4,884 $4,912 $5,005

r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085
$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

$2,908 $2,926 $2,943 $2,961 $3,085

r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119
$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

$4,880 $4,892 $4,903 $4,914 $5,007 $5,119

r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904
$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

$3,830 $3,904

r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833
$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

$5,717 $5,833

r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8
r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251
$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

$2,228 $2,238 $2,248 $2,251

r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275
$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

$2,241 $2,269 $2,275

r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548
$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

$3,129 $3,175 $3,210 $3,252 $3,298 $3,548

r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8
r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8
r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8
r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8
r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8
r Costs (2010$/Unit)

Level 2 Level 3 Level 4 Level 5 Level 6 Level 7 Level 8

IMH-W-Small-B

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $359 $359 $359

2017 $358 $358 $358

2018 $357 $357 $357

2019 $356 $356 $356

2020 $356 $356 $356

2021 $355 $355 $355

2022 $354 $354 $354

2023 $353 $353 $353

2024 $352 $352 $352

2025 $351 $351 $351

2026 $351 $351 $351

2027 $350 $350 $350

2028 $349 $349 $349

2029 $348 $348 $348

2030 $348 $348 $348

2031 $347 $347 $347

2032 $346 $346 $346

2033 $345 $345 $345

2034 $345 $345 $345

2035 $344 $344 $344

2036 $343 $343 $343

2037 $343 $343 $343

2038 $342 $342 $342

2039 $342 $342 $342

2040 $341 $341 $341

2041 $340 $340 $340

2042 $340 $340 $340

2043 $339 $339 $339

2044 $338 $338 $338

2045 $338 $338 $338

2046 $0 $0 $0

2047 $0 $0 $0

2048 $0 $0 $0

2049 $0 $0 $0

2050 $0 $0 $0

2051 $0 $0 $0

2052 $0 $0 $0

2053 $0 $0 $0

2054 $0 $0 $0

2055 $0 $0 $0
IMH-W- Med -B

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $595 $595

2017 $593 $593

2018 $592 $592

2019 $590 $590

2020 $589 $589

2021 $587 $587

2022 $586 $586

2023 $585 $585

2024 $583 $583

2025 $582 $582

2026 $581 $581

2027 $579 $579

2028 $578 $578

2029 $577 $577

2030 $576 $576

2031 $574 $574

2032 $573 $573

2033 $572 $572

2034 $571 $571

2035 $570 $570

2036 $569 $569

2037 $568 $568

2038 $567 $567

2039 $566 $566

2040 $565 $565

2041 $564 $564

2042 $563 $563

2043 $562 $562

2044 $561 $561

2045 $560 $560

2046 $0 $0

2047 $0 $0

2048 $0 $0

2049 $0 $0

2050 $0 $0

2051 $0 $0

2052 $0 $0

2053 $0 $0

2054 $0 $0

2055 $0 $0

IMH-W-Large-B
Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $1,144 $1,144 $1,144

2017 $1,141 $1,141 $1,141

2018 $1,138 $1,138 $1,138

2019 $1,135 $1,135 $1,135

2020 $1,132 $1,132 $1,132

2021 $1,130 $1,130 $1,130

2022 $1,127 $1,127 $1,127

2023 $1,124 $1,124 $1,124

2024 $1,122 $1,122 $1,122

2025 $1,119 $1,119 $1,119

2026 $1,117 $1,117 $1,117

2027 $1,114 $1,114 $1,114

2028 $1,112 $1,112 $1,112

2029 $1,109 $1,109 $1,109

2030 $1,107 $1,107 $1,107

2031 $1,105 $1,105 $1,105

2032 $1,103 $1,103 $1,103

2033 $1,100 $1,100 $1,100

2034 $1,098 $1,098 $1,098

2035 $1,096 $1,096 $1,096

2036 $1,094 $1,094 $1,094

2037 $1,092 $1,092 $1,092

2038 $1,090 $1,090 $1,090

2039 $1,088 $1,088 $1,088

2040 $1,086 $1,086 $1,086

2041 $1,084 $1,084 $1,084

2042 $1,082 $1,082 $1,082

2043 $1,080 $1,080 $1,080

2044 $1,078 $1,078 $1,078

2045 $1,076 $1,076 $1,076

2046 $0 $0 $0

2047 $0 $0 $0

2048 $0 $0 $0

2049 $0 $0 $0

2050 $0 $0 $0

2051 $0 $0 $0

2052 $0 $0 $0

2053 $0 $0 $0

2054 $0 $0 $0

2055 $0 $0 $0

IMH-A-Small-B

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6
2016 $360 $360 $360 $360

2017 $359 $359 $359 $359

2018 $358 $358 $358 $358

2019 $357 $357 $357 $357

2020 $356 $356 $356 $356

2021 $355 $355 $355 $355

2022 $355 $355 $355 $355

2023 $354 $354 $354 $354

2024 $353 $353 $353 $353

2025 $352 $352 $352 $352

2026 $351 $351 $351 $351

2027 $350 $350 $350 $350

2028 $350 $350 $350 $350

2029 $349 $349 $349 $349

2030 $348 $348 $348 $348

2031 $348 $348 $348 $348

2032 $347 $347 $347 $347

2033 $346 $346 $346 $346

2034 $345 $345 $345 $345

2035 $345 $345 $345 $345

2036 $344 $344 $344 $344

2037 $343 $343 $343 $343

2038 $343 $343 $343 $343

2039 $342 $342 $342 $342

2040 $342 $342 $342 $342

2041 $341 $341 $341 $341

2042 $340 $340 $340 $340

2043 $340 $340 $340 $340

2044 $339 $339 $339 $339

2045 $339 $339 $339 $339

2046 $0 $0 $0 $0

2047 $0 $0 $0 $0

2048 $0 $0 $0 $0

2049 $0 $0 $0 $0

2050 $0 $0 $0 $0

2051 $0 $0 $0 $0

2052 $0 $0 $0 $0

2053 $0 $0 $0 $0

2054 $0 $0 $0 $0

2055 $0 $0 $0 $0

IMH-A-Large-B

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $698 $698 $698 $698

2017 $696 $696 $696 $696
2018 $694 $694 $694 $694

2019 $693 $693 $693 $693

2020 $691 $691 $691 $691

2021 $689 $689 $689 $689

2022 $687 $687 $687 $687

2023 $686 $686 $686 $686

2024 $684 $684 $684 $684

2025 $683 $683 $683 $683

2026 $681 $681 $681 $681

2027 $680 $680 $680 $680

2028 $678 $678 $678 $678

2029 $677 $677 $677 $677

2030 $675 $675 $675 $675

2031 $674 $674 $674 $674

2032 $673 $673 $673 $673

2033 $671 $671 $671 $671

2034 $670 $670 $670 $670

2035 $669 $669 $669 $669

2036 $667 $667 $667 $667

2037 $666 $666 $666 $666

2038 $665 $665 $665 $665

2039 $664 $664 $664 $664

2040 $662 $662 $662 $662

2041 $661 $661 $661 $661

2042 $660 $660 $660 $660

2043 $659 $659 $659 $659

2044 $658 $658 $658 $658

2045 $657 $657 $657 $657

2046 $0 $0 $0 $0

2047 $0 $0 $0 $0

2048 $0 $0 $0 $0

2049 $0 $0 $0 $0

2050 $0 $0 $0 $0

2051 $0 $0 $0 $0

2052 $0 $0 $0 $0

2053 $0 $0 $0 $0

2054 $0 $0 $0 $0

2055 $0 $0 $0 $0

RCU-Small-B

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $621 $621 $621 $621

2017 $619 $619 $619 $619

2018 $617 $617 $617 $617

2019 $616 $616 $616 $616
2020 $614 $614 $614 $614

2021 $613 $613 $613 $613

2022 $611 $611 $611 $611

2023 $610 $610 $610 $610

2024 $608 $608 $608 $608

2025 $607 $607 $607 $607

2026 $606 $606 $606 $606

2027 $604 $604 $604 $604

2028 $603 $603 $603 $603

2029 $602 $602 $602 $602

2030 $600 $600 $600 $600

2031 $599 $599 $599 $599

2032 $598 $598 $598 $598

2033 $597 $597 $597 $597

2034 $596 $596 $596 $596

2035 $594 $594 $594 $594

2036 $593 $593 $593 $593

2037 $592 $592 $592 $592

2038 $591 $591 $591 $591

2039 $590 $590 $590 $590

2040 $589 $589 $589 $589

2041 $588 $588 $588 $588

2042 $587 $587 $587 $587

2043 $586 $586 $586 $586

2044 $585 $585 $585 $585

2045 $584 $584 $584 $584

2046 $0 $0 $0 $0

2047 $0 $0 $0 $0

2048 $0 $0 $0 $0

2049 $0 $0 $0 $0

2050 $0 $0 $0 $0

2051 $0 $0 $0 $0

2052 $0 $0 $0 $0

2053 $0 $0 $0 $0

2054 $0 $0 $0 $0

2055 $0 $0 $0 $0

RCU-Large-B

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $1,217 $1,217 $1,217 $1,217

2017 $1,214 $1,214 $1,214 $1,214

2018 $1,211 $1,211 $1,211 $1,211

2019 $1,208 $1,208 $1,208 $1,208

2020 $1,205 $1,205 $1,205 $1,205

2021 $1,202 $1,202 $1,202 $1,202
2022 $1,199 $1,199 $1,199 $1,199

2023 $1,196 $1,196 $1,196 $1,196

2024 $1,193 $1,193 $1,193 $1,193

2025 $1,190 $1,190 $1,190 $1,190

2026 $1,188 $1,188 $1,188 $1,188

2027 $1,185 $1,185 $1,185 $1,185

2028 $1,183 $1,183 $1,183 $1,183

2029 $1,180 $1,180 $1,180 $1,180

2030 $1,178 $1,178 $1,178 $1,178

2031 $1,175 $1,175 $1,175 $1,175

2032 $1,173 $1,173 $1,173 $1,173

2033 $1,170 $1,170 $1,170 $1,170

2034 $1,168 $1,168 $1,168 $1,168

2035 $1,166 $1,166 $1,166 $1,166

2036 $1,164 $1,164 $1,164 $1,164

2037 $1,161 $1,161 $1,161 $1,161

2038 $1,159 $1,159 $1,159 $1,159

2039 $1,157 $1,157 $1,157 $1,157

2040 $1,155 $1,155 $1,155 $1,155

2041 $1,153 $1,153 $1,153 $1,153

2042 $1,151 $1,151 $1,151 $1,151

2043 $1,149 $1,149 $1,149 $1,149

2044 $1,147 $1,147 $1,147 $1,147

2045 $1,145 $1,145 $1,145 $1,145

2046 $0 $0 $0 $0

2047 $0 $0 $0 $0

2048 $0 $0 $0 $0

2049 $0 $0 $0 $0

2050 $0 $0 $0 $0

2051 $0 $0 $0 $0

2052 $0 $0 $0 $0

2053 $0 $0 $0 $0

2054 $0 $0 $0 $0

2055 $0 $0 $0 $0

SCU-W-Small-B

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $389 $389 $389 $389 $389

2017 $388 $388 $388 $388 $388

2018 $387 $387 $387 $387 $387

2019 $386 $386 $386 $386 $386

2020 $385 $385 $385 $385 $385

2021 $384 $384 $384 $384 $384

2022 $383 $383 $383 $383 $383

2023 $382 $382 $382 $382 $382
2024 $381 $381 $381 $381 $381

2025 $381 $381 $381 $381 $381

2026 $380 $380 $380 $380 $380

2027 $379 $379 $379 $379 $379

2028 $378 $378 $378 $378 $378

2029 $377 $377 $377 $377 $377

2030 $376 $376 $376 $376 $376

2031 $376 $376 $376 $376 $376

2032 $375 $375 $375 $375 $375

2033 $374 $374 $374 $374 $374

2034 $373 $373 $373 $373 $373

2035 $373 $373 $373 $373 $373

2036 $372 $372 $372 $372 $372

2037 $371 $371 $371 $371 $371

2038 $371 $371 $371 $371 $371

2039 $370 $370 $370 $370 $370

2040 $369 $369 $369 $369 $369

2041 $369 $369 $369 $369 $369

2042 $368 $368 $368 $368 $368

2043 $367 $367 $367 $367 $367

2044 $367 $367 $367 $367 $367

2045 $366 $366 $366 $366 $366

2046 $0 $0 $0 $0 $0

2047 $0 $0 $0 $0 $0

2048 $0 $0 $0 $0 $0

2049 $0 $0 $0 $0 $0

2050 $0 $0 $0 $0 $0

2051 $0 $0 $0 $0 $0

2052 $0 $0 $0 $0 $0

2053 $0 $0 $0 $0 $0

2054 $0 $0 $0 $0 $0

2055 $0 $0 $0 $0 $0

SCU-W-Large-B

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $391 $391 $391 $391 $391 $391

2017 $390 $390 $390 $390 $390 $390

2018 $389 $389 $389 $389 $389 $389

2019 $388 $388 $388 $388 $388 $388

2020 $387 $387 $387 $387 $387 $387

2021 $386 $386 $386 $386 $386 $386

2022 $385 $385 $385 $385 $385 $385

2023 $384 $384 $384 $384 $384 $384

2024 $383 $383 $383 $383 $383 $383

2025 $382 $382 $382 $382 $382 $382
2026 $382 $382 $382 $382 $382 $382

2027 $381 $381 $381 $381 $381 $381

2028 $380 $380 $380 $380 $380 $380

2029 $379 $379 $379 $379 $379 $379

2030 $378 $378 $378 $378 $378 $378

2031 $377 $377 $377 $377 $377 $377

2032 $377 $377 $377 $377 $377 $377

2033 $376 $376 $376 $376 $376 $376

2034 $375 $375 $375 $375 $375 $375

2035 $374 $374 $374 $374 $374 $374

2036 $374 $374 $374 $374 $374 $374

2037 $373 $373 $373 $373 $373 $373

2038 $372 $372 $372 $372 $372 $372

2039 $372 $372 $372 $372 $372 $372

2040 $371 $371 $371 $371 $371 $371

2041 $370 $370 $370 $370 $370 $370

2042 $370 $370 $370 $370 $370 $370

2043 $369 $369 $369 $369 $369 $369

2044 $368 $368 $368 $368 $368 $368

2045 $368 $368 $368 $368 $368 $368

2046 $0 $0 $0 $0 $0 $0

2047 $0 $0 $0 $0 $0 $0

2048 $0 $0 $0 $0 $0 $0

2049 $0 $0 $0 $0 $0 $0

2050 $0 $0 $0 $0 $0 $0

2051 $0 $0 $0 $0 $0 $0

2052 $0 $0 $0 $0 $0 $0

2053 $0 $0 $0 $0 $0 $0

2054 $0 $0 $0 $0 $0 $0

2055 $0 $0 $0 $0 $0 $0

SCU-A-Small-B

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $389 $389 $389 $389 $389 $389

2017 $388 $388 $388 $388 $388 $388

2018 $387 $387 $387 $387 $387 $387

2019 $386 $386 $386 $386 $386 $386

2020 $385 $385 $385 $385 $385 $385

2021 $384 $384 $384 $384 $384 $384

2022 $383 $383 $383 $383 $383 $383

2023 $382 $382 $382 $382 $382 $382

2024 $381 $381 $381 $381 $381 $381

2025 $381 $381 $381 $381 $381 $381

2026 $380 $380 $380 $380 $380 $380

2027 $379 $379 $379 $379 $379 $379
2028 $378 $378 $378 $378 $378 $378

2029 $377 $377 $377 $377 $377 $377

2030 $376 $376 $376 $376 $376 $376

2031 $376 $376 $376 $376 $376 $376

2032 $375 $375 $375 $375 $375 $375

2033 $374 $374 $374 $374 $374 $374

2034 $373 $373 $373 $373 $373 $373

2035 $373 $373 $373 $373 $373 $373

2036 $372 $372 $372 $372 $372 $372

2037 $371 $371 $371 $371 $371 $371

2038 $371 $371 $371 $371 $371 $371

2039 $370 $370 $370 $370 $370 $370

2040 $369 $369 $369 $369 $369 $369

2041 $369 $369 $369 $369 $369 $369

2042 $368 $368 $368 $368 $368 $368

2043 $367 $367 $367 $367 $367 $367

2044 $367 $367 $367 $367 $367 $367

2045 $366 $366 $366 $366 $366 $366

2046 $0 $0 $0 $0 $0 $0

2047 $0 $0 $0 $0 $0 $0

2048 $0 $0 $0 $0 $0 $0

2049 $0 $0 $0 $0 $0 $0

2050 $0 $0 $0 $0 $0 $0

2051 $0 $0 $0 $0 $0 $0

2052 $0 $0 $0 $0 $0 $0

2053 $0 $0 $0 $0 $0 $0

2054 $0 $0 $0 $0 $0 $0

2055 $0 $0 $0 $0 $0 $0

SCU-A-Large-B

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $390 $390 $390 $390 $390

2017 $389 $389 $389 $389 $389

2018 $388 $388 $388 $388 $388

2019 $387 $387 $387 $387 $387

2020 $386 $386 $386 $386 $386

2021 $385 $385 $385 $385 $385

2022 $384 $384 $384 $384 $384

2023 $383 $383 $383 $383 $383

2024 $382 $382 $382 $382 $382

2025 $381 $381 $381 $381 $381

2026 $381 $381 $381 $381 $381

2027 $380 $380 $380 $380 $380

2028 $379 $379 $379 $379 $379

2029 $378 $378 $378 $378 $378
2030 $377 $377 $377 $377 $377

2031 $376 $376 $376 $376 $376

2032 $376 $376 $376 $376 $376

2033 $375 $375 $375 $375 $375

2034 $374 $374 $374 $374 $374

2035 $373 $373 $373 $373 $373

2036 $373 $373 $373 $373 $373

2037 $372 $372 $372 $372 $372

2038 $371 $371 $371 $371 $371

2039 $371 $371 $371 $371 $371

2040 $370 $370 $370 $370 $370

2041 $369 $369 $369 $369 $369

2042 $369 $369 $369 $369 $369

2043 $368 $368 $368 $368 $368

2044 $367 $367 $367 $367 $367

2045 $367 $367 $367 $367 $367

2046 $0 $0 $0 $0 $0

2047 $0 $0 $0 $0 $0

2048 $0 $0 $0 $0 $0

2049 $0 $0 $0 $0 $0

2050 $0 $0 $0 $0 $0

2051 $0 $0 $0 $0 $0

2052 $0 $0 $0 $0 $0

2053 $0 $0 $0 $0 $0

2054 $0 $0 $0 $0 $0

2055 $0 $0 $0 $0 $0

IMH-W-Small-C

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $592 $592 $592 $592 $592 $592

2017 $590 $590 $590 $590 $590 $590

2018 $589 $589 $589 $589 $589 $589

2019 $587 $587 $587 $587 $587 $587

2020 $586 $586 $586 $586 $586 $586

2021 $584 $584 $584 $584 $584 $584

2022 $583 $583 $583 $583 $583 $583

2023 $582 $582 $582 $582 $582 $582

2024 $580 $580 $580 $580 $580 $580

2025 $579 $579 $579 $579 $579 $579

2026 $578 $578 $578 $578 $578 $578

2027 $576 $576 $576 $576 $576 $576

2028 $575 $575 $575 $575 $575 $575

2029 $574 $574 $574 $574 $574 $574

2030 $573 $573 $573 $573 $573 $573

2031 $571 $571 $571 $571 $571 $571
2032 $570 $570 $570 $570 $570 $570

2033 $569 $569 $569 $569 $569 $569

2034 $568 $568 $568 $568 $568 $568

2035 $567 $567 $567 $567 $567 $567

2036 $566 $566 $566 $566 $566 $566

2037 $565 $565 $565 $565 $565 $565

2038 $564 $564 $564 $564 $564 $564

2039 $563 $563 $563 $563 $563 $563

2040 $562 $562 $562 $562 $562 $562

2041 $561 $561 $561 $561 $561 $561

2042 $560 $560 $560 $560 $560 $560

2043 $559 $559 $559 $559 $559 $559

2044 $558 $558 $558 $558 $558 $558

2045 $557 $557 $557 $557 $557 $557

2046 $0 $0 $0 $0 $0 $0

2047 $0 $0 $0 $0 $0 $0

2048 $0 $0 $0 $0 $0 $0

2049 $0 $0 $0 $0 $0 $0

2050 $0 $0 $0 $0 $0 $0

2051 $0 $0 $0 $0 $0 $0

2052 $0 $0 $0 $0 $0 $0

2053 $0 $0 $0 $0 $0 $0

2054 $0 $0 $0 $0 $0 $0

2055 $0 $0 $0 $0 $0 $0

IMH-W-Large-C

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $835 $835 $835 $835 $835

2017 $833 $833 $833 $833 $833

2018 $831 $831 $831 $831 $831

2019 $829 $829 $829 $829 $829

2020 $827 $827 $827 $827 $827

2021 $825 $825 $825 $825 $825

2022 $823 $823 $823 $823 $823

2023 $821 $821 $821 $821 $821

2024 $819 $819 $819 $819 $819

2025 $817 $817 $817 $817 $817

2026 $815 $815 $815 $815 $815

2027 $814 $814 $814 $814 $814

2028 $812 $812 $812 $812 $812

2029 $810 $810 $810 $810 $810

2030 $808 $808 $808 $808 $808

2031 $807 $807 $807 $807 $807

2032 $805 $805 $805 $805 $805

2033 $803 $803 $803 $803 $803
2034 $802 $802 $802 $802 $802

2035 $800 $800 $800 $800 $800

2036 $799 $799 $799 $799 $799

2037 $797 $797 $797 $797 $797

2038 $796 $796 $796 $796 $796

2039 $794 $794 $794 $794 $794

2040 $793 $793 $793 $793 $793

2041 $791 $791 $791 $791 $791

2042 $790 $790 $790 $790 $790

2043 $789 $789 $789 $789 $789

2044 $787 $787 $787 $787 $787

2045 $786 $786 $786 $786 $786

2046 $0 $0 $0 $0 $0

2047 $0 $0 $0 $0 $0

2048 $0 $0 $0 $0 $0

2049 $0 $0 $0 $0 $0

2050 $0 $0 $0 $0 $0

2051 $0 $0 $0 $0 $0

2052 $0 $0 $0 $0 $0

2053 $0 $0 $0 $0 $0

2054 $0 $0 $0 $0 $0

2055 $0 $0 $0 $0 $0

IMH-A-Small-C

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $496 $496 $496 $496 $496 $496

2017 $495 $495 $495 $495 $495 $495

2018 $494 $494 $494 $494 $494 $494

2019 $493 $493 $493 $493 $493 $493

2020 $491 $491 $491 $491 $491 $491

2021 $490 $490 $490 $490 $490 $490

2022 $489 $489 $489 $489 $489 $489

2023 $488 $488 $488 $488 $488 $488

2024 $487 $487 $487 $487 $487 $487

2025 $486 $486 $486 $486 $486 $486

2026 $485 $485 $485 $485 $485 $485

2027 $484 $484 $484 $484 $484 $484

2028 $482 $482 $482 $482 $482 $482

2029 $481 $481 $481 $481 $481 $481

2030 $480 $480 $480 $480 $480 $480

2031 $479 $479 $479 $479 $479 $479

2032 $478 $478 $478 $478 $478 $478

2033 $478 $478 $478 $478 $478 $478

2034 $477 $477 $477 $477 $477 $477

2035 $476 $476 $476 $476 $476 $476
2036 $475 $475 $475 $475 $475 $475

2037 $474 $474 $474 $474 $474 $474

2038 $473 $473 $473 $473 $473 $473

2039 $472 $472 $472 $472 $472 $472

2040 $471 $471 $471 $471 $471 $471

2041 $470 $470 $470 $470 $470 $470

2042 $470 $470 $470 $470 $470 $470

2043 $469 $469 $469 $469 $469 $469

2044 $468 $468 $468 $468 $468 $468

2045 $467 $467 $467 $467 $467 $467

2046 $0 $0 $0 $0 $0 $0

2047 $0 $0 $0 $0 $0 $0

2048 $0 $0 $0 $0 $0 $0

2049 $0 $0 $0 $0 $0 $0

2050 $0 $0 $0 $0 $0 $0

2051 $0 $0 $0 $0 $0 $0

2052 $0 $0 $0 $0 $0 $0

2053 $0 $0 $0 $0 $0 $0

2054 $0 $0 $0 $0 $0 $0

2055 $0 $0 $0 $0 $0 $0

IMH-A-Large-C

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $835 $835 $835 $835 $835 $835

2017 $833 $833 $833 $833 $833 $833

2018 $831 $831 $831 $831 $831 $831

2019 $829 $829 $829 $829 $829 $829

2020 $827 $827 $827 $827 $827 $827

2021 $825 $825 $825 $825 $825 $825

2022 $823 $823 $823 $823 $823 $823

2023 $821 $821 $821 $821 $821 $821

2024 $819 $819 $819 $819 $819 $819

2025 $817 $817 $817 $817 $817 $817

2026 $815 $815 $815 $815 $815 $815

2027 $814 $814 $814 $814 $814 $814

2028 $812 $812 $812 $812 $812 $812

2029 $810 $810 $810 $810 $810 $810

2030 $808 $808 $808 $808 $808 $808

2031 $807 $807 $807 $807 $807 $807

2032 $805 $805 $805 $805 $805 $805

2033 $803 $803 $803 $803 $803 $803

2034 $802 $802 $802 $802 $802 $802

2035 $800 $800 $800 $800 $800 $800

2036 $799 $799 $799 $799 $799 $799

2037 $797 $797 $797 $797 $797 $797
2038 $796 $796 $796 $796 $796 $796

2039 $794 $794 $794 $794 $794 $794

2040 $793 $793 $793 $793 $793 $793

2041 $791 $791 $791 $791 $791 $791

2042 $790 $790 $790 $790 $790 $790

2043 $789 $789 $789 $789 $789 $789

2044 $787 $787 $787 $787 $787 $787

2045 $786 $786 $786 $786 $786 $786

2046 $0 $0 $0 $0 $0 $0

2047 $0 $0 $0 $0 $0 $0

2048 $0 $0 $0 $0 $0 $0

2049 $0 $0 $0 $0 $0 $0

2050 $0 $0 $0 $0 $0 $0

2051 $0 $0 $0 $0 $0 $0

2052 $0 $0 $0 $0 $0 $0

2053 $0 $0 $0 $0 $0 $0

2054 $0 $0 $0 $0 $0 $0

2055 $0 $0 $0 $0 $0 $0

RCU-Small-C

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $658 $658 $658

2017 $656 $656 $656

2018 $654 $654 $654

2019 $653 $653 $653

2020 $651 $651 $651

2021 $650 $650 $650

2022 $648 $648 $648

2023 $647 $647 $647

2024 $645 $645 $645

2025 $644 $644 $644

2026 $642 $642 $642

2027 $641 $641 $641

2028 $639 $639 $639

2029 $638 $638 $638

2030 $637 $637 $637

2031 $635 $635 $635

2032 $634 $634 $634

2033 $633 $633 $633

2034 $632 $632 $632

2035 $630 $630 $630

2036 $629 $629 $629

2037 $628 $628 $628

2038 $627 $627 $627

2039 $626 $626 $626
2040 $624 $624 $624

2041 $623 $623 $623

2042 $622 $622 $622

2043 $621 $621 $621

2044 $620 $620 $620

2045 $619 $619 $619

2046 $0 $0 $0

2047 $0 $0 $0

2048 $0 $0 $0

2049 $0 $0 $0

2050 $0 $0 $0

2051 $0 $0 $0

2052 $0 $0 $0

2053 $0 $0 $0

2054 $0 $0 $0

2055 $0 $0 $0

RCU-Large-C

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $983 $983 $983

2017 $980 $980 $980

2018 $978 $978 $978

2019 $975 $975 $975

2020 $973 $973 $973

2021 $970 $970 $970

2022 $968 $968 $968

2023 $966 $966 $966

2024 $963 $963 $963

2025 $961 $961 $961

2026 $959 $959 $959

2027 $957 $957 $957

2028 $955 $955 $955

2029 $953 $953 $953

2030 $951 $951 $951

2031 $949 $949 $949

2032 $947 $947 $947

2033 $945 $945 $945

2034 $943 $943 $943

2035 $941 $941 $941

2036 $940 $940 $940

2037 $938 $938 $938

2038 $936 $936 $936

2039 $934 $934 $934

2040 $933 $933 $933

2041 $931 $931 $931
2042 $929 $929 $929

2043 $928 $928 $928

2044 $926 $926 $926

2045 $924 $924 $924

2046 $0 $0 $0

2047 $0 $0 $0

2048 $0 $0 $0

2049 $0 $0 $0

2050 $0 $0 $0

2051 $0 $0 $0

2052 $0 $0 $0

2053 $0 $0 $0

2054 $0 $0 $0

2055 $0 $0 $0

SCU-W-Small-C

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $0

2017 $0

2018 $0

2019 $0

2020 $0

2021 $0

2022 $0

2023 $0

2024 $0

2025 $0

2026 $0

2027 $0

2028 $0

2029 $0

2030 $0

2031 $0

2032 $0

2033 $0

2034 $0

2035 $0

2036 $0

2037 $0

2038 $0

2039 $0

2040 $0

2041 $0

2042 $0

2043 $0
2044 $0

2045 $0

2046 $0

2047 $0

2048 $0

2049 $0

2050 $0

2051 $0

2052 $0

2053 $0

2054 $0

2055 $0

SCU-W-Large-C

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $383 $383 $383 $383 $383

2017 $382 $382 $382 $382 $382

2018 $381 $381 $381 $381 $381

2019 $380 $380 $380 $380 $380

2020 $379 $379 $379 $379 $379

2021 $378 $378 $378 $378 $378

2022 $377 $377 $377 $377 $377

2023 $376 $376 $376 $376 $376

2024 $375 $375 $375 $375 $375

2025 $375 $375 $375 $375 $375

2026 $374 $374 $374 $374 $374

2027 $373 $373 $373 $373 $373

2028 $372 $372 $372 $372 $372

2029 $371 $371 $371 $371 $371

2030 $371 $371 $371 $371 $371

2031 $370 $370 $370 $370 $370

2032 $369 $369 $369 $369 $369

2033 $368 $368 $368 $368 $368

2034 $368 $368 $368 $368 $368

2035 $367 $367 $367 $367 $367

2036 $366 $366 $366 $366 $366

2037 $365 $365 $365 $365 $365

2038 $365 $365 $365 $365 $365

2039 $364 $364 $364 $364 $364

2040 $363 $363 $363 $363 $363

2041 $363 $363 $363 $363 $363

2042 $362 $362 $362 $362 $362

2043 $362 $362 $362 $362 $362

2044 $361 $361 $361 $361 $361

2045 $360 $360 $360 $360 $360
2046 $0 $0 $0 $0 $0

2047 $0 $0 $0 $0 $0

2048 $0 $0 $0 $0 $0

2049 $0 $0 $0 $0 $0

2050 $0 $0 $0 $0 $0

2051 $0 $0 $0 $0 $0

2052 $0 $0 $0 $0 $0

2053 $0 $0 $0 $0 $0

2054 $0 $0 $0 $0 $0

2055 $0 $0 $0 $0 $0

SCU-A-Small-C

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $381 $381 $381 $381

2017 $380 $380 $380 $380

2018 $379 $379 $379 $379

2019 $378 $378 $378 $378

2020 $377 $377 $377 $377

2021 $376 $376 $376 $376

2022 $375 $375 $375 $375

2023 $374 $374 $374 $374

2024 $373 $373 $373 $373

2025 $373 $373 $373 $373

2026 $372 $372 $372 $372

2027 $371 $371 $371 $371

2028 $370 $370 $370 $370

2029 $369 $369 $369 $369

2030 $369 $369 $369 $369

2031 $368 $368 $368 $368

2032 $367 $367 $367 $367

2033 $366 $366 $366 $366

2034 $366 $366 $366 $366

2035 $365 $365 $365 $365

2036 $364 $364 $364 $364

2037 $364 $364 $364 $364

2038 $363 $363 $363 $363

2039 $362 $362 $362 $362

2040 $361 $361 $361 $361

2041 $361 $361 $361 $361

2042 $360 $360 $360 $360

2043 $360 $360 $360 $360

2044 $359 $359 $359 $359

2045 $358 $358 $358 $358

2046 $0 $0 $0 $0

2047 $0 $0 $0 $0
2048 $0 $0 $0 $0

2049 $0 $0 $0 $0

2050 $0 $0 $0 $0

2051 $0 $0 $0 $0

2052 $0 $0 $0 $0

2053 $0 $0 $0 $0

2054 $0 $0 $0 $0

2055 $0 $0 $0 $0

SCU-A-Large-C

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016 $539 $539 $539 $539 $539 $539

2017 $538 $538 $538 $538 $538 $538

2018 $536 $536 $536 $536 $536 $536

2019 $535 $535 $535 $535 $535 $535

2020 $534 $534 $534 $534 $534 $534

2021 $532 $532 $532 $532 $532 $532

2022 $531 $531 $531 $531 $531 $531

2023 $530 $530 $530 $530 $530 $530

2024 $529 $529 $529 $529 $529 $529

2025 $527 $527 $527 $527 $527 $527

2026 $526 $526 $526 $526 $526 $526

2027 $525 $525 $525 $525 $525 $525

2028 $524 $524 $524 $524 $524 $524

2029 $523 $523 $523 $523 $523 $523

2030 $522 $522 $522 $522 $522 $522

2031 $521 $521 $521 $521 $521 $521

2032 $519 $519 $519 $519 $519 $519

2033 $518 $518 $518 $518 $518 $518

2034 $517 $517 $517 $517 $517 $517

2035 $516 $516 $516 $516 $516 $516

2036 $515 $515 $515 $515 $515 $515

2037 $514 $514 $514 $514 $514 $514

2038 $513 $513 $513 $513 $513 $513

2039 $513 $513 $513 $513 $513 $513

2040 $512 $512 $512 $512 $512 $512

2041 $511 $511 $511 $511 $511 $511

2042 $510 $510 $510 $510 $510 $510

2043 $509 $509 $509 $509 $509 $509

2044 $508 $508 $508 $508 $508 $508

2045 $507 $507 $507 $507 $507 $507

2046 $0 $0 $0 $0 $0 $0

2047 $0 $0 $0 $0 $0 $0

2048 $0 $0 $0 $0 $0 $0

2049 $0 $0 $0 $0 $0 $0
2050 $0 $0 $0 $0 $0 $0

2051 $0 $0 $0 $0 $0 $0

2052 $0 $0 $0 $0 $0 $0

2053 $0 $0 $0 $0 $0 $0

2054 $0 $0 $0 $0 $0 $0

2055 $0 $0 $0 $0 $0 $0

Other

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051
2052

2053

2054

2055

Other

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053
2054

2055

Other

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055
Other

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other
Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6
2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other

Installation Costs (2010$/Unit)

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

2016

2017
2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055
IMH-W-Small-B

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $4,278 $4,330 $4,340

2017 $4,277 $4,329 $4,339

2018 $4,276 $4,328 $4,338

2019 $4,275 $4,327 $4,337

2020 $4,274 $4,326 $4,336

2021 $4,273 $4,325 $4,335

2022 $4,272 $4,324 $4,334

2023 $4,272 $4,324 $4,333

2024 $4,271 $4,323 $4,333

2025 $4,270 $4,322 $4,332

2026 $4,269 $4,321 $4,331

2027 $4,268 $4,320 $4,330

2028 $4,268 $4,320 $4,329

2029 $4,267 $4,319 $4,329

2030 $4,266 $4,318 $4,328

2031 $4,265 $4,317 $4,327

2032 $4,265 $4,317 $4,326

2033 $4,264 $4,316 $4,326

2034 $4,263 $4,315 $4,325

2035 $4,263 $4,315 $4,324

2036 $4,262 $4,314 $4,324

2037 $4,261 $4,313 $4,323

2038 $4,261 $4,313 $4,322

2039 $4,260 $4,312 $4,322

2040 $4,259 $4,311 $4,321

2041 $4,259 $4,311 $4,321

2042 $4,258 $4,310 $4,320

2043 $4,258 $4,310 $4,319

2044 $4,257 $4,309 $4,319

2045 $4,256 $4,308 $4,318

2046 $3,919 $3,971 $3,980

2047 $3,919 $3,971 $3,980

2048 $3,919 $3,971 $3,980

2049 $3,919 $3,971 $3,980

2050 $3,919 $3,971 $3,980

2051 $3,919 $3,971 $3,980

2052 $3,919 $3,971 $3,980

2053 $3,919 $3,971 $3,980

2054 $3,919 $3,971 $3,980

2055 $3,919 $3,971 $3,980
IMH-W- Med -B

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $7,084 $7,125

2017 $7,083 $7,123

2018 $7,081 $7,122

2019 $7,080 $7,120

2020 $7,078 $7,119

2021 $7,077 $7,118

2022 $7,075 $7,116

2023 $7,074 $7,115

2024 $7,073 $7,113

2025 $7,071 $7,112

2026 $7,070 $7,111

2027 $7,069 $7,110

2028 $7,068 $7,108

2029 $7,066 $7,107

2030 $7,065 $7,106

2031 $7,064 $7,105

2032 $7,063 $7,103

2033 $7,062 $7,102

2034 $7,061 $7,101

2035 $7,059 $7,100

2036 $7,058 $7,099

2037 $7,057 $7,098

2038 $7,056 $7,097

2039 $7,055 $7,096

2040 $7,054 $7,095

2041 $7,053 $7,094

2042 $7,052 $7,093

2043 $7,051 $7,092

2044 $7,050 $7,091

2045 $7,049 $7,090

2046 $6,490 $6,530

2047 $6,490 $6,530

2048 $6,490 $6,530

2049 $6,490 $6,530

2050 $6,490 $6,530

2051 $6,490 $6,530

2052 $6,490 $6,530

2053 $6,490 $6,530

2054 $6,490 $6,530

2055 $6,490 $6,530

IMH-W-Large-B
Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $13,625 $13,645 $13,654

2017 $13,622 $13,642 $13,651

2018 $13,619 $13,639 $13,648

2019 $13,616 $13,636 $13,646

2020 $13,613 $13,633 $13,643

2021 $13,611 $13,630 $13,640

2022 $13,608 $13,627 $13,637

2023 $13,605 $13,625 $13,635

2024 $13,603 $13,622 $13,632

2025 $13,600 $13,620 $13,629

2026 $13,598 $13,617 $13,627

2027 $13,595 $13,615 $13,624

2028 $13,593 $13,612 $13,622

2029 $13,590 $13,610 $13,620

2030 $13,588 $13,608 $13,617

2031 $13,586 $13,605 $13,615

2032 $13,584 $13,603 $13,613

2033 $13,581 $13,601 $13,611

2034 $13,579 $13,599 $13,608

2035 $13,577 $13,597 $13,606

2036 $13,575 $13,594 $13,604

2037 $13,573 $13,592 $13,602

2038 $13,571 $13,590 $13,600

2039 $13,569 $13,588 $13,598

2040 $13,567 $13,586 $13,596

2041 $13,565 $13,584 $13,594

2042 $13,563 $13,582 $13,592

2043 $13,561 $13,580 $13,590

2044 $13,559 $13,579 $13,588

2045 $13,557 $13,577 $13,586

2046 $12,481 $12,500 $12,510

2047 $12,481 $12,500 $12,510

2048 $12,481 $12,500 $12,510

2049 $12,481 $12,500 $12,510

2050 $12,481 $12,500 $12,510

2051 $12,481 $12,500 $12,510

2052 $12,481 $12,500 $12,510

2053 $12,481 $12,500 $12,510

2054 $12,481 $12,500 $12,510

2055 $12,481 $12,500 $12,510

IMH-A-Small-B

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4
2016 $4,286 $4,302 $4,325 $4,375

2017 $4,285 $4,301 $4,324 $4,374

2018 $4,284 $4,300 $4,323 $4,374

2019 $4,283 $4,299 $4,322 $4,373

2020 $4,282 $4,299 $4,321 $4,372

2021 $4,281 $4,298 $4,320 $4,371

2022 $4,281 $4,297 $4,320 $4,370

2023 $4,280 $4,296 $4,319 $4,369

2024 $4,279 $4,295 $4,318 $4,368

2025 $4,278 $4,294 $4,317 $4,368

2026 $4,277 $4,294 $4,316 $4,367

2027 $4,277 $4,293 $4,316 $4,366

2028 $4,276 $4,292 $4,315 $4,365

2029 $4,275 $4,291 $4,314 $4,364

2030 $4,274 $4,291 $4,313 $4,364

2031 $4,274 $4,290 $4,313 $4,363

2032 $4,273 $4,289 $4,312 $4,362

2033 $4,272 $4,288 $4,311 $4,362

2034 $4,271 $4,288 $4,311 $4,361

2035 $4,271 $4,287 $4,310 $4,360

2036 $4,270 $4,286 $4,309 $4,360

2037 $4,269 $4,286 $4,309 $4,359

2038 $4,269 $4,285 $4,308 $4,358

2039 $4,268 $4,284 $4,307 $4,358

2040 $4,268 $4,284 $4,307 $4,357

2041 $4,267 $4,283 $4,306 $4,356

2042 $4,266 $4,283 $4,305 $4,356

2043 $4,266 $4,282 $4,305 $4,355

2044 $4,265 $4,281 $4,304 $4,355

2045 $4,265 $4,281 $4,304 $4,354

2046 $3,926 $3,942 $3,965 $4,016

2047 $3,926 $3,942 $3,965 $4,016

2048 $3,926 $3,942 $3,965 $4,016

2049 $3,926 $3,942 $3,965 $4,016

2050 $3,926 $3,942 $3,965 $4,016

2051 $3,926 $3,942 $3,965 $4,016

2052 $3,926 $3,942 $3,965 $4,016

2053 $3,926 $3,942 $3,965 $4,016

2054 $3,926 $3,942 $3,965 $4,016

2055 $3,926 $3,942 $3,965 $4,016

IMH-A-Large-B

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $8,311 $8,331 $8,458 $8,516

2017 $8,309 $8,329 $8,456 $8,514
2018 $8,308 $8,327 $8,454 $8,513

2019 $8,306 $8,325 $8,452 $8,511

2020 $8,304 $8,324 $8,451 $8,509

2021 $8,302 $8,322 $8,449 $8,507

2022 $8,301 $8,320 $8,447 $8,506

2023 $8,299 $8,319 $8,446 $8,504

2024 $8,298 $8,317 $8,444 $8,503

2025 $8,296 $8,316 $8,442 $8,501

2026 $8,295 $8,314 $8,441 $8,500

2027 $8,293 $8,313 $8,439 $8,498

2028 $8,292 $8,311 $8,438 $8,497

2029 $8,290 $8,310 $8,437 $8,495

2030 $8,289 $8,308 $8,435 $8,494

2031 $8,287 $8,307 $8,434 $8,492

2032 $8,286 $8,305 $8,432 $8,491

2033 $8,285 $8,304 $8,431 $8,490

2034 $8,283 $8,303 $8,430 $8,488

2035 $8,282 $8,301 $8,428 $8,487

2036 $8,281 $8,300 $8,427 $8,486

2037 $8,279 $8,299 $8,426 $8,484

2038 $8,278 $8,298 $8,425 $8,483

2039 $8,277 $8,296 $8,423 $8,482

2040 $8,276 $8,295 $8,422 $8,481

2041 $8,274 $8,294 $8,421 $8,479

2042 $8,273 $8,293 $8,420 $8,478

2043 $8,272 $8,292 $8,419 $8,477

2044 $8,271 $8,291 $8,417 $8,476

2045 $8,270 $8,289 $8,416 $8,475

2046 $7,613 $7,633 $7,760 $7,818

2047 $7,613 $7,633 $7,760 $7,818

2048 $7,613 $7,633 $7,760 $7,818

2049 $7,613 $7,633 $7,760 $7,818

2050 $7,613 $7,633 $7,760 $7,818

2051 $7,613 $7,633 $7,760 $7,818

2052 $7,613 $7,633 $7,760 $7,818

2053 $7,613 $7,633 $7,760 $7,818

2054 $7,613 $7,633 $7,760 $7,818

2055 $7,613 $7,633 $7,760 $7,818

RCU-Small-B

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $7,390 $7,410 $7,471 $7,501

2017 $7,388 $7,408 $7,470 $7,499

2018 $7,387 $7,406 $7,468 $7,497

2019 $7,385 $7,405 $7,467 $7,496
2020 $7,384 $7,403 $7,465 $7,494

2021 $7,382 $7,402 $7,464 $7,493

2022 $7,381 $7,400 $7,462 $7,491

2023 $7,379 $7,399 $7,461 $7,490

2024 $7,378 $7,397 $7,459 $7,489

2025 $7,377 $7,396 $7,458 $7,487

2026 $7,375 $7,395 $7,457 $7,486

2027 $7,374 $7,393 $7,455 $7,485

2028 $7,373 $7,392 $7,454 $7,483

2029 $7,371 $7,391 $7,453 $7,482

2030 $7,370 $7,390 $7,451 $7,481

2031 $7,369 $7,388 $7,450 $7,479

2032 $7,368 $7,387 $7,449 $7,478

2033 $7,366 $7,386 $7,448 $7,477

2034 $7,365 $7,385 $7,447 $7,476

2035 $7,364 $7,384 $7,445 $7,475

2036 $7,363 $7,382 $7,444 $7,473

2037 $7,362 $7,381 $7,443 $7,472

2038 $7,361 $7,380 $7,442 $7,471

2039 $7,360 $7,379 $7,441 $7,470

2040 $7,358 $7,378 $7,440 $7,469

2041 $7,357 $7,377 $7,439 $7,468

2042 $7,356 $7,376 $7,438 $7,467

2043 $7,355 $7,375 $7,437 $7,466

2044 $7,354 $7,374 $7,436 $7,465

2045 $7,353 $7,373 $7,435 $7,464

2046 $6,770 $6,789 $6,851 $6,880

2047 $6,770 $6,789 $6,851 $6,880

2048 $6,770 $6,789 $6,851 $6,880

2049 $6,770 $6,789 $6,851 $6,880

2050 $6,770 $6,789 $6,851 $6,880

2051 $6,770 $6,789 $6,851 $6,880

2052 $6,770 $6,789 $6,851 $6,880

2053 $6,770 $6,789 $6,851 $6,880

2054 $6,770 $6,789 $6,851 $6,880

2055 $6,770 $6,789 $6,851 $6,880

RCU-Large-B

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $14,493 $14,519 $14,625 $14,660

2017 $14,490 $14,516 $14,621 $14,657

2018 $14,487 $14,513 $14,618 $14,654

2019 $14,484 $14,510 $14,615 $14,651

2020 $14,481 $14,507 $14,612 $14,648

2021 $14,478 $14,504 $14,609 $14,645
2022 $14,475 $14,501 $14,606 $14,642

2023 $14,472 $14,498 $14,604 $14,639

2024 $14,469 $14,495 $14,601 $14,637

2025 $14,466 $14,492 $14,598 $14,634

2026 $14,464 $14,490 $14,596 $14,631

2027 $14,461 $14,487 $14,593 $14,629

2028 $14,459 $14,485 $14,590 $14,626

2029 $14,456 $14,482 $14,588 $14,624

2030 $14,454 $14,480 $14,585 $14,621

2031 $14,451 $14,477 $14,583 $14,619

2032 $14,449 $14,475 $14,581 $14,616

2033 $14,446 $14,472 $14,578 $14,614

2034 $14,444 $14,470 $14,576 $14,612

2035 $14,442 $14,468 $14,574 $14,609

2036 $14,440 $14,466 $14,571 $14,607

2037 $14,437 $14,463 $14,569 $14,605

2038 $14,435 $14,461 $14,567 $14,603

2039 $14,433 $14,459 $14,565 $14,601

2040 $14,431 $14,457 $14,563 $14,598

2041 $14,429 $14,455 $14,561 $14,596

2042 $14,427 $14,453 $14,559 $14,594

2043 $14,425 $14,451 $14,556 $14,592

2044 $14,423 $14,449 $14,554 $14,590

2045 $14,421 $14,447 $14,553 $14,588

2046 $13,276 $13,302 $13,408 $13,444

2047 $13,276 $13,302 $13,408 $13,444

2048 $13,276 $13,302 $13,408 $13,444

2049 $13,276 $13,302 $13,408 $13,444

2050 $13,276 $13,302 $13,408 $13,444

2051 $13,276 $13,302 $13,408 $13,444

2052 $13,276 $13,302 $13,408 $13,444

2053 $13,276 $13,302 $13,408 $13,444

2054 $13,276 $13,302 $13,408 $13,444

2055 $13,276 $13,302 $13,408 $13,444

SCU-W-Small-B

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $4,633 $4,649 $4,677 $4,699

2017 $4,632 $4,648 $4,676 $4,698

2018 $4,631 $4,647 $4,675 $4,697

2019 $4,630 $4,646 $4,674 $4,696

2020 $4,629 $4,645 $4,673 $4,695

2021 $4,628 $4,644 $4,672 $4,694

2022 $4,627 $4,643 $4,671 $4,694

2023 $4,626 $4,642 $4,670 $4,693
2024 $4,625 $4,641 $4,669 $4,692

2025 $4,624 $4,640 $4,668 $4,691

2026 $4,623 $4,640 $4,667 $4,690

2027 $4,622 $4,639 $4,666 $4,689

2028 $4,622 $4,638 $4,666 $4,688

2029 $4,621 $4,637 $4,665 $4,688

2030 $4,620 $4,636 $4,664 $4,687

2031 $4,619 $4,636 $4,663 $4,686

2032 $4,619 $4,635 $4,662 $4,685

2033 $4,618 $4,634 $4,662 $4,684

2034 $4,617 $4,633 $4,661 $4,684

2035 $4,616 $4,633 $4,660 $4,683

2036 $4,616 $4,632 $4,660 $4,682

2037 $4,615 $4,631 $4,659 $4,682

2038 $4,614 $4,630 $4,658 $4,681

2039 $4,613 $4,630 $4,657 $4,680

2040 $4,613 $4,629 $4,657 $4,680

2041 $4,612 $4,628 $4,656 $4,679

2042 $4,611 $4,628 $4,655 $4,678

2043 $4,611 $4,627 $4,655 $4,678

2044 $4,610 $4,626 $4,654 $4,677

2045 $4,610 $4,626 $4,653 $4,676

2046 $4,244 $4,260 $4,288 $4,310

2047 $4,244 $4,260 $4,288 $4,310

2048 $4,244 $4,260 $4,288 $4,310

2049 $4,244 $4,260 $4,288 $4,310

2050 $4,244 $4,260 $4,288 $4,310

2051 $4,244 $4,260 $4,288 $4,310

2052 $4,244 $4,260 $4,288 $4,310

2053 $4,244 $4,260 $4,288 $4,310

2054 $4,244 $4,260 $4,288 $4,310

2055 $4,244 $4,260 $4,288 $4,310

SCU-W-Large-B

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

$391 2016 $4,655 $4,671 $4,688 $4,699

$390 2017 $4,654 $4,670 $4,687 $4,698

$389 2018 $4,653 $4,669 $4,686 $4,697

$388 2019 $4,652 $4,668 $4,685 $4,696

$387 2020 $4,651 $4,668 $4,684 $4,695

$386 2021 $4,650 $4,667 $4,683 $4,694

$385 2022 $4,649 $4,666 $4,682 $4,693

$384 2023 $4,648 $4,665 $4,681 $4,692

$383 2024 $4,648 $4,664 $4,680 $4,692

$382 2025 $4,647 $4,663 $4,679 $4,691
$382 2026 $4,646 $4,662 $4,678 $4,690

$381 2027 $4,645 $4,661 $4,678 $4,689

$380 2028 $4,644 $4,660 $4,677 $4,688

$379 2029 $4,643 $4,660 $4,676 $4,687

$378 2030 $4,643 $4,659 $4,675 $4,687

$377 2031 $4,642 $4,658 $4,674 $4,686

$377 2032 $4,641 $4,657 $4,674 $4,685

$376 2033 $4,640 $4,657 $4,673 $4,684

$375 2034 $4,640 $4,656 $4,672 $4,683

$374 2035 $4,639 $4,655 $4,671 $4,683

$374 2036 $4,638 $4,654 $4,671 $4,682

$373 2037 $4,637 $4,654 $4,670 $4,681

$372 2038 $4,637 $4,653 $4,669 $4,681

$372 2039 $4,636 $4,652 $4,669 $4,680

$371 2040 $4,635 $4,652 $4,668 $4,679

$370 2041 $4,635 $4,651 $4,667 $4,679

$370 2042 $4,634 $4,650 $4,666 $4,678

$369 2043 $4,633 $4,650 $4,666 $4,677

$368 2044 $4,633 $4,649 $4,665 $4,677

$368 2045 $4,632 $4,648 $4,665 $4,676

$0 2046 $4,264 $4,281 $4,297 $4,308

$0 2047 $4,264 $4,281 $4,297 $4,308

$0 2048 $4,264 $4,281 $4,297 $4,308

$0 2049 $4,264 $4,281 $4,297 $4,308

$0 2050 $4,264 $4,281 $4,297 $4,308

$0 2051 $4,264 $4,281 $4,297 $4,308

$0 2052 $4,264 $4,281 $4,297 $4,308

$0 2053 $4,264 $4,281 $4,297 $4,308

$0 2054 $4,264 $4,281 $4,297 $4,308

$0 2055 $4,264 $4,281 $4,297 $4,308

SCU-A-Small-B

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $4,633 $4,649 $4,683 $4,706

2017 $4,632 $4,648 $4,682 $4,705

2018 $4,631 $4,647 $4,681 $4,704

2019 $4,630 $4,646 $4,680 $4,703

2020 $4,629 $4,645 $4,679 $4,702

2021 $4,628 $4,644 $4,678 $4,701

2022 $4,627 $4,643 $4,677 $4,700

2023 $4,626 $4,642 $4,676 $4,699

2024 $4,625 $4,641 $4,675 $4,698

2025 $4,624 $4,640 $4,675 $4,697

2026 $4,623 $4,640 $4,674 $4,697

2027 $4,622 $4,639 $4,673 $4,696
2028 $4,622 $4,638 $4,672 $4,695

2029 $4,621 $4,637 $4,671 $4,694

2030 $4,620 $4,636 $4,671 $4,693

2031 $4,619 $4,636 $4,670 $4,692

2032 $4,619 $4,635 $4,669 $4,692

2033 $4,618 $4,634 $4,668 $4,691

2034 $4,617 $4,633 $4,667 $4,690

2035 $4,616 $4,633 $4,667 $4,690

2036 $4,616 $4,632 $4,666 $4,689

2037 $4,615 $4,631 $4,665 $4,688

2038 $4,614 $4,630 $4,665 $4,687

2039 $4,613 $4,630 $4,664 $4,687

2040 $4,613 $4,629 $4,663 $4,686

2041 $4,612 $4,628 $4,663 $4,685

2042 $4,611 $4,628 $4,662 $4,685

2043 $4,611 $4,627 $4,661 $4,684

2044 $4,610 $4,626 $4,661 $4,683

2045 $4,610 $4,626 $4,660 $4,683

2046 $4,244 $4,260 $4,294 $4,317

2047 $4,244 $4,260 $4,294 $4,317

2048 $4,244 $4,260 $4,294 $4,317

2049 $4,244 $4,260 $4,294 $4,317

2050 $4,244 $4,260 $4,294 $4,317

2051 $4,244 $4,260 $4,294 $4,317

2052 $4,244 $4,260 $4,294 $4,317

2053 $4,244 $4,260 $4,294 $4,317

2054 $4,244 $4,260 $4,294 $4,317

2055 $4,244 $4,260 $4,294 $4,317

SCU-A-Large-B

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $4,643 $4,671 $4,700 $4,718

2017 $4,642 $4,670 $4,699 $4,717

2018 $4,641 $4,669 $4,698 $4,716

2019 $4,640 $4,668 $4,697 $4,715

2020 $4,639 $4,667 $4,696 $4,714

2021 $4,638 $4,666 $4,695 $4,713

2022 $4,637 $4,665 $4,694 $4,712

2023 $4,636 $4,664 $4,693 $4,711

2024 $4,635 $4,663 $4,692 $4,710

2025 $4,634 $4,662 $4,691 $4,709

2026 $4,634 $4,661 $4,691 $4,708

2027 $4,633 $4,660 $4,690 $4,708

2028 $4,632 $4,660 $4,689 $4,707

2029 $4,631 $4,659 $4,688 $4,706
2030 $4,630 $4,658 $4,687 $4,705

2031 $4,630 $4,657 $4,686 $4,704

2032 $4,629 $4,656 $4,686 $4,704

2033 $4,628 $4,656 $4,685 $4,703

2034 $4,627 $4,655 $4,684 $4,702

2035 $4,627 $4,654 $4,683 $4,701

2036 $4,626 $4,653 $4,683 $4,701

2037 $4,625 $4,653 $4,682 $4,700

2038 $4,624 $4,652 $4,681 $4,699

2039 $4,624 $4,651 $4,681 $4,699

2040 $4,623 $4,651 $4,680 $4,698

2041 $4,622 $4,650 $4,679 $4,697

2042 $4,622 $4,649 $4,679 $4,697

2043 $4,621 $4,649 $4,678 $4,696

2044 $4,620 $4,648 $4,677 $4,695

2045 $4,620 $4,647 $4,677 $4,695

2046 $4,253 $4,281 $4,310 $4,328

2047 $4,253 $4,281 $4,310 $4,328

2048 $4,253 $4,281 $4,310 $4,328

2049 $4,253 $4,281 $4,310 $4,328

2050 $4,253 $4,281 $4,310 $4,328

2051 $4,253 $4,281 $4,310 $4,328

2052 $4,253 $4,281 $4,310 $4,328

2053 $4,253 $4,281 $4,310 $4,328

2054 $4,253 $4,281 $4,310 $4,328

2055 $4,253 $4,281 $4,310 $4,328

IMH-W-Small-C

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $7,047 $7,056 $7,067 $7,080

2017 $7,046 $7,054 $7,065 $7,078

2018 $7,044 $7,052 $7,064 $7,077

2019 $7,043 $7,051 $7,062 $7,075

2020 $7,041 $7,050 $7,061 $7,074

2021 $7,040 $7,048 $7,060 $7,073

2022 $7,039 $7,047 $7,058 $7,071

2023 $7,037 $7,045 $7,057 $7,070

2024 $7,036 $7,044 $7,055 $7,068

2025 $7,035 $7,043 $7,054 $7,067

2026 $7,033 $7,041 $7,053 $7,066

2027 $7,032 $7,040 $7,052 $7,065

2028 $7,031 $7,039 $7,050 $7,063

2029 $7,030 $7,038 $7,049 $7,062

2030 $7,028 $7,036 $7,048 $7,061

2031 $7,027 $7,035 $7,047 $7,060
2032 $7,026 $7,034 $7,045 $7,059

2033 $7,025 $7,033 $7,044 $7,057

2034 $7,024 $7,032 $7,043 $7,056

2035 $7,023 $7,031 $7,042 $7,055

2036 $7,021 $7,030 $7,041 $7,054

2037 $7,020 $7,029 $7,040 $7,053

2038 $7,019 $7,027 $7,039 $7,052

2039 $7,018 $7,026 $7,038 $7,051

2040 $7,017 $7,025 $7,037 $7,050

2041 $7,016 $7,024 $7,036 $7,049

2042 $7,015 $7,023 $7,035 $7,048

2043 $7,014 $7,022 $7,034 $7,047

2044 $7,013 $7,021 $7,033 $7,046

2045 $7,012 $7,020 $7,032 $7,045

2046 $6,456 $6,464 $6,475 $6,488

2047 $6,456 $6,464 $6,475 $6,488

2048 $6,456 $6,464 $6,475 $6,488

2049 $6,456 $6,464 $6,475 $6,488

2050 $6,456 $6,464 $6,475 $6,488

2051 $6,456 $6,464 $6,475 $6,488

2052 $6,456 $6,464 $6,475 $6,488

2053 $6,456 $6,464 $6,475 $6,488

2054 $6,456 $6,464 $6,475 $6,488

2055 $6,456 $6,464 $6,475 $6,488

IMH-W-Large-C

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $9,948 $9,978 $9,994 $10,030

2017 $9,946 $9,976 $9,992 $10,028

2018 $9,944 $9,973 $9,990 $10,025

2019 $9,942 $9,971 $9,988 $10,023

2020 $9,940 $9,969 $9,986 $10,021

2021 $9,938 $9,967 $9,984 $10,019

2022 $9,936 $9,965 $9,982 $10,017

2023 $9,934 $9,963 $9,980 $10,015

2024 $9,932 $9,961 $9,978 $10,014

2025 $9,930 $9,960 $9,976 $10,012

2026 $9,928 $9,958 $9,974 $10,010

2027 $9,927 $9,956 $9,972 $10,008

2028 $9,925 $9,954 $9,970 $10,006

2029 $9,923 $9,952 $9,969 $10,005

2030 $9,921 $9,951 $9,967 $10,003

2031 $9,920 $9,949 $9,965 $10,001

2032 $9,918 $9,947 $9,964 $10,000

2033 $9,917 $9,946 $9,962 $9,998
2034 $9,915 $9,944 $9,961 $9,996

2035 $9,913 $9,943 $9,959 $9,995

2036 $9,912 $9,941 $9,957 $9,993

2037 $9,910 $9,940 $9,956 $9,992

2038 $9,909 $9,938 $9,954 $9,990

2039 $9,907 $9,937 $9,953 $9,989

2040 $9,906 $9,935 $9,951 $9,987

2041 $9,904 $9,934 $9,950 $9,986

2042 $9,903 $9,932 $9,949 $9,984

2043 $9,902 $9,931 $9,947 $9,983

2044 $9,900 $9,930 $9,946 $9,982

2045 $9,899 $9,928 $9,944 $9,980

2046 $9,113 $9,142 $9,159 $9,194

2047 $9,113 $9,142 $9,159 $9,194

2048 $9,113 $9,142 $9,159 $9,194

2049 $9,113 $9,142 $9,159 $9,194

2050 $9,113 $9,142 $9,159 $9,194

2051 $9,113 $9,142 $9,159 $9,194

2052 $9,113 $9,142 $9,159 $9,194

2053 $9,113 $9,142 $9,159 $9,194

2054 $9,113 $9,142 $9,159 $9,194

2055 $9,113 $9,142 $9,159 $9,194

IMH-A-Small-C

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $5,913 $5,947 $5,970 $5,993

2017 $5,912 $5,946 $5,969 $5,991

2018 $5,910 $5,944 $5,967 $5,990

2019 $5,909 $5,943 $5,966 $5,989

2020 $5,908 $5,942 $5,965 $5,988

2021 $5,907 $5,941 $5,964 $5,986

2022 $5,905 $5,940 $5,962 $5,985

2023 $5,904 $5,938 $5,961 $5,984

2024 $5,903 $5,937 $5,960 $5,983

2025 $5,902 $5,936 $5,959 $5,982

2026 $5,901 $5,935 $5,958 $5,981

2027 $5,900 $5,934 $5,957 $5,980

2028 $5,899 $5,933 $5,956 $5,979

2029 $5,898 $5,932 $5,955 $5,978

2030 $5,897 $5,931 $5,954 $5,977

2031 $5,896 $5,930 $5,953 $5,976

2032 $5,895 $5,929 $5,952 $5,975

2033 $5,894 $5,928 $5,951 $5,974

2034 $5,893 $5,927 $5,950 $5,973

2035 $5,892 $5,926 $5,949 $5,972
2036 $5,891 $5,925 $5,948 $5,971

2037 $5,890 $5,924 $5,947 $5,970

2038 $5,889 $5,923 $5,946 $5,969

2039 $5,888 $5,923 $5,945 $5,968

2040 $5,888 $5,922 $5,945 $5,967

2041 $5,887 $5,921 $5,944 $5,966

2042 $5,886 $5,920 $5,943 $5,966

2043 $5,885 $5,919 $5,942 $5,965

2044 $5,884 $5,918 $5,941 $5,964

2045 $5,883 $5,918 $5,940 $5,963

2046 $5,416 $5,451 $5,473 $5,496

2047 $5,416 $5,451 $5,473 $5,496

2048 $5,416 $5,451 $5,473 $5,496

2049 $5,416 $5,451 $5,473 $5,496

2050 $5,416 $5,451 $5,473 $5,496

2051 $5,416 $5,451 $5,473 $5,496

2052 $5,416 $5,451 $5,473 $5,496

2053 $5,416 $5,451 $5,473 $5,496

2054 $5,416 $5,451 $5,473 $5,496

2055 $5,416 $5,451 $5,473 $5,496

IMH-A-Large-C

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

$835 2016 $9,948 $9,989 $10,004 $10,018

$833 2017 $9,946 $9,987 $10,002 $10,016

$831 2018 $9,944 $9,985 $9,999 $10,014

$829 2019 $9,942 $9,983 $9,997 $10,012

$827 2020 $9,940 $9,981 $9,995 $10,010

$825 2021 $9,938 $9,979 $9,993 $10,008

$823 2022 $9,936 $9,977 $9,991 $10,006

$821 2023 $9,934 $9,975 $9,989 $10,004

$819 2024 $9,932 $9,973 $9,987 $10,002

$817 2025 $9,930 $9,971 $9,986 $10,000

$815 2026 $9,928 $9,969 $9,984 $9,998

$814 2027 $9,927 $9,967 $9,982 $9,997

$812 2028 $9,925 $9,966 $9,980 $9,995

$810 2029 $9,923 $9,964 $9,979 $9,993

$808 2030 $9,921 $9,962 $9,977 $9,991

$807 2031 $9,920 $9,960 $9,975 $9,990

$805 2032 $9,918 $9,959 $9,973 $9,988

$803 2033 $9,917 $9,957 $9,972 $9,987

$802 2034 $9,915 $9,956 $9,970 $9,985

$800 2035 $9,913 $9,954 $9,969 $9,983

$799 2036 $9,912 $9,953 $9,967 $9,982

$797 2037 $9,910 $9,951 $9,966 $9,980
$796 2038 $9,909 $9,950 $9,964 $9,979

$794 2039 $9,907 $9,948 $9,963 $9,977

$793 2040 $9,906 $9,947 $9,961 $9,976

$791 2041 $9,904 $9,945 $9,960 $9,974

$790 2042 $9,903 $9,944 $9,958 $9,973

$789 2043 $9,902 $9,942 $9,957 $9,972

$787 2044 $9,900 $9,941 $9,956 $9,970

$786 2045 $9,899 $9,940 $9,954 $9,969

$0 2046 $9,113 $9,154 $9,168 $9,183

$0 2047 $9,113 $9,154 $9,168 $9,183

$0 2048 $9,113 $9,154 $9,168 $9,183

$0 2049 $9,113 $9,154 $9,168 $9,183

$0 2050 $9,113 $9,154 $9,168 $9,183

$0 2051 $9,113 $9,154 $9,168 $9,183

$0 2052 $9,113 $9,154 $9,168 $9,183

$0 2053 $9,113 $9,154 $9,168 $9,183

$0 2054 $9,113 $9,154 $9,168 $9,183

$0 2055 $9,113 $9,154 $9,168 $9,183

RCU-Small-C

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $7,835 $7,850 $7,946

2017 $7,834 $7,848 $7,944

2018 $7,832 $7,846 $7,942

2019 $7,830 $7,845 $7,941

2020 $7,829 $7,843 $7,939

2021 $7,827 $7,842 $7,938

2022 $7,825 $7,840 $7,936

2023 $7,824 $7,839 $7,935

2024 $7,822 $7,837 $7,933

2025 $7,821 $7,836 $7,932

2026 $7,820 $7,834 $7,930

2027 $7,818 $7,833 $7,929

2028 $7,817 $7,831 $7,927

2029 $7,815 $7,830 $7,926

2030 $7,814 $7,829 $7,925

2031 $7,813 $7,827 $7,923

2032 $7,811 $7,826 $7,922

2033 $7,810 $7,825 $7,921

2034 $7,809 $7,824 $7,919

2035 $7,808 $7,822 $7,918

2036 $7,806 $7,821 $7,917

2037 $7,805 $7,820 $7,916

2038 $7,804 $7,819 $7,915

2039 $7,803 $7,818 $7,914
2040 $7,802 $7,816 $7,912

2041 $7,801 $7,815 $7,911

2042 $7,800 $7,814 $7,910

2043 $7,798 $7,813 $7,909

2044 $7,797 $7,812 $7,908

2045 $7,796 $7,811 $7,907

2046 $7,177 $7,192 $7,288

2047 $7,177 $7,192 $7,288

2048 $7,177 $7,192 $7,288

2049 $7,177 $7,192 $7,288

2050 $7,177 $7,192 $7,288

2051 $7,177 $7,192 $7,288

2052 $7,177 $7,192 $7,288

2053 $7,177 $7,192 $7,288

2054 $7,177 $7,192 $7,288

2055 $7,177 $7,192 $7,288

RCU-Large-C

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $11,703 $11,719 $11,870

2017 $11,700 $11,716 $11,868

2018 $11,698 $11,714 $11,865

2019 $11,695 $11,711 $11,863

2020 $11,693 $11,709 $11,860

2021 $11,690 $11,707 $11,858

2022 $11,688 $11,704 $11,856

2023 $11,686 $11,702 $11,853

2024 $11,683 $11,700 $11,851

2025 $11,681 $11,698 $11,849

2026 $11,679 $11,695 $11,847

2027 $11,677 $11,693 $11,845

2028 $11,675 $11,691 $11,843

2029 $11,673 $11,689 $11,840

2030 $11,671 $11,687 $11,838

2031 $11,669 $11,685 $11,836

2032 $11,667 $11,683 $11,835

2033 $11,665 $11,681 $11,833

2034 $11,663 $11,679 $11,831

2035 $11,661 $11,678 $11,829

2036 $11,660 $11,676 $11,827

2037 $11,658 $11,674 $11,825

2038 $11,656 $11,672 $11,824

2039 $11,654 $11,671 $11,822

2040 $11,653 $11,669 $11,820

2041 $11,651 $11,667 $11,818
2042 $11,649 $11,665 $11,817

2043 $11,648 $11,664 $11,815

2044 $11,646 $11,662 $11,814

2045 $11,644 $11,661 $11,812

2046 $10,720 $10,736 $10,888

2047 $10,720 $10,736 $10,888

2048 $10,720 $10,736 $10,888

2049 $10,720 $10,736 $10,888

2050 $10,720 $10,736 $10,888

2051 $10,720 $10,736 $10,888

2052 $10,720 $10,736 $10,888

2053 $10,720 $10,736 $10,888

2054 $10,720 $10,736 $10,888

2055 $10,720 $10,736 $10,888

SCU-W-Small-C

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $0

2017 $0

2018 $0

2019 $0

2020 $0

2021 $0

2022 $0

2023 $0

2024 $0

2025 $0

2026 $0

2027 $0

2028 $0

2029 $0

2030 $0

2031 $0

2032 $0

2033 $0

2034 $0

2035 $0

2036 $0

2037 $0

2038 $0

2039 $0

2040 $0

2041 $0

2042 $0

2043 $0
2044 $0

2045 $0

2046 $0

2047 $0

2048 $0

2049 $0

2050 $0

2051 $0

2052 $0

2053 $0

2054 $0

2055 $0

SCU-W-Large-C

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $4,561 $4,567 $4,580 $4,593

2017 $4,560 $4,566 $4,579 $4,592

2018 $4,559 $4,565 $4,578 $4,591

2019 $4,558 $4,564 $4,577 $4,590

2020 $4,557 $4,563 $4,576 $4,589

2021 $4,556 $4,563 $4,576 $4,589

2022 $4,555 $4,562 $4,575 $4,588

2023 $4,554 $4,561 $4,574 $4,587

2024 $4,553 $4,560 $4,573 $4,586

2025 $4,553 $4,559 $4,572 $4,585

2026 $4,552 $4,558 $4,571 $4,584

2027 $4,551 $4,557 $4,570 $4,583

2028 $4,550 $4,557 $4,570 $4,583

2029 $4,549 $4,556 $4,569 $4,582

2030 $4,548 $4,555 $4,568 $4,581

2031 $4,548 $4,554 $4,567 $4,580

2032 $4,547 $4,553 $4,566 $4,579

2033 $4,546 $4,553 $4,566 $4,579

2034 $4,545 $4,552 $4,565 $4,578

2035 $4,545 $4,551 $4,564 $4,577

2036 $4,544 $4,551 $4,564 $4,577

2037 $4,543 $4,550 $4,563 $4,576

2038 $4,543 $4,549 $4,562 $4,575

2039 $4,542 $4,548 $4,562 $4,575

2040 $4,541 $4,548 $4,561 $4,574

2041 $4,541 $4,547 $4,560 $4,573

2042 $4,540 $4,547 $4,560 $4,573

2043 $4,539 $4,546 $4,559 $4,572

2044 $4,539 $4,545 $4,558 $4,571

2045 $4,538 $4,545 $4,558 $4,571
2046 $4,178 $4,184 $4,197 $4,210

2047 $4,178 $4,184 $4,197 $4,210

2048 $4,178 $4,184 $4,197 $4,210

2049 $4,178 $4,184 $4,197 $4,210

2050 $4,178 $4,184 $4,197 $4,210

2051 $4,178 $4,184 $4,197 $4,210

2052 $4,178 $4,184 $4,197 $4,210

2053 $4,178 $4,184 $4,197 $4,210

2054 $4,178 $4,184 $4,197 $4,210

2055 $4,178 $4,184 $4,197 $4,210

SCU-A-Small-C

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016 $4,536 $4,575 $4,611 $4,619

2017 $4,535 $4,574 $4,610 $4,618

2018 $4,534 $4,573 $4,609 $4,617

2019 $4,533 $4,572 $4,608 $4,616

2020 $4,532 $4,571 $4,607 $4,615

2021 $4,531 $4,570 $4,606 $4,614

2022 $4,531 $4,570 $4,605 $4,613

2023 $4,530 $4,569 $4,604 $4,613

2024 $4,529 $4,568 $4,604 $4,612

2025 $4,528 $4,567 $4,603 $4,611

2026 $4,527 $4,566 $4,602 $4,610

2027 $4,526 $4,565 $4,601 $4,609

2028 $4,525 $4,565 $4,600 $4,608

2029 $4,525 $4,564 $4,600 $4,608

2030 $4,524 $4,563 $4,599 $4,607

2031 $4,523 $4,562 $4,598 $4,606

2032 $4,522 $4,561 $4,597 $4,605

2033 $4,522 $4,561 $4,596 $4,605

2034 $4,521 $4,560 $4,596 $4,604

2035 $4,520 $4,559 $4,595 $4,603

2036 $4,520 $4,559 $4,594 $4,602

2037 $4,519 $4,558 $4,594 $4,602

2038 $4,518 $4,557 $4,593 $4,601

2039 $4,517 $4,557 $4,592 $4,600

2040 $4,517 $4,556 $4,592 $4,600

2041 $4,516 $4,555 $4,591 $4,599

2042 $4,516 $4,555 $4,590 $4,598

2043 $4,515 $4,554 $4,590 $4,598

2044 $4,514 $4,553 $4,589 $4,597

2045 $4,514 $4,553 $4,588 $4,597

2046 $4,155 $4,194 $4,230 $4,238

2047 $4,155 $4,194 $4,230 $4,238
2048 $4,155 $4,194 $4,230 $4,238

2049 $4,155 $4,194 $4,230 $4,238

2050 $4,155 $4,194 $4,230 $4,238

2051 $4,155 $4,194 $4,230 $4,238

2052 $4,155 $4,194 $4,230 $4,238

2053 $4,155 $4,194 $4,230 $4,238

2054 $4,155 $4,194 $4,230 $4,238

2055 $4,155 $4,194 $4,230 $4,238

SCU-A-Large-C

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

$539 2016 $6,420 $6,420 $6,480 $6,525

$538 2017 $6,418 $6,418 $6,478 $6,524

$536 2018 $6,417 $6,417 $6,477 $6,523

$535 2019 $6,415 $6,415 $6,476 $6,521

$534 2020 $6,414 $6,414 $6,474 $6,520

$532 2021 $6,413 $6,413 $6,473 $6,519

$531 2022 $6,412 $6,412 $6,472 $6,517

$530 2023 $6,410 $6,410 $6,471 $6,516

$529 2024 $6,409 $6,409 $6,469 $6,515

$527 2025 $6,408 $6,408 $6,468 $6,514

$526 2026 $6,407 $6,407 $6,467 $6,512

$525 2027 $6,406 $6,406 $6,466 $6,511

$524 2028 $6,404 $6,404 $6,465 $6,510

$523 2029 $6,403 $6,403 $6,464 $6,509

$522 2030 $6,402 $6,402 $6,462 $6,508

$521 2031 $6,401 $6,401 $6,461 $6,507

$519 2032 $6,400 $6,400 $6,460 $6,506

$518 2033 $6,399 $6,399 $6,459 $6,505

$517 2034 $6,398 $6,398 $6,458 $6,504

$516 2035 $6,397 $6,397 $6,457 $6,503

$515 2036 $6,396 $6,396 $6,456 $6,502

$514 2037 $6,395 $6,395 $6,455 $6,501

$513 2038 $6,394 $6,394 $6,454 $6,500

$513 2039 $6,393 $6,393 $6,453 $6,499

$512 2040 $6,392 $6,392 $6,452 $6,498

$511 2041 $6,391 $6,391 $6,451 $6,497

$510 2042 $6,390 $6,390 $6,451 $6,496

$509 2043 $6,389 $6,389 $6,450 $6,495

$508 2044 $6,389 $6,389 $6,449 $6,494

$507 2045 $6,388 $6,388 $6,448 $6,493

$0 2046 $5,881 $5,881 $5,941 $5,986

$0 2047 $5,881 $5,881 $5,941 $5,986

$0 2048 $5,881 $5,881 $5,941 $5,986

$0 2049 $5,881 $5,881 $5,941 $5,986
$0 2050 $5,881 $5,881 $5,941 $5,986

$0 2051 $5,881 $5,881 $5,941 $5,986

$0 2052 $5,881 $5,881 $5,941 $5,986

$0 2053 $5,881 $5,881 $5,941 $5,986

$0 2054 $5,881 $5,881 $5,941 $5,986

$0 2055 $5,881 $5,881 $5,941 $5,986

Other

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051
2052

2053

2054

2055

Other

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053
2054

2055

Other

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055
Other

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other
Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4
2016

2017

2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055

Other

Total Installed Cost (2010$/Unit)

Level 7 Level 8 Level 1 Level 2 Level 3 Level 4

2016

2017
2018

2019

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

2036

2037

2038

2039

2040

2041

2042

2043

2044

2045

2046

2047

2048

2049

2050

2051

2052

2053

2054

2055
Level 5 Level 6 Level 7 Level 8
Level 5 Level 6 Level 7 Level 8
Level 5 Level 6 Level 7 Level 8

Level 5 Level 6 Level 7 Level 8
Level 5 Level 6 Level 7 Level 8
Level 5 Level 6 Level 7 Level 8
Level 5 Level 6 Level 7 Level 8
Level 5 Level 6 Level 7 Level 8

$4,722

$4,721

$4,720

$4,719

$4,718

$4,717

$4,716

$4,715
$4,715

$4,714

$4,713

$4,712

$4,711

$4,710

$4,710

$4,709

$4,708

$4,707

$4,707

$4,706

$4,705

$4,704

$4,704

$4,703

$4,702

$4,702

$4,701

$4,700

$4,700

$4,699

$4,333

$4,333

$4,333

$4,333

$4,333

$4,333

$4,333

$4,333

$4,333

$4,333

Level 5 Level 6 Level 7 Level 8

$4,711 $4,725 $4,764

$4,709 $4,724 $4,763

$4,708 $4,723 $4,762

$4,708 $4,722 $4,761

$4,707 $4,721 $4,760

$4,706 $4,720 $4,759

$4,705 $4,719 $4,758

$4,704 $4,718 $4,757

$4,703 $4,718 $4,757

$4,702 $4,717 $4,756
$4,701 $4,716 $4,755

$4,700 $4,715 $4,754

$4,699 $4,714 $4,753

$4,699 $4,713 $4,752

$4,698 $4,713 $4,752

$4,697 $4,712 $4,751

$4,696 $4,711 $4,750

$4,696 $4,710 $4,749

$4,695 $4,709 $4,749

$4,694 $4,709 $4,748

$4,693 $4,708 $4,747

$4,693 $4,707 $4,746

$4,692 $4,707 $4,746

$4,691 $4,706 $4,745

$4,691 $4,705 $4,744

$4,690 $4,705 $4,744

$4,689 $4,704 $4,743

$4,689 $4,703 $4,742

$4,688 $4,703 $4,742

$4,687 $4,702 $4,741

$4,320 $4,334 $4,373

$4,320 $4,334 $4,373

$4,320 $4,334 $4,373

$4,320 $4,334 $4,373

$4,320 $4,334 $4,373

$4,320 $4,334 $4,373

$4,320 $4,334 $4,373

$4,320 $4,334 $4,373

$4,320 $4,334 $4,373

$4,320 $4,334 $4,373

Level 5 Level 6 Level 7 Level 8

$4,724 $4,733

$4,723 $4,732

$4,722 $4,731

$4,721 $4,731

$4,720 $4,730

$4,719 $4,729

$4,718 $4,728

$4,717 $4,727

$4,716 $4,726

$4,715 $4,725

$4,714 $4,724

$4,714 $4,723
$4,713 $4,723

$4,712 $4,722

$4,711 $4,721

$4,710 $4,720

$4,710 $4,719

$4,709 $4,719

$4,708 $4,718

$4,707 $4,717

$4,707 $4,716

$4,706 $4,716

$4,705 $4,715

$4,705 $4,714

$4,704 $4,714

$4,703 $4,713

$4,703 $4,712

$4,702 $4,712

$4,701 $4,711

$4,701 $4,710

$4,335 $4,345

$4,335 $4,345

$4,335 $4,345

$4,335 $4,345

$4,335 $4,345

$4,335 $4,345

$4,335 $4,345

$4,335 $4,345

$4,335 $4,345

$4,335 $4,345

Level 5 Level 6 Level 7 Level 8

$4,740

$4,739

$4,738

$4,737

$4,737

$4,736

$4,735

$4,734

$4,733

$4,732

$4,731

$4,730

$4,730

$4,729
$4,728

$4,727

$4,726

$4,726

$4,725

$4,724

$4,723

$4,723

$4,722

$4,721

$4,721

$4,720

$4,719

$4,719

$4,718

$4,717

$4,351

$4,351

$4,351

$4,351

$4,351

$4,351

$4,351

$4,351

$4,351

$4,351

Level 5 Level 6 Level 7 Level 8

$7,091 $7,174

$7,090 $7,173

$7,088 $7,171

$7,087 $7,170

$7,085 $7,168

$7,084 $7,167

$7,083 $7,165

$7,081 $7,164

$7,080 $7,163

$7,078 $7,161

$7,077 $7,160

$7,076 $7,159

$7,075 $7,158

$7,073 $7,156

$7,072 $7,155

$7,071 $7,154
$7,070 $7,153

$7,069 $7,152

$7,068 $7,151

$7,067 $7,149

$7,065 $7,148

$7,064 $7,147

$7,063 $7,146

$7,062 $7,145

$7,061 $7,144

$7,060 $7,143

$7,059 $7,142

$7,058 $7,141

$7,057 $7,140

$7,056 $7,139

$6,500 $6,583

$6,500 $6,583

$6,500 $6,583

$6,500 $6,583

$6,500 $6,583

$6,500 $6,583

$6,500 $6,583

$6,500 $6,583

$6,500 $6,583

$6,500 $6,583

Level 5 Level 6 Level 7 Level 8

$10,152

$10,150

$10,147

$10,145

$10,143

$10,141

$10,139

$10,137

$10,136

$10,134

$10,132

$10,130

$10,128

$10,127

$10,125

$10,123

$10,122

$10,120
$10,118

$10,117

$10,115

$10,114

$10,112

$10,111

$10,109

$10,108

$10,106

$10,105

$10,104

$10,102

$9,316

$9,316

$9,316

$9,316

$9,316

$9,316

$9,316

$9,316

$9,316

$9,316

Level 5 Level 6 Level 7 Level 8

$6,015 $6,176

$6,014 $6,175

$6,013 $6,174

$6,012 $6,173

$6,010 $6,171

$6,009 $6,170

$6,008 $6,169

$6,007 $6,168

$6,006 $6,167

$6,005 $6,166

$6,003 $6,165

$6,002 $6,163

$6,001 $6,162

$6,000 $6,161

$5,999 $6,160

$5,998 $6,159

$5,997 $6,158

$5,996 $6,157

$5,995 $6,156

$5,995 $6,156
$5,994 $6,155

$5,993 $6,154

$5,992 $6,153

$5,991 $6,152

$5,990 $6,151

$5,989 $6,150

$5,988 $6,149

$5,988 $6,149

$5,987 $6,148

$5,986 $6,147

$5,519 $5,680

$5,519 $5,680

$5,519 $5,680

$5,519 $5,680

$5,519 $5,680

$5,519 $5,680

$5,519 $5,680

$5,519 $5,680

$5,519 $5,680

$5,519 $5,680

Level 5 Level 6 Level 7 Level 8

$10,033 $10,153 $10,300

$10,031 $10,151 $10,298

$10,029 $10,149 $10,296

$10,027 $10,147 $10,293

$10,025 $10,145 $10,291

$10,023 $10,143 $10,289

$10,021 $10,141 $10,287

$10,019 $10,139 $10,285

$10,017 $10,137 $10,284

$10,015 $10,135 $10,282

$10,013 $10,133 $10,280

$10,011 $10,132 $10,278

$10,010 $10,130 $10,276

$10,008 $10,128 $10,275

$10,006 $10,126 $10,273

$10,004 $10,125 $10,271

$10,003 $10,123 $10,270

$10,001 $10,122 $10,268

$10,000 $10,120 $10,266

$9,998 $10,118 $10,265

$9,996 $10,117 $10,263

$9,995 $10,115 $10,262
$9,993 $10,114 $10,260

$9,992 $10,112 $10,259

$9,991 $10,111 $10,257

$9,989 $10,109 $10,256

$9,988 $10,108 $10,254

$9,986 $10,107 $10,253

$9,985 $10,105 $10,252

$9,984 $10,104 $10,250

$9,198 $9,318 $9,465

$9,198 $9,318 $9,465

$9,198 $9,318 $9,465

$9,198 $9,318 $9,465

$9,198 $9,318 $9,465

$9,198 $9,318 $9,465

$9,198 $9,318 $9,465

$9,198 $9,318 $9,465

$9,198 $9,318 $9,465

$9,198 $9,318 $9,465

Level 5 Level 6 Level 7 Level 8
Level 5 Level 6 Level 7 Level 8
Level 5 Level 6 Level 7 Level 8
Level 5 Level 6 Level 7 Level 8

$4,597

$4,596

$4,595

$4,594

$4,593

$4,592

$4,591

$4,590

$4,589

$4,588

$4,587

$4,587

$4,586

$4,585

$4,584

$4,583

$4,583

$4,582

$4,581

$4,581

$4,580

$4,579

$4,578

$4,578

$4,577

$4,576

$4,576

$4,575

$4,575

$4,574
$4,214

$4,214

$4,214

$4,214

$4,214

$4,214

$4,214

$4,214

$4,214

$4,214

Level 5 Level 6 Level 7 Level 8
Level 5 Level 6 Level 7 Level 8

$6,579 $6,639 $6,965

$6,578 $6,638 $6,963

$6,576 $6,636 $6,962

$6,575 $6,635 $6,960

$6,574 $6,634 $6,959

$6,572 $6,632 $6,958

$6,571 $6,631 $6,957

$6,570 $6,630 $6,955

$6,569 $6,629 $6,954

$6,567 $6,628 $6,953

$6,566 $6,626 $6,952

$6,565 $6,625 $6,951

$6,564 $6,624 $6,949

$6,563 $6,623 $6,948

$6,562 $6,622 $6,947

$6,561 $6,621 $6,946

$6,559 $6,620 $6,945

$6,558 $6,619 $6,944

$6,557 $6,618 $6,943

$6,556 $6,617 $6,942

$6,555 $6,616 $6,941

$6,554 $6,615 $6,940

$6,553 $6,614 $6,939

$6,553 $6,613 $6,938

$6,552 $6,612 $6,937

$6,551 $6,611 $6,936

$6,550 $6,610 $6,935

$6,549 $6,609 $6,934

$6,548 $6,608 $6,934

$6,547 $6,607 $6,933

$6,040 $6,100 $6,426

$6,040 $6,100 $6,426

$6,040 $6,100 $6,426

$6,040 $6,100 $6,426
$6,040 $6,100 $6,426

$6,040 $6,100 $6,426

$6,040 $6,100 $6,426

$6,040 $6,100 $6,426

$6,040 $6,100 $6,426

$6,040 $6,100 $6,426

Level 5 Level 6 Level 7 Level 8
Level 5 Level 6 Level 7 Level 8
Level 5 Level 6 Level 7 Level 8
Level 5 Level 6 Level 7 Level 8
Level 5 Level 6 Level 7 Level 8

Level 5 Level 6 Level 7 Level 8
Level 5 Level 6 Level 7 Level 8

Reference High Econ Low Econ Reference

Case Case Case Case

Year (2010$ per kWh) (2010$ per kWh) (2010$ per kWh) (2010=1.00)

2010 $ 0.098 $ 0.098 $ 0.098 1.0444

2011 $ 0.095 $ 0.095 $ 0.095 1.0107

2012 $ 0.094 $ 0.095 $ 0.093 1.0000

2013 $ 0.093 $ 0.094 $ 0.092 0.9890

2014 $ 0.092 $ 0.093 $ 0.091 0.9794

2015 $ 0.092 $ 0.093 $ 0.090 0.9794

2016 $ 0.091 $ 0.093 $ 0.090 0.9739

2017 $ 0.091 $ 0.093 $ 0.090 0.9736

2018 $ 0.091 $ 0.093 $ 0.089 0.9717

2019 $ 0.091 $ 0.094 $ 0.089 0.9699

2020 $ 0.091 $ 0.094 $ 0.089 0.9739

2021 $ 0.091 $ 0.094 $ 0.089 0.9728

2022 $ 0.091 $ 0.095 $ 0.089 0.9739

2023 $ 0.091 $ 0.095 $ 0.088 0.9750

2024 $ 0.092 $ 0.095 $ 0.088 0.9761

2025 $ 0.092 $ 0.096 $ 0.088 0.9787

2026 $ 0.092 $ 0.096 $ 0.088 0.9805

2027 $ 0.092 $ 0.097 $ 0.088 0.9798

2028 $ 0.092 $ 0.097 $ 0.088 0.9802

2029 $ 0.092 $ 0.097 $ 0.087 0.9802

2030 $ 0.092 $ 0.097 $ 0.087 0.9769

2031 $ 0.092 $ 0.098 $ 0.087 0.9776

2032 $ 0.092 $ 0.098 $ 0.087 0.9798

2033 $ 0.092 $ 0.099 $ 0.087 0.9813

2034 $ 0.092 $ 0.098 $ 0.087 0.9842

2035 $ 0.093 $ 0.098 $ 0.087 0.9912

2036 $ 0.093 $ 0.098 $ 0.087 0.9924

2037 $ 0.093 $ 0.098 $ 0.087 0.9936

2038 $ 0.093 $ 0.098 $ 0.087 0.9948

2039 $ 0.093 $ 0.098 $ 0.086 0.9960

2040 $ 0.093 $ 0.098 $ 0.086 0.9972

2041 $ 0.094 $ 0.099 $ 0.086 0.9984

2042 $ 0.094 $ 0.099 $ 0.086 0.9996

2043 $ 0.094 $ 0.099 $ 0.086 1.0008

2044 $ 0.094 $ 0.099 $ 0.086 1.0020

U.S. Commercial Sector Electricity Price Forecasts
2045 $ 0.094 $ 0.099 $ 0.086 1.0032

2046 $ 0.094 $ 0.099 $ 0.086 1.0044

2047 $ 0.094 $ 0.099 $ 0.085 1.0056

2048 $ 0.094 $ 0.100 $ 0.085 1.0068

2049 $ 0.095 $ 0.100 $ 0.085 1.0080

2050 $ 0.095 $ 0.100 $ 0.085 1.0092

2051 $ 0.095 $ 0.100 $ 0.085 1.0104

2052 $ 0.095 $ 0.100 $ 0.085 1.0116

2053 $ 0.095 $ 0.100 $ 0.085 1.0128

2054 $ 0.095 $ 0.101 $ 0.084 1.0141

2055 $ 0.095 $ 0.101 $ 0.084 1.0153

2056 $ 0.095 $ 0.101 $ 0.084 1.0165

2057 $ 0.095 $ 0.101 $ 0.084 1.0177

2058 $ 0.096 $ 0.101 $ 0.084 1.0189

2059 $ 0.096 $ 0.101 $ 0.084 1.0202

2060 $ 0.096 $ 0.101 $ 0.084 1.0214
High Econ Low Econ Constant Price

Case Case Case

(2010=1.00) (2010=1.00) (2010=1.00) Year

1.0360 1.0483 1.0000 2010

1.0051 1.0147 1.0000 2011

1.0000 1.0000 1.0000 2012

0.9916 0.9853 1.0000 2013

0.9862 0.9731 1.0000 2014

0.9865 0.9676 1.0000 2015

0.9840 0.9610 1.0000 2016

0.9854 0.9591 1.0000 2017

0.9873 0.9551 1.0000 2018

0.9898 0.9517 1.0000 2019

0.9964 0.9543 1.0000 2020

0.9978 0.9506 1.0000 2021

1.0018 0.9470 1.0000 2022

1.0051 0.9459 1.0000 2023

1.0091 0.9466 1.0000 2024

1.0156 0.9462 1.0000 2025

1.0178 0.9444 1.0000 2026

1.0218 0.9418 1.0000 2027

1.0251 0.9374 1.0000 2028

1.0269 0.9330 1.0000 2029

1.0269 0.9285 1.0000 2030

1.0324 0.9285 1.0000 2031

1.0386 0.9300 1.0000 2032

1.0415 0.9293 1.0000 2033

1.0375 0.9304 1.0000 2034

1.0320 0.9311 1.0000 2035

1.0336 0.9297 1.0000 2036

1.0352 0.9282 1.0000 2037

1.0368 0.9268 1.0000 2038

1.0384 0.9253 1.0000 2039

1.0400 0.9238 1.0000 2040

1.0416 0.9224 1.0000 2041

1.0432 0.9209 1.0000 2042

1.0448 0.9195 1.0000 2043

1.0464 0.9181 1.0000 2044

city Price Forecasts
1.0480 0.9166 1.0000 2045

1.0497 0.9152 1.0000 2046

1.0513 0.9137 1.0000 2047

1.0529 0.9123 1.0000 2048

1.0545 0.9109 1.0000 2049

1.0561 0.9094 1.0000 2050

1.0578 0.9080 1.0000 2051

1.0594 0.9066 1.0000 2052

1.0610 0.9052 1.0000 2053

1.0626 0.9037 1.0000 2054

1.0643 0.9023 1.0000 2055

1.0659 0.9009 1.0000 2056

1.0676 0.8995 1.0000 2057

1.0692 0.8981 1.0000 2058

1.0709 0.8967 1.0000 2059

1.0725 0.8953 1.0000 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
$ 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 100.0%

1.015 1.000 2011 99.7%

1.031 1.000 2012 99.4%

1.046 1.000 2013 99.1%

1.062 1.000 2014 98.9%

1.079 1.000 2015 98.6%

1.095 1.000 2016 98.3%

1.112 1.000 2017 98.1%

1.129 1.000 2018 97.8%

1.146 1.000 2019 97.6%

1.163 1.000 2020 97.3%

1.181 1.000 2021 97.1%

1.199 1.000 2022 96.9%

1.218 1.000 2023 96.6%

1.236 1.000 2024 96.4%

1.255 1.000 2025 96.2%

1.274 1.000 2026 96.0%

1.294 1.000 2027 95.8%

1.313 1.000 2028 95.5%

1.333 1.000 2029 95.3%

1.354 1.000 2030 95.1%

1.374 1.000 2031 94.9%

1.395 1.000 2032 94.8%

1.417 1.000 2033 94.6%

1.438 1.000 2034 94.4%

1.460 1.000 2035 94.2%

1.482 1.000 2036 94.0%

1.505 1.000 2037 93.8%

1.528 1.000 2038 93.7%

1.551 1.000 2039 93.5%

1.575 1.000 2040 93.3%

1.599 1.000 2041 93.1%

1.623 1.000 2042 93.0%

1.648 1.000 2043 92.8%

1.673 1.000 2044 92.7%

Price Learning

Year

Price 

Learning 

Coefficient
1.699 1.000 2045 92.5%

1.725 1.000 2046 92.3%

1.751 1.000 2047 92.3%

1.778 1.000 2048 92.3%

1.805 1.000 2049 92.3%

1.832 1.000 2050 92.3%

1.860 1.000 2051 92.3%

1.889 1.000 2052 92.3%

1.918 1.000 2053 92.3%

1.947 1.000 2054 92.3%

1.977 1.000 2055 92.3%

1.977 1.000

1.977 1.000

1.977 1.000

1.977 1.000

1.977 1.000
Ref # Weight

1 6.0%

2 32.0%

3 62.0%

Source: U.S. Census Bureau, 2007 Economic Census.

Release Date: 12/17/2010; Downloaded 3/4/2011.

1 22.0%

2 78.0%

United States Mark-ups

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

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)

Wholesaler-Distributor/Contractor-Customer (3-party)

Distribution of New / Replacement

Select State United States

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

Mechanical Contractor Baseline Mark-ups by State Index, 2007 (U.S

Based on NEMS Square footage forecasts and 8.5-year life of equipment

Replacement units as % of total shipments

State Number of Firms Value of Construction ($000)

Cost of 

Subcontract Work 

($000)

Calculation Of Markup Factors For National Accounts (1-party) Distribution Channel

United States
Connecticut 1,321 1,704,668 145,740

Delaware 306 481,900D

District of Columbia 22 34,600D

Florida 5,069 9,061,426 783,859

Georgia 2,534 4,700,799 365,010

Hawaii 280 800,221 46,753

Idaho 594 900,698 62,252

Illinois 3,848 7,641,642 602,251

Indiana 1,867 4,002,323 431,558

Iowa 1,066 1,868,483 144,869

Kansas 966 1,395,359 106,307

Kentucky 1,219 1,747,925 128,902

Louisiana 1,469 1,997,044 162,063

Maine 458 580,816 46,692

Maryland 2,024 5,329,135 698,381

Massachusetts 2,520 4,099,301 488,098

Michigan 3,051 4,420,638 604,850

Minnesota 1,635 3,402,921 386,669

Mississippi 655 1,025,452 76,709

Missouri 1,816 3,335,124 345,285

Montana 432 483,578 42,988

Nebraska 683 1,004,296 94,170

Nevada 498 2,327,842 121,091

New Hampshire 531 620,761 39,784

New Jersey 3,551 5,062,336 496,174

New Mexico 599 891,914 67,987

New York 5,750 10,364,779 1,219,468

North Carolina 2,978 5,111,396 341,129

North Dakota 272 360,683 36,037

Ohio 3,514 5,618,591 568,837

Oklahoma 1,158 1,352,943 94,153

Oregon 1,031 1,893,678 124,070

Pennsylvania 3,653 6,487,476 579,901

Rhode Island 397 631,202 56,234

South Carolina 1,472 1,991,303 126,123

South Dakota 337 386,186 11,037

Tennessee 1,370 2,595,613 189,293

Texas 5,653 10,810,308 823,920

Utah 892 1,746,398 146,052

Vermont 282 294,806 21,021

Virginia 2,547 4,623,151 347,055

Washington 1,602 4,111,543 370,741

West Virginia 416 655,100D

Wisconsin 1,839 2,926,545 234,962
Wyoming 262 289,391 14,391

United States

Standard Deviation

Mechanical Contractor Baseline Mark-ups by State, 2007

Sources: 2007 Economic Census. Release Date: 11/24/2009. Data accessed May 28, 2010.

Sector 23: EC0723A1: Construction: Geographic Area Series: Detailed Statistics for Establishments: 2007

http://factfinder.census.gov/servlet/IBQTable?_bm=y&-ds_name=EC0723A1&-NAICS2007=238220&-_lang=en

Notes: The Census Bureau withheld data for some states. Value of construction estimated for Delaware, District of Columb

and a Value of Net Construction per establishment. Baseline Markup set to national average where the Census Bureau wit

Relative Standard Deviation
Yellow Cells are Inputs

As used in this ACIM LCC model, markup is a 

Note: Replacement is equipment replacing a 

same. 

omer for the United States: 2007

Id=42&_ts=319113238861

al shipments

omer (1-party)

tomer (3-party)

18.1%

4.6% 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

% Markup

Source: Heating, Air Conditioning 

same. 

Net Sales

ups by State Index, 2007 (U.S.=1.000)

Cost of Materials 

($000)

Construction 

Payroll ($000) Baseline Markup Relative Markup Index

ibution Channel
628,720 361,411 1.501 1.016 D 163,343 1.421 0.962 D 50,439 1.458 0.988

3,736,811 1,733,721 1.449 0.981

2,224,110 740,722 1.412 0.956

270,723 137,646 1.758 1.191 Direct Cost of Equipment Sales: 

387,181 167,732 1.459 0.988 Labor Expenses: Salaries (indirect) and 

2,833,489 1,622,307 1.511 1.023 Occupancy Expense:

1,319,523 854,157 1.536 1.040 Other Operating Expenses: 

801,239 359,775 1.431 0.969 Net Profit Before Taxes

580,764 279,636 1.443 0.978

674,500 353,958 1.510 1.023 Incremental Markup (

776,784 378,582 1.516 1.027

234,993 113,162 1.471 0.996

2,009,957 1,031,222 1.425 0.965

1,475,525 817,754 1.474 0.998

1,569,113 841,985 1.466 0.993

1,230,126 698,535 1.470 0.995

449,851 189,011 1.433 0.970

1,319,142 689,171 1.417 0.960

216,792 85,678 1.400 0.948

455,264 205,904 1.330 0.900

988,605 490,859 1.454 0.985 D 128,512 1.472 0.997

Source: U.S. Census Bureau. 2007.

Contractors. Industry Series: Preliminary 

Note: Mechanical contractor costs and ex

Baseline Markup (MUWHOLE BASE

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
128,922 54,792 1.461 0.989

1.477 1.000

0.070

0.048

blishments: 2007

20&-_lang=en

ed for Delaware, District of Columbia, and West Virginia based on number of establishments

age where the Census Bureau withheld data.
NEW CONSTRUCTION

Baseline

National Account 

Distributor (Mfg Direct)

Channel Mult 1.3624 2.0086 1.1812

Sales Tax 1.0726 1.0726 1.0726

Overall Multiplier 1.4613 2.1544 1.2670

NEW CONSTRUCTION

Incremental

National Account 

Distributor (Mfg Direct)

Channel Mult 1.0913 1.2925 1.0456

Sales Tax 1.0726 1.0726 1.0726

Overall Multiplier 1.1705 1.3863 1.1216

Distributor/Contractor

Distributor/Contractor

Markups for Commercial Ice Making Equipment

this ACIM LCC model, markup is a composite factor. It is a weighted average of the three distribution chains and of the two markets for equipment – 

is not necessary to model the CRE market. Rather, the model creates one weighted ave

cement is equipment replacing a failed unit in an existing building. New is equipment for new buildings or installation in new settings. Currently, ma

100.0% $1.000 $1.362

73.4% $0.734 $1.000

26.6% $0.266 $0.362

16.1% $0.161 $0.219

y Expenses 3.8% $0.038 $0.052

erating Expenses 5.4% $0.054 $0.074

rating Expenses 25.3% $0.253 $0.345

1.3% $0.013 $0.018

$0.362

36.2%

e: Heating, Air Conditioning and Refrigeration Distributors International, 2010 Profit Report (2009 Data), Profit 

Planning Group, Boulder, Colorado

Costs for Distributor Markup

Sales Basis Per Dollar of Sales

Median Control and Refrigeration Firm

Per Dollar of Cost of 

Goods Sold
st of Equipment Sales: Cost of goods sold

 Salaries (indirect) and benefits

y Expense: Rent, Communications, maintenance, and utilities

erating Expenses: Computing, Depreciation, Acctg, Advertising, Insurance, and other

 Before Taxes

tal Markup (MUWHOLE INCR ): Increased revenue per dollar increase cost of goods sold

U.S. Average Costs for Mechanical / Plumbing Contractor Markup

S. Census Bureau. 2007. Plumbing, Heating, and Air-Conditioning Contractors. Sector 23: 238220. 

s. Industry Series: Preliminary Detailed Statistics for Establishments: 2007.

hanical contractor costs and expenses are first presented as total dollar values and than converted to percentage values. 

Description

MUWHOLE BASE ): 

National 

Account 

Channel

6.0%

Wholesaler 

Channel

32.0% Contractor 

Channel

62.0%

REPLACEMENT OVERALL

Baseline Baseline

National Account 

Distributor (Mfg Direct)

1.3624 2.0086 1.1812

1.0726 1.0726 1.0726

1.4613 2.1544 1.2670

REPLACEMENT OVERALL

Incremental Incremental

National Account 

Distributor (Mfg Direct)

1.0913 1.2925 1.0456

1.0726 1.0726 1.0726

1.1705 1.3863 1.1216

Distributor/Contractor

Distributor/Contractor

or Commercial Ice Making Equipment

1.75215

1.07261

1.87938

on chains and of the two markets for equipment – new and replacement. Although sufficient data is generated to model each separately, such 

rket. Rather, the model creates one weighted average for all analyses.

Overall Markup

Overall Markup

1.30139

dings or installation in new settings. Currently, markup is a weighted average of the two. At this time, the two markets are assumed to be the 

1.21329

1.07261

$0.091

9.1%

t Report (2009 Data), Profit 

Non-Payroll and 

Non-Occupancy 
Ratio

$0.6780 $1.000 

$0.1748 $0.258 

$0.0217 $0.032 

$0.0390 $0.058 

$0.0860 $0.127 

1.474 47.43%

1.184 18.44%

ing Contractor Markup

verted to percentage values. 

Per $ Sales 

Revenue Per $ Cost of Goods

State

OVERALL State Sales Tax

Baseline State Name Rates

1 Alabama 1.083

2 Alaska 1.014

3 Arizona 1.082

4 Arkansas 1.082

5 California 1.092

6 Colorado 1.064

OVERALL 7 Connecticut 1.060

Incremental 8 Delaware 1.000

9 District of Columbia 1.060

10 Florida 1.067

11 Georgia 1.070

12 Hawaii 1.044

13 Idaho 1.061

14 Illinois 1.082

15 Indiana 1.070

16 Iowa 1.069

Sales Tax and Contractor Marku

State-by-State Sales Tax Factor

1.75215

1.07261

1.87938

s generated to model each separately, such 

Overall Markup

Overall Markup

1.30139

e, the two markets are assumed to be the 

1.21329

1.07261

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
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

nd Contractor Markups, By State

Weighted Average Contractor Markups

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
36 Ohio 0.999

37 Oklahoma 0.991

38 Oregon 1.036

39 Pennsylvania 0.959

40 Rhode Island 1.041

41 South Carolina 1.016

42 South Dakota 1.094

43 Tennessee 0.958

44 Texas 0.972

45 Utah 0.958

46 Vermont 0.997

47 Virginia 1.010

48 Washington 1.018

49 West Virginia 0.991

50 Wisconsin 0.979

51 Wyoming 0.989

52 United States 1.000

e in the cell labeled "State."

52 United States 1.000
IMH Ice Making Head

RCU Remote Condensing

SCU Self-Contained

Other Not Used

End User Equipment Cost (2010$)

Process Batch Batch Batch 

Equipment Type Ice Making Head Ice Making Head Ice Making Head

Cooling Water Water Water

Size Small Medium Large

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code IMH-W-Small-B IMH-W- Med -B IMH-W-Large-B

Efficiency Level

Baseline $3,591.89 $5,948.58 $11,440.63

Level 1 $3,639.60 $5,985.85 $11,458.52

Level 2 $3,648.55 $11,467.47

Level 3

Level 4

Level 5

Level 6

Level 7

Incremental Equipment Cost (2010$)

Process Batch Batch Batch 

Equipment Type Ice Making Head Ice Making Head Ice Making Head

Cooling Water Water Water

Size Small Medium Large

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code IMH-W-Small-B IMH-W- Med -B IMH-W-Large-B

Efficiency Level

Baseline $2,085.00 $3,453.00 $6,641.00

Level 1 $40.00 $31.25 $15.00

Level 2 $47.50 $22.50

Level 3

Level 4

Level 5

Legend
Level 6

Level 7

US Average End User Cost (2010$)

Process Batch Batch Batch 

Equipment Type Ice Making Head Ice Making Head Ice Making Head

Cooling Water Water Water

Size Small Medium Large

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code IMH-W-Small-B IMH-W- Med -B IMH-W-Large-B

Efficiency Level

Baseline $3,653.24 $6,050.18 $11,636.05

Level 1 $3,701.77 $6,088.10 $11,654.25

Level 2 $3,710.87 $11,663.35

Level 3

Level 4

Level 5

Level 6

Level 7

Maximum Energy Use (kWh/100 lbs Ice)

Process Batch Batch Batch 

Equipment Type Ice Making Head Ice Making Head Ice Making Head

Cooling Water Water Water

Size Small Medium Large

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code IMH-W-Small-B IMH-W- Med -B IMH-W-Large-B

Efficiency Level

Baseline 7.80 5.03 4.00

Level 1 7.02 4.53 3.60

Level 2 6.71 3.56

Level 3

Level 4

Level 5

Level 6
Level 7

5 Baseline non-ice making energy use

Standby Energy Use (Watts)

Process Batch Batch Batch 

Equipment Type Ice Making Head Ice Making Head Ice Making Head

Cooling Water Water Water

Size Small Medium Large

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code IMH-W-Small-B IMH-W- Med -B IMH-W-Large-B

Efficiency Level

Baseline 5.00 5.00 5.00

Level 1 5.00 5.00 5.00

Level 2 5.00 5.00

Level 3

Level 4

Level 5

Level 6

Level 7

Maximum Condenser Water Use (gal/100 lbs Ice)

Process Batch Batch Batch 

Equipment Type Ice Making Head Ice Making Head Ice Making Head

Cooling Water Water Water

Size Small Medium Large

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code IMH-W-Small-B IMH-W- Med -B IMH-W-Large-B

Efficiency Level

Baseline 156 148 137

Level 1 156 148 137

Level 2 156 137

Level 3

Level 4

Level 5
Level 6

Level 7

Maximum Potable Water Use (gal/100 lbs Ice)

Process Batch Batch Batch 

Equipment Type Ice Making Head Ice Making Head Ice Making Head

Cooling Water Water Water

Size Small Medium Large

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code IMH-W-Small-B IMH-W- Med -B IMH-W-Large-B

Efficiency Level

Baseline 22.0 21.0 20.0

Level 1 22.0 21.0 20.0

Level 2 22.0 20.0

Level 3

Level 4

Level 5

Level 6

Level 7

Harvest Rate (lbs/24 hrs)

Process Batch Batch Batch 

Equipment Type Ice Making Head Ice Making Head Ice Making Head

Cooling Water Water Water

Size Small Medium Large

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code IMH-W-Small-B IMH-W- Med -B IMH-W-Large-B

Efficiency Level

Baseline 300 850 1500

Level 1 300 850 1500

Level 2 300 1500

Level 3

Level 4
Level 5

Level 6

Level 7

50% Utilization load factor

Usage (%)

Process Batch Batch Batch 

Equipment Type Ice Making Head Ice Making Head Ice Making Head

Cooling Water Water Water

Size Small Medium Large

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code IMH-W-Small-B IMH-W- Med -B IMH-W-Large-B

Efficiency Level

Baseline 50% 50% 50%

Level 1 50% 50% 50%

Level 2 50% 50% 50%

Level 3 50% 50% 50%

Level 4 50% 50% 50%

Level 5 50% 50% 50%

Level 6 50% 50% 50%

Level 7 50% 50% 50%

Standby Mode (%)

Process Batch Batch Batch 

Equipment Type Ice Making Head Ice Making Head Ice Making Head

Cooling Water Water Water

Size Small Medium Large

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code IMH-W-Small-B IMH-W- Med -B IMH-W-Large-B

Efficiency Level

Baseline 50% 50% 50%

Level 1 50% 50% 50%

Level 2 50% 50% 50%

Level 3 50% 50% 50%

Level 4 50% 50% 50%

Level 5 50% 50% 50%
Level 6 50% 50% 50%

Level 7 50% 50% 50%

3.0% Annual Maintenance Cost as % of End User Equipment Cost

Annual Maintenance Costs (2010$)

Process Batch Batch Batch 

Equipment Type Ice Making Head Ice Making Head Ice Making Head

Cooling Water Water Water

Size Small Medium Large

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code IMH-W-Small-B IMH-W- Med -B IMH-W-Large-B

Efficiency Level

Baseline $107.76 $178.46 $343.22

Level 1 $107.76 $178.46 $343.22

Level 2 $107.76 $343.22

Level 3

Level 4

Level 5

Level 6

Level 7

3.0% Annual Repair Cost as % of End User Equipment Cost

Annual Repair Costs (2010$)

Process Batch Batch Batch 

Equipment Type Ice Making Head Ice Making Head Ice Making Head

Cooling Water Water Water

Size Small Medium Large

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code IMH-W-Small-B IMH-W- Med -B IMH-W-Large-B

Efficiency Level

Baseline $107.76 $178.46 $343.22

Level 1 $107.76 $178.46 $343.22

Level 2 $107.76 $343.22

Level 3

Level 4

Level 5

Level 6
Level 7

Installation Cost (2010$) - Baseline plus incremental changes by efficiency level

Process Batch Batch Batch 

Equipment Type Ice Making Head Ice Making Head Ice Making Head

Cooling Water Water Water

Size Small Medium Large

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code IMH-W-Small-B IMH-W- Med -B IMH-W-Large-B

Efficiency Level

1 Baseline $359.19 $594.86 $1,144.06

2 Level 1 $359.19 $594.86 $1,144.06

3 Level 2 $359.19 $1,144.06

4 Level 3

5 Level 4

6 Level 5

7 Level 6

8 Level 7

1 2 3

Lifetime (Yrs)

Process Batch Batch Batch 

Equipment Type Ice Making Head Ice Making Head Ice Making Head

Cooling Water Water Water

Size Small Medium Large

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code IMH-W-Small-B IMH-W- Med -B IMH-W-Large-B

Efficiency Level

Baseline 7 7 7

Level 1 7 7 7

Level 2 7 7

Level 3

Level 4

Level 5

Level 6

Level 7
10% Installation Cost as % of End User Equipment Cost

Installation Cost (2010$)

Process Batch Batch Batch 

Equipment Type Ice Making Head Ice Making Head Ice Making Head

Cooling Water Water Water

Size Small Medium Large

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code IMH-W-Small-B IMH-W- Med -B IMH-W-Large-B

Efficiency Level

Baseline $359.19 $594.86 $1,144.06

Level 1 $359.19 $594.86 $1,144.06

Level 2 $359.19 $1,144.06

Level 3

Level 4

Level 5

Level 6

Level 7

Efficiency Level % Reduction Energy Use

Process Batch Batch Batch 

Equipment Type Ice Making Head Ice Making Head Ice Making Head

Cooling Water Water Water

Size Small Medium Large

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code IMH-W-Small-B IMH-W- Med -B IMH-W-Large-B

Efficiency Level

Baseline 0% 0% 0%

Level 1 10.0% 10.0% 10.0%

Level 2 14.0% 11.0%

Level 3

Level 4

Level 5

Level 6

Level 7
Market Shares

Process Batch Batch Batch 

Equipment Type Ice Making Head Ice Making Head Ice Making Head

Cooling Water Water Water

Size Small Medium Large

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code IMH-W-Small-B IMH-W- Med -B IMH-W-Large-B

Efficiency Level

Baseline 51% 74% 82%

Level 1 22% 26% 0%

Level 2 27% 0% 18%

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%

Process Batch Batch Batch 

Equipment Type Ice Making Head Ice Making Head Ice Making Head

Cooling Water Water Water

Size Small Medium Large

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code IMH-W-Small-B IMH-W- Med -B IMH-W-Large-B

Efficiency Level

Baseline

Level 1

Level 2

Level 3

Level 4

Level 5

Level 6

Level 7

A Air

N No Remote Compressor

R Remote Compressor

W Water

Batch Batch Batch Batch 

Ice Making Head Ice Making Head Remote Condensing Remote Condensing

Air Air

Small Large Small Large

<450 >=450 <1000 >=1000

IMH-A-Small-B IMH-A-Large-B RCU-Small-B RCU-Large-B

$3,598.78 $6,978.77 $6,205.26 $12,169.34

$3,613.69 $6,996.66 $6,223.16 $12,193.20

$3,634.56 $7,112.97 $6,279.82 $12,290.13

$3,680.79 $7,166.65 $6,306.66 $12,322.93

Batch Batch Batch Batch 

Ice Making Head Ice Making Head Remote Condensing Remote Condensing

Air Air

Small Large Small Large

<450 >=450 <1000 >=1000

IMH-A-Small-B IMH-A-Large-B RCU-Small-B RCU-Large-B

$2,089.00 $4,051.00 $3,602.00 $7,064.00

$12.50 $15.00 $15.00 $20.00

$30.00 $112.50 $62.50 $101.25

$68.75 $157.50 $85.00 $128.75
Batch Batch Batch Batch 

Ice Making Head Ice Making Head Remote Condensing Remote Condensing

Air Air

Small Large Small Large

<450 >=450 <1000 >=1000

IMH-A-Small-B IMH-A-Large-B RCU-Small-B RCU-Large-B

$3,660.25 $7,097.97 $6,311.25 $12,377.21

$3,675.41 $7,116.17 $6,329.45 $12,401.47

$3,696.65 $7,234.47 $6,387.08 $12,500.05

$3,743.66 $7,289.06 $6,414.38 $12,533.42

Batch Batch Batch Batch 

Ice Making Head Ice Making Head Remote Condensing Remote Condensing

Air Air

Small Large Small Large

<450 >=450 <1000 >=1000

IMH-A-Small-B IMH-A-Large-B RCU-Small-B RCU-Large-B

10.26 6.40 8.85 5.10

9.23 5.76 8.05 4.64

8.72 5.44 7.52 4.34

8.21 5.12 7.39 4.26
Batch Batch Batch Batch 

Ice Making Head Ice Making Head Remote Condensing Remote Condensing

Air Air

Small Large Small Large

<450 >=450 <1000 >=1000

IMH-A-Small-B IMH-A-Large-B RCU-Small-B RCU-Large-B

5.00 5.00 5.00 5.00

5.00 5.00 5.00 5.00

5.00 5.00 5.00 5.00

5.00 5.00 5.00 5.00

Batch Batch Batch Batch 

Ice Making Head Ice Making Head Remote Condensing Remote Condensing

Air Air

Small Large Small Large

<450 >=450 <1000 >=1000

IMH-A-Small-B IMH-A-Large-B RCU-Small-B RCU-Large-B

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0
Batch Batch Batch Batch 

Ice Making Head Ice Making Head Remote Condensing Remote Condensing

Air Air

Small Large Small Large

<450 >=450 <1000 >=1000

IMH-A-Small-B IMH-A-Large-B RCU-Small-B RCU-Large-B

22.0 20.0 21.0 20.0

22.0 20.0 21.0 20.0

22.0 20.0 21.0 20.0

22.0 20.0 21.0 20.0

Batch Batch Batch Batch 

Ice Making Head Ice Making Head Remote Condensing Remote Condensing

Air Air

Small Large Small Large

<450 >=450 <1000 >=1000

IMH-A-Small-B IMH-A-Large-B RCU-Small-B RCU-Large-B

300 800 700 1500

300 800 700 1500

300 800 700 1500

300 800 700 1500
Batch Batch Batch Batch 

Ice Making Head Ice Making Head Remote Condensing Remote Condensing

Air Air

Small Large Small Large

<450 >=450 <1000 >=1000

IMH-A-Small-B IMH-A-Large-B RCU-Small-B RCU-Large-B

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

Batch Batch Batch Batch 

Ice Making Head Ice Making Head Remote Condensing Remote Condensing

Air Air

Small Large Small Large

<450 >=450 <1000 >=1000

IMH-A-Small-B IMH-A-Large-B RCU-Small-B RCU-Large-B

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%
50% 50% 50% 50%

50% 50% 50% 50%

ser Equipment Cost

Batch Batch Batch Batch 

Ice Making Head Ice Making Head Remote Condensing Remote Condensing

Air Air

Small Large Small Large

<450 >=450 <1000 >=1000

IMH-A-Small-B IMH-A-Large-B RCU-Small-B RCU-Large-B

$107.96 $209.36 $186.16 $365.08

$107.96 $209.36 $186.16 $365.08

$107.96 $209.36 $186.16 $365.08

$107.96 $209.36 $186.16 $365.08

ipment Cost

Batch Batch Batch Batch 

Ice Making Head Ice Making Head Remote Condensing Remote Condensing

Air Air

Small Large Small Large

<450 >=450 <1000 >=1000

IMH-A-Small-B IMH-A-Large-B RCU-Small-B RCU-Large-B

$107.96 $209.36 $186.16 $365.08

$107.96 $209.36 $186.16 $365.08

$107.96 $209.36 $186.16 $365.08

$107.96 $209.36 $186.16 $365.08
ges by efficiency level

Batch Batch Batch Batch 

Ice Making Head Ice Making Head Remote Condensing Remote Condensing

Air Air

Small Large Small Large

<450 >=450 <1000 >=1000

IMH-A-Small-B IMH-A-Large-B RCU-Small-B RCU-Large-B

$359.88 $697.88 $620.53 $1,216.93

$359.88 $697.88 $620.53 $1,216.93

$359.88 $697.88 $620.53 $1,216.93

$359.88 $697.88 $620.53 $1,216.93

4 5 6 7

Batch Batch Batch Batch 

Ice Making Head Ice Making Head Remote Condensing Remote Condensing

Air Air

Small Large Small Large

<450 >=450 <1000 >=1000

IMH-A-Small-B IMH-A-Large-B RCU-Small-B RCU-Large-B

7 7 7 7

7 7 7 7

7 7 7 7

7 7 7 7
Batch Batch Batch Batch 

Ice Making Head Ice Making Head Remote Condensing Remote Condensing

Air Air

Small Large Small Large

<450 >=450 <1000 >=1000

IMH-A-Small-B IMH-A-Large-B RCU-Small-B RCU-Large-B

$359.88 $697.88 $620.53 $1,216.93

$359.88 $697.88 $620.53 $1,216.93

$359.88 $697.88 $620.53 $1,216.93

$359.88 $697.88 $620.53 $1,216.93

Batch Batch Batch Batch 

Ice Making Head Ice Making Head Remote Condensing Remote Condensing

Air Air

Small Large Small Large

<450 >=450 <1000 >=1000

IMH-A-Small-B IMH-A-Large-B RCU-Small-B RCU-Large-B

0% 0% 0% 0%

10.0% 10.0% 9.0% 9.0%

15.0% 15.0% 15.0% 15.0%

20.0% 20.0% 16.5% 16.5%
Batch Batch Batch Batch 

Ice Making Head Ice Making Head Remote Condensing Remote Condensing

Air Air

Small Large Small Large

<450 >=450 <1000 >=1000

IMH-A-Small-B IMH-A-Large-B RCU-Small-B RCU-Large-B

59% 69% 57% 55%

17% 21% 30% 24%

17% 8% 1% 6%

7% 2% 12% 15%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

Batch Batch Batch Batch 

Ice Making Head Ice Making Head Remote Condensing Remote Condensing

Air Air

Small Large Small Large

<450 >=450 <1000 >=1000

IMH-A-Small-B IMH-A-Large-B RCU-Small-B RCU-Large-B

Small Small

 Med Medium

Large Large

Batch Batch Batch Batch 

Self-Contained Self-Contained Self-Contained Self-Contained

Water Water Air Air

Small Large Small Large

<200 >=200 <175 >=175

SCU-W-Small-B SCU-W-Large-B SCU-A-Small-B SCU-A-Large-B

$3,889.92 $3,908.87 $3,889.92 $3,898.53

$3,904.83 $3,923.78 $3,904.83 $3,923.88

$3,930.18 $3,938.69 $3,936.14 $3,950.72

$3,951.05 $3,949.13 $3,957.02 $3,967.12

$3,971.93 $3,959.57 $3,973.42 $3,988.00

$3,972.99 $3,982.37

$4,008.77

Batch Batch Batch Batch 

Self-Contained Self-Contained Self-Contained Self-Contained

Water Water Air Air

Small Large Small Large

<200 >=200 <175 >=175

SCU-W-Small-B SCU-W-Large-B SCU-A-Small-B SCU-A-Large-B

$2,258.00 $2,269.00 $2,258.00 $2,263.00

$12.50 $12.50 $12.50 $21.25

$33.75 $25.00 $38.75 $43.75

$51.25 $33.75 $56.25 $57.50

$68.75 $42.50 $70.00 $75.00

$53.75 $77.50
$83.75

Batch Batch Batch Batch 

Self-Contained Self-Contained Self-Contained Self-Contained

Water Water Air Air

Small Large Small Large

<200 >=200 <175 >=175

SCU-W-Small-B SCU-W-Large-B SCU-A-Small-B SCU-A-Large-B

$3,956.36 $3,975.63 $3,956.36 $3,965.12

$3,971.53 $3,990.80 $3,971.53 $3,990.90

$3,997.31 $4,005.97 $4,003.38 $4,018.20

$4,018.54 $4,016.58 $4,024.61 $4,034.89

$4,039.77 $4,027.20 $4,041.29 $4,056.12

$4,040.85 $4,050.39

$4,077.25

Batch Batch Batch Batch 

Self-Contained Self-Contained Self-Contained Self-Contained

Water Water Air Air

Small Large Small Large

<200 >=200 <175 >=175

SCU-W-Small-B SCU-W-Large-B SCU-A-Small-B SCU-A-Large-B

11.40 7.60 18.00 9.80

10.60 7.07 16.74 9.11

9.69 6.46 15.30 8.33

9.12 6.08 14.40 7.84

8.66 5.70 13.50 7.35

5.47 12.96

4.64
Batch Batch Batch Batch 

Self-Contained Self-Contained Self-Contained Self-Contained

Water Water Air Air

Small Large Small Large

<200 >=200 <175 >=175

SCU-W-Small-B SCU-W-Large-B SCU-A-Small-B SCU-A-Large-B

5.00 5.00 5.00 5.00

5.00 5.00 5.00 5.00

5.00 5.00 5.00 5.00

5.00 5.00 5.00 5.00

5.00 5.00 5.00 5.00

5.00 5.00

5.00

Batch Batch Batch Batch 

Self-Contained Self-Contained Self-Contained Self-Contained

Water Water Air Air

Small Large Small Large

<200 >=200 <175 >=175

SCU-W-Small-B SCU-W-Large-B SCU-A-Small-B SCU-A-Large-B

165 165 0 0

165 165 0 0

165 165 0 0

165 165 0 0

165 165 0 0

165 0
165

Batch Batch Batch Batch 

Self-Contained Self-Contained Self-Contained Self-Contained

Water Water Air Air

Small Large Small Large

<200 >=200 <175 >=175

SCU-W-Small-B SCU-W-Large-B SCU-A-Small-B SCU-A-Large-B

29.0 28.0 30.0 26.0

29.0 28.0 30.0 26.0

29.0 28.0 30.0 26.0

29.0 28.0 30.0 26.0

29.0 28.0 30.0 26.0

28.0 30.0

28.0

Batch Batch Batch Batch 

Self-Contained Self-Contained Self-Contained Self-Contained

Water Water Air Air

Small Large Small Large

<200 >=200 <175 >=175

SCU-W-Small-B SCU-W-Large-B SCU-A-Small-B SCU-A-Large-B

110 300 110 200

110 300 110 200

110 300 110 200

110 300 110 200

110 300 110 200
300 110

300

Batch Batch Batch Batch 

Self-Contained Self-Contained Self-Contained Self-Contained

Water Water Air Air

Small Large Small Large

<200 >=200 <175 >=175

SCU-W-Small-B SCU-W-Large-B SCU-A-Small-B SCU-A-Large-B

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

Batch Batch Batch Batch 

Self-Contained Self-Contained Self-Contained Self-Contained

Water Water Air Air

Small Large Small Large

<200 >=200 <175 >=175

SCU-W-Small-B SCU-W-Large-B SCU-A-Small-B SCU-A-Large-B

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%
50% 50% 50% 50%

50% 50% 50% 50%

Batch Batch Batch Batch 

Self-Contained Self-Contained Self-Contained Self-Contained

Water Water Air Air

Small Large Small Large

<200 >=200 <175 >=175

SCU-W-Small-B SCU-W-Large-B SCU-A-Small-B SCU-A-Large-B

$116.70 $117.27 $116.70 $116.96

$116.70 $117.27 $116.70 $116.96

$116.70 $117.27 $116.70 $116.96

$116.70 $117.27 $116.70 $116.96

$116.70 $117.27 $116.70 $116.96

$117.27 $116.70

$117.27

Batch Batch Batch Batch 

Self-Contained Self-Contained Self-Contained Self-Contained

Water Water Air Air

Small Large Small Large

<200 >=200 <175 >=175

SCU-W-Small-B SCU-W-Large-B SCU-A-Small-B SCU-A-Large-B

$116.70 $117.27 $116.70 $116.96

$116.70 $117.27 $116.70 $116.96

$116.70 $117.27 $116.70 $116.96

$116.70 $117.27 $116.70 $116.96

$116.70 $117.27 $116.70 $116.96

$117.27 $116.70

$117.27
Batch Batch Batch Batch 

Self-Contained Self-Contained Self-Contained Self-Contained

Water Water Air Air

Small Large Small Large

<200 >=200 <175 >=175

SCU-W-Small-B SCU-W-Large-B SCU-A-Small-B SCU-A-Large-B

$388.99 $390.89 $388.99 $389.85

$388.99 $390.89 $388.99 $389.85

$388.99 $390.89 $388.99 $389.85

$388.99 $390.89 $388.99 $389.85

$388.99 $390.89 $388.99 $389.85

$390.89 $388.99

$390.89

8 9 10 11

Batch Batch Batch Batch 

Self-Contained Self-Contained Self-Contained Self-Contained

Water Water Air Air

Small Large Small Large

<200 >=200 <175 >=175

SCU-W-Small-B SCU-W-Large-B SCU-A-Small-B SCU-A-Large-B

7 7 7 7

7 7 7 7

7 7 7 7

7 7 7 7

7 7 7 7

7 7

7
Batch Batch Batch Batch 

Self-Contained Self-Contained Self-Contained Self-Contained

Water Water Air Air

Small Large Small Large

<200 >=200 <175 >=175

SCU-W-Small-B SCU-W-Large-B SCU-A-Small-B SCU-A-Large-B

$388.99 $390.89 $388.99 $389.85

$388.99 $390.89 $388.99 $389.85

$388.99 $390.89 $388.99 $389.85

$388.99 $390.89 $388.99 $389.85

$388.99 $390.89 $388.99 $389.85

$390.89 $388.99

$390.89

Batch Batch Batch Batch 

Self-Contained Self-Contained Self-Contained Self-Contained

Water Water Air Air

Small Large Small Large

<200 >=200 <175 >=175

SCU-W-Small-B SCU-W-Large-B SCU-A-Small-B SCU-A-Large-B

0% 0% 0% 0%

7.0% 7.0% 7.0% 7.0%

15.0% 15.0% 15.0% 15.0%

20.0% 20.0% 20.0% 20.0%

24.0% 25.0% 25.0% 25.0%

28.0% 28.0%

39.0%
Batch Batch Batch Batch 

Self-Contained Self-Contained Self-Contained Self-Contained

Water Water Air Air

Small Large Small Large

<200 >=200 <175 >=175

SCU-W-Small-B SCU-W-Large-B SCU-A-Small-B SCU-A-Large-B

38% 40% 32% 33%

38% 0% 48% 44%

19% 10% 0% 0%

0% 20% 0% 6%

6% 20% 10% 17%

0% 10% 10% 0%

0% 0% 0% 0%

0% 0% 0% 0%

Batch Batch Batch Batch 

Self-Contained Self-Contained Self-Contained Self-Contained

Water Water Air Air

Small Large Small Large

<200 >=200 <175 >=175

SCU-W-Small-B SCU-W-Large-B SCU-A-Small-B SCU-A-Large-B

B Batch 

C Continuous

Continuous Continuous Continuous Continuous

Ice Making Head Ice Making Head Ice Making Head Ice Making Head

Water Water Air Air

Small Large Small Large

<1000 >=1000 <1000 >=1000

IMH-W-Small-C IMH-W-Large-C IMH-A-Small-C IMH-A-Large-C

$5,917.57 $8,353.50 $4,964.90 $8,353.50

$5,925.02 $8,380.34 $4,996.21 $8,390.78

$5,935.46 $8,395.25 $5,017.09 $8,404.20

$5,947.39 $8,428.06 $5,037.96 $8,417.62

$5,957.83 $8,539.90 $5,058.84 $8,431.04

$6,033.88 $5,206.46 $8,541.39

$8,675.59

Continuous Continuous Continuous Continuous

Ice Making Head Ice Making Head Ice Making Head Ice Making Head

Water Water Air Air

Small Large Small Large

<1000 >=1000 <1000 >=1000

IMH-W-Small-C IMH-W-Large-C IMH-A-Small-C IMH-A-Large-C

$3,435.00 $4,849.00 $2,882.00 $4,849.00

$6.25 $22.50 $26.25 $31.25

$15.00 $35.00 $43.75 $42.50

$25.00 $62.50 $61.25 $53.75

$33.75 $156.25 $78.75 $65.00

$97.50 $202.50 $157.50
$270.00

Continuous Continuous Continuous Continuous

Ice Making Head Ice Making Head Ice Making Head Ice Making Head

Water Water Air Air

Small Large Small Large

<1000 >=1000 <1000 >=1000

IMH-W-Small-C IMH-W-Large-C IMH-A-Small-C IMH-A-Large-C

$6,018.64 $8,496.19 $5,049.70 $8,496.19

$6,026.23 $8,523.49 $5,081.55 $8,534.10

$6,036.84 $8,538.65 $5,102.79 $8,547.75

$6,048.98 $8,572.02 $5,124.02 $8,561.40

$6,059.59 $8,685.77 $5,145.25 $8,575.05

$6,136.94 $5,295.40 $8,687.28

$8,823.78

Continuous Continuous Continuous Continuous

Ice Making Head Ice Making Head Ice Making Head Ice Making Head

Water Water Air Air

Small Large Small Large

<1000 >=1000 <1000 >=1000

IMH-W-Small-C IMH-W-Large-C IMH-A-Small-C IMH-A-Large-C

8.10 5.10 10.30 6.30

7.29 4.59 9.27 5.67

6.89 4.34 8.76 5.36

6.48 4.08 8.24 5.04

6.08 3.88 7.73 4.73

5.43 7.21 4.41

4.10
Continuous Continuous Continuous Continuous

Ice Making Head Ice Making Head Ice Making Head Ice Making Head

Water Water Air Air

Small Large Small Large

<1000 >=1000 <1000 >=1000

IMH-W-Small-C IMH-W-Large-C IMH-A-Small-C IMH-A-Large-C

5.00 5.00 5.00 5.00

5.00 5.00 5.00 5.00

5.00 5.00 5.00 5.00

5.00 5.00 5.00 5.00

5.00 5.00 5.00 5.00

5.00 5.00 5.00

5.00

Continuous Continuous Continuous Continuous

Ice Making Head Ice Making Head Ice Making Head Ice Making Head

Water Water Air Air

Small Large Small Large

<1000 >=1000 <1000 >=1000

IMH-W-Small-C IMH-W-Large-C IMH-A-Small-C IMH-A-Large-C

110 110 0 0

110 110 0 0

110 110 0 0

110 110 0 0

110 110 0 0

110 0 0
0

Continuous Continuous Continuous Continuous

Ice Making Head Ice Making Head Ice Making Head Ice Making Head

Water Water Air Air

Small Large Small Large

<1000 >=1000 <1000 >=1000

IMH-W-Small-C IMH-W-Large-C IMH-A-Small-C IMH-A-Large-C

12.0 12.0 12.0 12.0

12.0 12.0 12.0 12.0

12.0 12.0 12.0 12.0

12.0 12.0 12.0 12.0

12.0 12.0 12.0 12.0

12.0 12.0 12.0

12.0

Continuous Continuous Continuous Continuous

Ice Making Head Ice Making Head Ice Making Head Ice Making Head

Water Water Air Air

Small Large Small Large

<1000 >=1000 <1000 >=1000

IMH-W-Small-C IMH-W-Large-C IMH-A-Small-C IMH-A-Large-C

800 1000 310 1000

800 1000 310 1000

800 1000 310 1000

800 1000 310 1000

800 1000 310 1000
800 310 1000

1000

Continuous Continuous Continuous Continuous

Ice Making Head Ice Making Head Ice Making Head Ice Making Head

Water Water Air Air

Small Large Small Large

<1000 >=1000 <1000 >=1000

IMH-W-Small-C IMH-W-Large-C IMH-A-Small-C IMH-A-Large-C

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

Continuous Continuous Continuous Continuous

Ice Making Head Ice Making Head Ice Making Head Ice Making Head

Water Water Air Air

Small Large Small Large

<1000 >=1000 <1000 >=1000

IMH-W-Small-C IMH-W-Large-C IMH-A-Small-C IMH-A-Large-C

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%
50% 50% 50% 50%

50% 50% 50% 50%

Continuous Continuous Continuous Continuous

Ice Making Head Ice Making Head Ice Making Head Ice Making Head

Water Water Air Air

Small Large Small Large

<1000 >=1000 <1000 >=1000

IMH-W-Small-C IMH-W-Large-C IMH-A-Small-C IMH-A-Large-C

$177.53 $250.61 $148.95 $250.61

$177.53 $250.61 $148.95 $250.61

$177.53 $250.61 $148.95 $250.61

$177.53 $250.61 $148.95 $250.61

$177.53 $250.61 $148.95 $250.61

$177.53 $148.95 $250.61

$250.61

Continuous Continuous Continuous Continuous

Ice Making Head Ice Making Head Ice Making Head Ice Making Head

Water Water Air Air

Small Large Small Large

<1000 >=1000 <1000 >=1000

IMH-W-Small-C IMH-W-Large-C IMH-A-Small-C IMH-A-Large-C

$177.53 $250.61 $148.95 $250.61

$177.53 $250.61 $148.95 $250.61

$177.53 $250.61 $148.95 $250.61

$177.53 $250.61 $148.95 $250.61

$177.53 $250.61 $148.95 $250.61

$177.53 $148.95 $250.61

$250.61
Continuous Continuous Continuous Continuous

Ice Making Head Ice Making Head Ice Making Head Ice Making Head

Water Water Air Air

Small Large Small Large

<1000 >=1000 <1000 >=1000

IMH-W-Small-C IMH-W-Large-C IMH-A-Small-C IMH-A-Large-C

$591.76 $835.35 $496.49 $835.35

$591.76 $835.35 $496.49 $835.35

$591.76 $835.35 $496.49 $835.35

$591.76 $835.35 $496.49 $835.35

$591.76 $835.35 $496.49 $835.35

$591.76 $496.49 $835.35

$835.35

12 13 14 15

Continuous Continuous Continuous Continuous

Ice Making Head Ice Making Head Ice Making Head Ice Making Head

Water Water Air Air

Small Large Small Large

<1000 >=1000 <1000 >=1000

IMH-W-Small-C IMH-W-Large-C IMH-A-Small-C IMH-A-Large-C

7 7 7 7

7 7 7 7

7 7 7 7

7 7 7 7

7 7 7 7

7 7 7

7
Continuous Continuous Continuous Continuous

Ice Making Head Ice Making Head Ice Making Head Ice Making Head

Water Water Air Air

Small Large Small Large

<1000 >=1000 <1000 >=1000

IMH-W-Small-C IMH-W-Large-C IMH-A-Small-C IMH-A-Large-C

$591.76 $835.35 $496.49 $835.35

$591.76 $835.35 $496.49 $835.35

$591.76 $835.35 $496.49 $835.35

$591.76 $835.35 $496.49 $835.35

$591.76 $835.35 $496.49 $835.35

$591.76 $496.49 $835.35

$835.35

Continuous Continuous Continuous Continuous

Ice Making Head Ice Making Head Ice Making Head Ice Making Head

Water Water Air Air

Small Large Small Large

<1000 >=1000 <1000 >=1000

IMH-W-Small-C IMH-W-Large-C IMH-A-Small-C IMH-A-Large-C

0% 0% 0% 0%

10.0% 10.0% 10.0% 10.0%

15.0% 15.0% 15.0% 15.0%

20.0% 20.0% 20.0% 20.0%

25.0% 24.0% 25.0% 25.0%

33.0% 30.0% 30.0%

35.0%
Continuous Continuous Continuous Continuous

Ice Making Head Ice Making Head Ice Making Head Ice Making Head

Water Water Air Air

Small Large Small Large

<1000 >=1000 <1000 >=1000

IMH-W-Small-C IMH-W-Large-C IMH-A-Small-C IMH-A-Large-C

0% 0% 4% 0%

3% 0% 2% 0%

6% 6% 4% 9%

13% 19% 6% 9%

35% 75% 8% 0%

42% 0% 76% 0%

0% 0% 0% 82%

0% 0% 0% 0%

Continuous Continuous Continuous Continuous

Ice Making Head Ice Making Head Ice Making Head Ice Making Head

Water Water Air Air

Small Large Small Large

<1000 >=1000 <1000 >=1000

IMH-W-Small-C IMH-W-Large-C IMH-A-Small-C IMH-A-Large-C

Continuous Continuous Continuous Continuous

Remote Condensing Remote Condensing Self-Contained Self-Contained

Water Water

Small Large Small Large

<1000 >=1000 <175 >=175

RCU-Small-C RCU-Large-C SCU-W-Small-C SCU-W-Large-C

$6,579.09 $9,826.43 $0.00 $3,829.62

$6,592.51 $9,841.35 $3,835.59

$6,680.49 $9,980.02 $3,847.52

$3,859.44

$3,862.43

Continuous Continuous Continuous Continuous

Remote Condensing Remote Condensing Self-Contained Self-Contained

Water Water

Small Large Small Large

<1000 >=1000 <175 >=175

RCU-Small-C RCU-Large-C SCU-W-Small-C SCU-W-Large-C

$3,819.00 $5,704.00 $0.00 $2,223.00

$11.25 $12.50 $5.00

$85.00 $128.75 $15.00

$25.00

$27.50
Continuous Continuous Continuous Continuous

Remote Condensing Remote Condensing Self-Contained Self-Contained

Water Water

Small Large Small Large

<1000 >=1000 <175 >=175

RCU-Small-C RCU-Large-C SCU-W-Small-C SCU-W-Large-C

$6,691.47 $9,994.28 $0.00 $3,895.04

$6,705.12 $10,009.45 $3,901.10

$6,794.60 $10,150.49 $3,913.23

$3,925.37

$3,928.40

Continuous Continuous Continuous Continuous

Remote Condensing Remote Condensing Self-Contained Self-Contained

Water Water

Small Large Small Large

<1000 >=1000 <175 >=175

RCU-Small-C RCU-Large-C SCU-W-Small-C SCU-W-Large-C

9.50 5.50 9.50 6.30

8.81 5.10 6.08

7.93 4.59 5.70

5.32

5.17
Continuous Continuous Continuous Continuous

Remote Condensing Remote Condensing Self-Contained Self-Contained

Water Water

Small Large Small Large

<1000 >=1000 <175 >=175

RCU-Small-C RCU-Large-C SCU-W-Small-C SCU-W-Large-C

5.00 5.00 5.00 5.00

5.00 5.00 5.00

5.00 5.00 5.00

5.00

5.00

Continuous Continuous Continuous Continuous

Remote Condensing Remote Condensing Self-Contained Self-Contained

Water Water

Small Large Small Large

<1000 >=1000 <175 >=175

RCU-Small-C RCU-Large-C SCU-W-Small-C SCU-W-Large-C

0 0 110 110

0 0 110

0 0 110

110

110
Continuous Continuous Continuous Continuous

Remote Condensing Remote Condensing Self-Contained Self-Contained

Water Water

Small Large Small Large

<1000 >=1000 <175 >=175

RCU-Small-C RCU-Large-C SCU-W-Small-C SCU-W-Large-C

12.0 12.0 12.0 12.0

12.0 12.0 12.0

12.0 12.0 12.0

12.0

12.0

Continuous Continuous Continuous Continuous

Remote Condensing Remote Condensing Self-Contained Self-Contained

Water Water

Small Large Small Large

<1000 >=1000 <175 >=175

RCU-Small-C RCU-Large-C SCU-W-Small-C SCU-W-Large-C

700 1500 N/A 300

700 1500 300

700 1500 300

300

300
Continuous Continuous Continuous Continuous

Remote Condensing Remote Condensing Self-Contained Self-Contained

Water Water

Small Large Small Large

<1000 >=1000 <175 >=175

RCU-Small-C RCU-Large-C SCU-W-Small-C SCU-W-Large-C

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

Continuous Continuous Continuous Continuous

Remote Condensing Remote Condensing Self-Contained Self-Contained

Water Water

Small Large Small Large

<1000 >=1000 <175 >=175

RCU-Small-C RCU-Large-C SCU-W-Small-C SCU-W-Large-C

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%

50% 50% 50% 50%
50% 50% 50% 50%

50% 50% 50% 50%

Continuous Continuous Continuous Continuous

Remote Condensing Remote Condensing Self-Contained Self-Contained

Water Water

Small Large Small Large

<1000 >=1000 <175 >=175

RCU-Small-C RCU-Large-C SCU-W-Small-C SCU-W-Large-C

$197.37 $294.79 $0.00 $114.89

$197.37 $294.79 $114.89

$197.37 $294.79 $114.89

$114.89

$114.89

Continuous Continuous Continuous Continuous

Remote Condensing Remote Condensing Self-Contained Self-Contained

Water Water

Small Large Small Large

<1000 >=1000 <175 >=175

RCU-Small-C RCU-Large-C SCU-W-Small-C SCU-W-Large-C

$197.37 $294.79 $0.00 $114.89

$197.37 $294.79 $114.89

$197.37 $294.79 $114.89

$114.89

$114.89
Continuous Continuous Continuous Continuous

Remote Condensing Remote Condensing Self-Contained Self-Contained

Water Water

Small Large Small Large

<1000 >=1000 <175 >=175

RCU-Small-C RCU-Large-C SCU-W-Small-C SCU-W-Large-C

$657.91 $982.64 $0.00 $382.96

$657.91 $982.64 $382.96

$657.91 $982.64 $382.96

$382.96

$382.96

16 17 18 19

Continuous Continuous Continuous Continuous

Remote Condensing Remote Condensing Self-Contained Self-Contained

Water Water

Small Large Small Large

<1000 >=1000 <175 >=175

RCU-Small-C RCU-Large-C SCU-W-Small-C SCU-W-Large-C

7 7 7 7

7 7 7

7 7 7

7

7
Continuous Continuous Continuous Continuous

Remote Condensing Remote Condensing Self-Contained Self-Contained

Water Water

Small Large Small Large

<1000 >=1000 <175 >=175

RCU-Small-C RCU-Large-C SCU-W-Small-C SCU-W-Large-C

$657.91 $982.64 $0.00 $382.96

$657.91 $982.64 $382.96

$657.91 $982.64 $382.96

$382.96

$382.96

Continuous Continuous Continuous Continuous

Remote Condensing Remote Condensing Self-Contained Self-Contained

Water Water

Small Large Small Large

<1000 >=1000 <175 >=175

RCU-Small-C RCU-Large-C SCU-W-Small-C SCU-W-Large-C

0% 0% 0% 0%

7.3% 7.3% 3.5%

16.5% 16.5% 9.5%

15.6%

18.0%
Continuous Continuous Continuous Continuous

Remote Condensing Remote Condensing Self-Contained Self-Contained

Water Water

Small Large Small Large

<1000 >=1000 <175 >=175

RCU-Small-C RCU-Large-C SCU-W-Small-C SCU-W-Large-C

0% 0% 100% 0%

14% 15% 0% 0%

86% 85% 0% 77%

0% 0% 0% 0%

0% 0% 0% 23%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

Continuous Continuous Continuous Continuous

Remote Condensing Remote Condensing Self-Contained Self-Contained

Water Water

Small Large Small Large

<1000 >=1000 <175 >=175

RCU-Small-C RCU-Large-C SCU-W-Small-C SCU-W-Large-C

Continuous Continuous

Self-Contained Self-Contained

Air Air

Small Large

<175 >=175 N/A N/A

SCU-A-Small-C SCU-A-Large-C Other Other

$3,808.95 $5,390.41

$3,844.74 $5,390.41

$3,877.54 $5,445.58

$3,885.00 $5,487.34

$5,536.54

$5,591.72

$5,889.95

Continuous Continuous

Self-Contained Self-Contained

Air Air

Small Large

<175 >=175 N/A N/A

SCU-A-Small-C SCU-A-Large-C Other Other

$2,211.00 $3,129.00

$30.00 $0.00

$57.50 $46.25

$63.75 $81.25

$122.50

$168.75
$418.75

Continuous Continuous

Self-Contained Self-Contained

Air Air

Small Large

<175 >=175 N/A N/A

SCU-A-Small-C SCU-A-Large-C Other Other

$3,874.01 $5,482.49

$3,910.41 $5,482.49

$3,943.77 $5,538.60

$3,951.36 $5,581.07

$5,631.11

$5,687.23

$5,990.55

Continuous Continuous

Self-Contained Self-Contained

Air Air

Small Large

<175 >=175 N/A N/A

SCU-A-Small-C SCU-A-Large-C Other Other

18.00 9.80

16.74 9.11

15.30 8.33

14.76 7.84

7.35

6.86

6.27
Continuous Continuous

Self-Contained Self-Contained

Air Air

Small Large

<175 >=175 N/A N/A

SCU-A-Small-C SCU-A-Large-C Other Other

5.00 5.00

5.00 5.00

5.00 5.00

5.00 5.00

5.00

5.00

5.00

Continuous Continuous

Self-Contained Self-Contained

Air Air

Small Large

<175 >=175 N/A N/A

SCU-A-Small-C SCU-A-Large-C Other Other

0 0

0 0

0 0

0 0

0

0
0

Continuous Continuous

Self-Contained Self-Contained

Air Air

Small Large

<175 >=175 N/A N/A

SCU-A-Small-C SCU-A-Large-C Other Other

12.0 12.0

12.0 12.0

12.0 12.0

12.0 12.0

12.0

12.0

12.0

Continuous Continuous

Self-Contained Self-Contained

Air Air

Small Large

<175 >=175 N/A N/A

SCU-A-Small-C SCU-A-Large-C Other Other

110 300

110 300

110 300

110 300

300
300

300

Continuous Continuous

Self-Contained Self-Contained

Air Air

Small Large

<175 >=175 N/A N/A

SCU-A-Small-C SCU-A-Large-C Other Other

50% 50%

50% 50%

50% 50%

50% 50%

50% 50%

50% 50%

50% 50%

50% 50%

Continuous Continuous

Self-Contained Self-Contained

Air Air

Small Large

<175 >=175 N/A N/A

SCU-A-Small-C SCU-A-Large-C Other Other

50% 50%

50% 50%

50% 50%

50% 50%

50% 50%

50% 50%
50% 50%

50% 50%

Continuous Continuous

Self-Contained Self-Contained

Air Air

Small Large

<175 >=175 N/A N/A

SCU-A-Small-C SCU-A-Large-C Other Other

$114.27 $161.71

$114.27 $161.71

$114.27 $161.71

$114.27 $161.71

$161.71

$161.71

$161.71

Continuous Continuous

Self-Contained Self-Contained

Air Air

Small Large

<175 >=175 N/A N/A

SCU-A-Small-C SCU-A-Large-C Other Other

$114.27 $161.71

$114.27 $161.71

$114.27 $161.71

$114.27 $161.71

$161.71

$161.71

$161.71
Continuous Continuous

Self-Contained Self-Contained

Air Air

Small Large

<175 >=175 N/A N/A

SCU-A-Small-C SCU-A-Large-C Other Other

$380.89 $539.04 $0.00 $0.00

$380.89 $539.04 $0.00 $0.00

$380.89 $539.04 $0.00 $0.00

$380.89 $539.04 $0.00 $0.00

$539.04 $0.00 $0.00

$539.04 $0.00 $0.00

$539.04 $0.00 $0.00

$0.00 $0.00

20 21 22 23

Continuous Continuous

Self-Contained Self-Contained

Air Air

Small Large

<175 >=175 N/A N/A

SCU-A-Small-C SCU-A-Large-C Other Other

7 7

7 7

7 7

7 7

7

7

7
Continuous Continuous

Self-Contained Self-Contained

Air Air

Small Large

<175 >=175 N/A N/A

SCU-A-Small-C SCU-A-Large-C Other Other

$380.89 $539.04

$380.89 $539.04

$380.89 $539.04

$380.89 $539.04

$539.04

$539.04

$539.04

Continuous Continuous

Self-Contained Self-Contained

Air Air

Small Large

<175 >=175 N/A N/A

SCU-A-Small-C SCU-A-Large-C Other Other

0% 0%

7.0% 7.0%

15.0% 15.0%

18.0% 20.0%

25.0%

30.0%

36.0%
Continuous Continuous

Self-Contained Self-Contained

Air Air

Small Large

<175 >=175 N/A N/A

SCU-A-Small-C SCU-A-Large-C Other Other

0% 0%

0% 0%

0% 0%

100% 5%

0% 5%

0% 24%

0% 66%

0% 0%

Continuous Continuous

Self-Contained Self-Contained

Air Air

Small Large

<175 >=175 N/A N/A

SCU-A-Small-C SCU-A-Large-C 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
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
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

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
N/A

Other

N/A

Other

$3,599 $360

$3,614 $360

$3,635 $360

$3,681 $360

#VALUE! $360

#VALUE! $360

#VALUE! $360

#VALUE! $360

Equipment Cost With National 

Ave Markup For Rebuttable 

Presumption (Dollars)

Installation Cost For Rebuttable 

Presumption (Dollars)









$4,220

$4,236

$4,258

$4,308

#VALUE!

#VALUE!

#VALUE!

#VALUE!

$ 0.0879 <=== Average Price

Total Equipment Cost With National Ave 

Sales Tax For Rebuttable Presumption 

(Dollars)

Side note: The Rebuttable Presumption uses U.S. 

average energy prices. For the Preliminary 

Analysis, prices were allowed to vary by building 

type only.








































4 IMH-A-Small-B

Electricity Water Repair Electricity Water Repair Electricity

2016 1 $539.67 $94.00 $215.93 $485.92 $94.00 $215.93 $459.04

2017 2 $513.92 $91.37 $205.70 $462.72 $91.37 $205.70 $437.13

2018 3 $488.65 $88.81 $195.95 $439.97 $88.81 $195.95 $415.64

2019 4 $464.62 $86.33 $186.67 $418.34 $86.33 $186.67 $395.20

2020 5 $444.46 $83.91 $177.83 $400.18 $83.91 $177.83 $378.05

2021 6 $422.92 $81.56 $169.41 $380.80 $81.56 $169.41 $359.73

2022 7 $403.35 $79.28 $161.38 $363.17 $79.28 $161.38 $343.08

2023 8 $384.67 $77.06 $153.74 $346.36 $77.06 $153.74 $327.20

2024 9 $366.87 $74.90 $146.45 $330.32 $74.90 $146.45 $312.05

2025 10 $350.41 $72.81 $139.52 $315.50 $72.81 $139.52 $298.05

2026 11 $334.44 $70.77 $132.91 $301.12 $70.77 $132.91 $284.47

2027 12 $318.36 $68.79 $126.61 $286.64 $68.79 $126.61 $270.79

2028 13 $303.39 $66.86 $120.61 $273.17 $66.86 $120.61 $258.06

2029 14 $289.02 $64.99 $114.90 $260.23 $64.99 $114.90 $245.83

2030 15 $274.40 $63.17 $109.46 $247.07 $63.17 $109.46 $233.40

2031 16 $261.60 $61.40 $104.27 $235.54 $61.40 $104.27 $222.51

2032 17 $249.77 $59.69 $99.33 $224.89 $59.69 $99.33 $212.45

2033 18 $238.29 $58.02 $94.63 $214.56 $58.02 $94.63 $202.69

2034 19 $227.69 $56.39 $90.15 $205.01 $56.39 $90.15 $193.67

2035 20 $218.44 $54.81 $85.88 $196.68 $54.81 $85.88 $185.80

2036 21 $208.34 $53.28 $81.81 $187.59 $53.28 $81.81 $177.21

2037 22 $198.71 $51.79 $77.93 $178.92 $51.79 $77.93 $169.02

2038 23 $189.52 $50.34 $74.24 $170.65 $50.34 $74.24 $161.21

2039 24 $180.76 $48.93 $70.72 $162.76 $48.93 $70.72 $153.75

2040 25 $172.41 $47.56 $67.37 $155.23 $47.56 $67.37 $146.65

2041 26 $164.44 $46.23 $64.18 $148.06 $46.23 $64.18 $139.87

2042 27 $156.84 $44.93 $61.14 $141.21 $44.93 $61.14 $133.40

2043 28 $149.59 $43.68 $58.25 $134.69 $43.68 $58.25 $127.24

2044 29 $142.67 $42.45 $55.49 $128.46 $42.45 $55.49 $121.36

2045 30 $136.08 $41.27 $52.86 $122.52 $41.27 $52.86 $115.75

Electricity Water Repair Electricity Water Repair Electricity

2016 1 $539.67 $94.00 $215.93 $485.92 $94.00 $215.93 $459.04

2017 2 $1,053.59 $185.38 $421.62 $948.64 $185.38 $421.62 $896.16

2018 3 $1,542.24 $274.19 $617.58 $1,388.61 $274.19 $617.58 $1,311.80

2019 4 $2,006.86 $360.52 $804.25 $1,806.95 $360.52 $804.25 $1,707.00

2020 5 $2,451.31 $444.43 $982.08 $2,207.14 $444.43 $982.08 $2,085.05

2021 6 $2,874.24 $525.99 $1,151.49 $2,587.93 $525.99 $1,151.49 $2,444.78

Discounted Annual Costs (2010$)

Efficiency Level 3

Efficiency Level 3

Efficiency Level 1 Efficiency Level 2

Year

Efficiency Level 1 Efficiency Level 2

Year

Discounted Annual Costs (Cumulative) (2010$)
2022 7 $3,277.59 $605.28 $1,312.87 $2,951.10 $605.28 $1,312.87 $2,787.86

2023 8 $3,662.26 $682.34 $1,466.61 $3,297.46 $682.34 $1,466.61 $3,115.05

2024 9 $4,029.13 $757.24 $1,613.06 $3,627.78 $757.24 $1,613.06 $3,427.11

2025 10 $4,379.54 $830.05 $1,752.58 $3,943.28 $830.05 $1,752.58 $3,725.16

2026 11 $4,713.97 $900.82 $1,885.49 $4,244.41 $900.82 $1,885.49 $4,009.62

2027 12 $5,032.33 $969.61 $2,012.10 $4,531.05 $969.61 $2,012.10 $4,280.41

2028 13 $5,335.72 $1,036.47 $2,132.71 $4,804.22 $1,036.47 $2,132.71 $4,538.47

2029 14 $5,624.74 $1,101.46 $2,247.62 $5,064.45 $1,101.46 $2,247.62 $4,784.30

2030 15 $5,899.14 $1,164.64 $2,357.07 $5,311.52 $1,164.64 $2,357.07 $5,017.70

2031 16 $6,160.74 $1,226.04 $2,461.35 $5,547.06 $1,226.04 $2,461.35 $5,240.21

2032 17 $6,410.50 $1,285.73 $2,560.68 $5,771.94 $1,285.73 $2,560.68 $5,452.66

2033 18 $6,648.80 $1,343.74 $2,655.31 $5,986.50 $1,343.74 $2,655.31 $5,655.35

2034 19 $6,876.48 $1,400.13 $2,745.46 $6,191.50 $1,400.13 $2,745.46 $5,849.02

2035 20 $7,094.92 $1,454.95 $2,831.33 $6,388.18 $1,454.95 $2,831.33 $6,034.82

2036 21 $7,303.26 $1,508.22 $2,913.14 $6,575.77 $1,508.22 $2,913.14 $6,212.03

2037 22 $7,501.97 $1,560.01 $2,991.08 $6,754.69 $1,560.01 $2,991.08 $6,381.05

2038 23 $7,691.50 $1,610.35 $3,065.32 $6,925.33 $1,610.35 $3,065.32 $6,542.25

2039 24 $7,872.26 $1,659.28 $3,136.04 $7,088.09 $1,659.28 $3,136.04 $6,696.01

2040 25 $8,044.67 $1,706.84 $3,203.42 $7,243.33 $1,706.84 $3,203.42 $6,842.65

2041 26 $8,209.11 $1,753.07 $3,267.60 $7,391.38 $1,753.07 $3,267.60 $6,982.52

2042 27 $8,365.94 $1,798.00 $3,328.74 $7,532.60 $1,798.00 $3,328.74 $7,115.93

2043 28 $8,515.53 $1,841.68 $3,386.99 $7,667.29 $1,841.68 $3,386.99 $7,243.16

2044 29 $8,658.21 $1,884.13 $3,442.48 $7,795.75 $1,884.13 $3,442.48 $7,364.52

2045 30 $8,794.28 $1,925.40 $3,495.34 $7,918.27 $1,925.40 $3,495.34 $7,480.26

Discount To 2016

1 2

Elec Cost Wat Cost Op Cost Elec Cost Wat Cost Op Cost Elec Cost

2016 1 $539.67 $94.00 $215.93 $485.92 $94.00 $215.93 $459.04

First Year Operating Costs (2010$)

Year

Efficiency Level Efficiency Level Efficiency Level
Water Repair Electricity Water Repair Electricity Water Repair

$94.00 $215.93 $432.16 $94.00 $215.93 #VALUE! #VALUE! #VALUE!

$91.37 $205.70 $411.53 $91.37 $205.70 #VALUE! #VALUE! #VALUE!

$88.81 $195.95 $391.30 $88.81 $195.95 #VALUE! #VALUE! #VALUE!

$86.33 $186.67 $372.06 $86.33 $186.67 #VALUE! #VALUE! #VALUE!

$83.91 $177.83 $355.91 $83.91 $177.83 #VALUE! #VALUE! #VALUE!

$81.56 $169.41 $338.67 $81.56 $169.41 #VALUE! #VALUE! #VALUE!

$79.28 $161.38 $322.99 $79.28 $161.38 #VALUE! #VALUE! #VALUE!

$77.06 $153.74 $308.04 $77.06 $153.74 #VALUE! #VALUE! #VALUE!

$74.90 $146.45 $293.78 $74.90 $146.45 #VALUE! #VALUE! #VALUE!

$72.81 $139.52 $280.60 $72.81 $139.52 #VALUE! #VALUE! #VALUE!

$70.77 $132.91 $267.81 $70.77 $132.91 #VALUE! #VALUE! #VALUE!

$68.79 $126.61 $254.93 $68.79 $126.61 #VALUE! #VALUE! #VALUE!

$66.86 $120.61 $242.95 $66.86 $120.61 #VALUE! #VALUE! #VALUE!

$64.99 $114.90 $231.44 $64.99 $114.90 #VALUE! #VALUE! #VALUE!

$63.17 $109.46 $219.73 $63.17 $109.46 #VALUE! #VALUE! #VALUE!

$61.40 $104.27 $209.48 $61.40 $104.27 #VALUE! #VALUE! #VALUE!

$59.69 $99.33 $200.01 $59.69 $99.33 #VALUE! #VALUE! #VALUE!

$58.02 $94.63 $190.82 $58.02 $94.63 #VALUE! #VALUE! #VALUE!

$56.39 $90.15 $182.32 $56.39 $90.15 #VALUE! #VALUE! #VALUE!

$54.81 $85.88 $174.92 $54.81 $85.88 #VALUE! #VALUE! #VALUE!

$53.28 $81.81 $166.83 $53.28 $81.81 #VALUE! #VALUE! #VALUE!

$51.79 $77.93 $159.12 $51.79 $77.93 #VALUE! #VALUE! #VALUE!

$50.34 $74.24 $151.77 $50.34 $74.24 #VALUE! #VALUE! #VALUE!

$48.93 $70.72 $144.75 $48.93 $70.72 #VALUE! #VALUE! #VALUE!

$47.56 $67.37 $138.06 $47.56 $67.37 #VALUE! #VALUE! #VALUE!

$46.23 $64.18 $131.68 $46.23 $64.18 #VALUE! #VALUE! #VALUE!

$44.93 $61.14 $125.59 $44.93 $61.14 #VALUE! #VALUE! #VALUE!

$43.68 $58.25 $119.79 $43.68 $58.25 #VALUE! #VALUE! #VALUE!

$42.45 $55.49 $114.25 $42.45 $55.49 #VALUE! #VALUE! #VALUE!

$41.27 $52.86 $108.97 $41.27 $52.86 #VALUE! #VALUE! #VALUE!

Water Repair Electricity Water Repair Electricity Water Repair

$94.00 $215.93 $432.16 $94.00 $215.93 #VALUE! #VALUE! #VALUE!

$185.38 $421.62 $843.69 $185.38 $421.62 #VALUE! #VALUE! #VALUE!

$274.19 $617.58 $1,234.99 $274.19 $617.58 #VALUE! #VALUE! #VALUE!

$360.52 $804.25 $1,607.05 $360.52 $804.25 #VALUE! #VALUE! #VALUE!

$444.43 $982.08 $1,962.96 $444.43 $982.08 #VALUE! #VALUE! #VALUE!

$525.99 $1,151.49 $2,301.62 $525.99 $1,151.49 #VALUE! #VALUE! #VALUE!

Efficiency Level 3 Efficiency Level 4 Efficiency Level 5

Efficiency Level 3 Efficiency Level 4 Efficiency Level 5
$605.28 $1,312.87 $2,624.61 $605.28 $1,312.87 #VALUE! #VALUE! #VALUE!

$682.34 $1,466.61 $2,932.65 $682.34 $1,466.61 #VALUE! #VALUE! #VALUE!

$757.24 $1,613.06 $3,226.43 $757.24 $1,613.06 #VALUE! #VALUE! #VALUE!

$830.05 $1,752.58 $3,507.03 $830.05 $1,752.58 #VALUE! #VALUE! #VALUE!

$900.82 $1,885.49 $3,774.84 $900.82 $1,885.49 #VALUE! #VALUE! #VALUE!

$969.61 $2,012.10 $4,029.77 $969.61 $2,012.10 #VALUE! #VALUE! #VALUE!

$1,036.47 $2,132.71 $4,272.72 $1,036.47 $2,132.71 #VALUE! #VALUE! #VALUE!

$1,101.46 $2,247.62 $4,504.16 $1,101.46 $2,247.62 #VALUE! #VALUE! #VALUE!

$1,164.64 $2,357.07 $4,723.89 $1,164.64 $2,357.07 #VALUE! #VALUE! #VALUE!

$1,226.04 $2,461.35 $4,933.37 $1,226.04 $2,461.35 #VALUE! #VALUE! #VALUE!

$1,285.73 $2,560.68 $5,133.38 $1,285.73 $2,560.68 #VALUE! #VALUE! #VALUE!

$1,343.74 $2,655.31 $5,324.20 $1,343.74 $2,655.31 #VALUE! #VALUE! #VALUE!

$1,400.13 $2,745.46 $5,506.53 $1,400.13 $2,745.46 #VALUE! #VALUE! #VALUE!

$1,454.95 $2,831.33 $5,681.45 $1,454.95 $2,831.33 #VALUE! #VALUE! #VALUE!

$1,508.22 $2,913.14 $5,848.28 $1,508.22 $2,913.14 #VALUE! #VALUE! #VALUE!

$1,560.01 $2,991.08 $6,007.40 $1,560.01 $2,991.08 #VALUE! #VALUE! #VALUE!

$1,610.35 $3,065.32 $6,159.17 $1,610.35 $3,065.32 #VALUE! #VALUE! #VALUE!

$1,659.28 $3,136.04 $6,303.92 $1,659.28 $3,136.04 #VALUE! #VALUE! #VALUE!

$1,706.84 $3,203.42 $6,441.98 $1,706.84 $3,203.42 #VALUE! #VALUE! #VALUE!

$1,753.07 $3,267.60 $6,573.66 $1,753.07 $3,267.60 #VALUE! #VALUE! #VALUE!

$1,798.00 $3,328.74 $6,699.25 $1,798.00 $3,328.74 #VALUE! #VALUE! #VALUE!

$1,841.68 $3,386.99 $6,819.04 $1,841.68 $3,386.99 #VALUE! #VALUE! #VALUE!

$1,884.13 $3,442.48 $6,933.29 $1,884.13 $3,442.48 #VALUE! #VALUE! #VALUE!

$1,925.40 $3,495.34 $7,042.26 $1,925.40 $3,495.34 #VALUE! #VALUE! #VALUE!

3 4 5

Wat Cost Op Cost Elec Cost Wat Cost Op Cost Elec Cost Wat Cost Op Cost

$94.00 $215.93 $432.16 $94.00 $215.93

Efficiency Level Efficiency Level Efficiency Level
Electricity Water Repair Electricity Water Repair Electricity Water Repair

#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! #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! #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! #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! #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! #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! #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! #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! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

Electricity Water Repair Electricity Water Repair Electricity Water Repair

#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! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

Efficiency Level 6

Efficiency Level 6 Efficiency Level 8

Efficiency Level 7 Efficiency Level 8

Efficiency Level 7
#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! #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! #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! #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! #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! #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! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

6 7 8

Elec Cost Wat Cost Op Cost Elec Cost Wat Cost Op Cost Elec Cost Wat Cost Op Cost

Efficiency Level Efficiency Level Efficiency Level
Level Level

1 2

Electricity kWh 5,639 5,078

Year Rate Year Rate Water Gal 12,045 12,045

2016 $0.0957 2016 $7.8043 $/kWh $ 0.0957 $ 0.0957

2017 $0.0957 2017 $7.9631 Bill $ 539.67 $ 485.92

2018 $0.0955 2018 $8.1251

2019 $0.0953 2019 $8.2904

2020 $0.0957 2020 $8.4590

2021 $0.0956 2021 $8.6311

2022 $0.0957 2022 $8.8067

2023 $0.0958 2023 $8.9858

2024 $0.0959 2024 $9.1686

2025 $0.0962 2025 $9.3551

2026 $0.0963 2026 $9.5454

2027 $0.0963 2027 $9.7396

2028 $0.0963 2028 $9.9377

2029 $0.0963 2029 $10.1399

2030 $0.0960 2030 $10.3462

2031 $0.0961 2031 $10.5566

2032 $0.0963 2032 $10.7714

2033 $0.0964 2033 $10.9905

2034 $0.0967 2034 $11.2141

2035 $0.0974 2035 $11.4422

2036 $0.0975 2036 $11.6749

2037 $0.0976 2037 $11.9124

2038 $0.0977 2038 $12.1548

2039 $0.0979 2039 $12.4020

2040 $0.0980 2040 $12.6543

2041 $0.0981 2041 $12.9117

2042 $0.0982 2042 $13.1744

2043 $0.0983 2043 $13.4424

2044 $0.0985 2044 $13.7158

2045 $0.0986 2045 $13.9948

Annual Consumption 

Rebuttable 

Energy Cost

Water

Reference Case Reference Case

Electricity

Level Level Level Level Level Level

3 4 5 6 7 8

 4,797 4,516 #VALUE! #VALUE! #VALUE! #VALUE!

 12,045 12,045 #VALUE! #VALUE! #VALUE! #VALUE!

$ 0.0957 $ 0.0957 $ 0.0957 $ 0.0957 $ 0.0957 $ 0.0957

$ 459.04 $ 432.16 #VALUE! #VALUE! #VALUE! #VALUE!

nual Consumption Of Electricity & Water
Application Rate

HealthCare 4.10%

Lodging 6.97%

Food Service 4.98%

Retail 4.18%

Education -0.12%

Food Sales 3.71%

Office 4.97%

To update this spreadsheet, enter the following

Risk Free Rate1 = 6.743%

Risk Premium to Use for Equity2 = 3.23%

AA Municipal Bond Rate = 2.05%

Use the marginal tax rate for cost of debt (Y/N)? no

If yes, enter the marginal tax rate to use 35.00%

Estimate of inflation used to translate nominal discount rates to real discount rates

based on 40-yr average GDP deflator (1971 – 2010) 3

3.832%

Sources:

http://pages.stern.nyu.edu/~adamodar/ Hyperlink last verified 6/27/2011.

1 Calculated as a 40-year geometric average of long-term (>10 yr) U.S. government securities. Data source: U.S. Fede

Hyperlink last verified on 6/27/2011. Rate calculated with 1971–2010 data.

http://www.federalreserve.gov/releases/h15/data.htm.

2 Risk premium calculated as 40-year geometric average of the S&P 500 Index, less the risk free rate.

Rate calculated with 1971–2010 data. Data used in the calculation of the S&p 500 index from Damodaran. 

3

 U.S. Bureau of Economic Analysis. Table 1.1.9. Implicit Price Deflators for Gross Domestic Product.

Weighted Average Cost of Capital Calculation

DISTRIBUTION OF COMMERCIAL ICE MAKER DISCOUNT RATES

Notes about derivation

Calculated from Damodaran Online 

 http://pages.stern.nyu.edu/~adamodar/New_Home_Page/home.htm

Major source of information was the Damodaran on-line database.
http://www.bea.gov/national/nipaweb/SelectTable.asp

Downloaded on 3/21/2011 At 9:15:02 AM Last Revised February 25, 2011 

Company Firm Value

Value 

Line Beta

Cost of 

Equity E/(D+E)

Std Dev 

in Stock

Community Health $12,275.70 1.2 10.62% 27.41% 0.5413

Health Mgmt. Assoc. $5,416.60 1.45 11.43% 43.86% 0.7965

LifePoint Hospitals $3,384.00 1 9.97% 58.63% 0.3676

Tenet Healthcare $7,574.20 1.1 10.30% 43.57% 0.9158

Universal Health Sv. `B' $5,195.00 0.85 9.49% 81.54% 0.3838

Weighted Avg $ 33,846 1.1439 10.44% 45.09% 62.44%

Company Firm Value

Value 

Line Beta

Cost of 

Equity E/(D+E)

Std Dev 

in Stock

Players Network Inc $9.40 0.95 9.81% 100.00% 2.6414

President Casinos Inc. $1.30 0.45 8.20% 100.00% 1.7336

WMS Industries $2,611.40 1.2 10.62% 100.00% 0.4943

Canterbury Pk Hldg Corp $47.20 0.6 8.68% 100.00% 0.3558

Full House Resorts Inc. $65.20 0.9 9.65% 97.70% 0.6679

Diamondhead Casino Corp $23.10 1.1 10.30% 96.10% 1.1356

PokerTek Inc. $11.50 0.9 9.65% 93.04% 1.3987

Bally Technologies $2,454.60 1.4 11.27% 91.48% 0.5443

Choice Hotels Int'l $2,613.60 1 9.97% 89.37% 0.2834

Marriott Int'l $17,654.60 1.3 10.94% 86.98% 0.4525

Churchill Downs $825.90 1.15 10.46% 86.71% 0.3822

Shuffle Master $696.60 1.5 11.59% 86.62% 0.6233

Entertainment Gaming Asia $48.40 1.6 11.91% 86.16% 1.3807

Monarch Casino & Resort $258.50 1.45 11.43% 81.24% 0.8218

Starwood Hotels $14,744.70 1.55 11.75% 79.92% 0.6171

Vail Resorts $2,446.80 1.25 10.78% 78.47% 0.4916

Century Casinos Inc $75.80 1.25 10.78% 78.36% 0.6948

Wynn Resorts $16,459.30 1.9 12.88% 78.32% 0.8268

Littlefield Corporation $14.30 0.9 9.65% 76.92% 0.7514

Lakes Entertainment Inc. $72.60 1.35 11.10% 74.79% 0.7612

Las Vegas Sands $41,464.30 2.8 15.79% 73.41% 1.2754

Int'l Game Tech. $7,337.90 1.4 11.27% 70.36% 0.5153

Sonesta Int'l Hotels Corp. $104.00 0.95 9.81% 69.33% 0.5206

Weighted Average, Lodging

Weighted Average, Health Care
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

Texas Roadhouse $1,343.70 0.95 9.81% 92.45% 0.4463

Weighted Average, Food Service
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

Alimentation Couche-Tard Inc $5,736.50 0.55 8.52% 87.08% 0.3505

Weighted Average, Retail
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

10 Yr A Municipal Bond Yield

Weighted Avg $ 27,271 0.6414 0.0881 0.9344 0.4776

Weighted Average, Education
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

Administaff Inc $625.80 1.2 10.62% 100.00% 0.4021

Advant-E Corporation $14.70 0.4 8.04% 100.00% 0.6725

Advent Software $1,090.70 1 9.97% 100.00% 0.4913

Alleghany Corp. $2,316.40 0.85 9.49% 100.00% 0.2351

Allot Communications Ltd $86.50 0.85 9.49% 100.00% 0.5335

Weighted Average, Food Sales

Weighted Average, Office
Ambase Corp $5.60 0.35 7.87% 100.00% 0.5911

Amer. Software 'A' $156.10 1.1 10.30% 100.00% 0.4401

Analysts Int'l $16.40 1 9.97% 100.00% 0.6577

Apple Inc. $181,850.60 1.1 10.30% 100.00% 0.4442

Astea Intl Inc $11.60 0.45 8.20% 100.00% 0.6816

Astro-Med $52.30 0.65 8.84% 100.00% 0.3826

Asure Software Inc $7.80 0.8 9.33% 100.00% 1.544

Authentidate Hldg Corp $35.70 0.85 9.49% 100.00% 1.1062

Autodesk Inc. $5,811.90 1.15 10.46% 100.00% 0.5062

Aware Inc Mass $53.00 0.65 8.84% 100.00% 0.4367

Baldwin & Lyons $345.50 0.5 8.36% 100.00% 0.2829

Baldwin & Lyons Inc.'B' $360.00 0.8 9.33% 100.00% 0.2881

Bank South Carolina $40.00 0.65 8.84% 100.00% 0.2821

Bitstream Inc $74.80 0.85 9.49% 100.00% 0.3974

BKF Capital Group Inc $7.50 0.4 8.04% 100.00% 0.4492

Broadcaster Inc $1.10 1.1 10.30% 100.00% 2.368

BroadVision Inc. $61.00 0.85 9.49% 100.00% 0.7581

BSQUARE Corporation $25.20 0.7 9.00% 100.00% 0.6794

Callidus Software Inc $92.10 1 9.97% 100.00% 0.5375

Cass Information Sys Inc $288.60 0.65 8.84% 100.00% 0.3279

Cbeyond Inc. $445.60 1.1 10.30% 100.00% 0.503

CDI Corp. $240.90 1.2 10.62% 100.00% 0.5525

CDSI Hldgs Inc $0.30 0.65 8.84% 100.00% 0.9254

China Huaren Organic Products $0.60 0.85 9.49% 100.00% 1.2846

Citizens Inc. 'A' $316.60 0.85 9.49% 100.00% 0.4949

Citrix Sys. $7,689.30 0.95 9.81% 100.00% 0.3351

CKX Lands Inc $23.50 0.5 8.36% 100.00% 0.2654

Clancy Systems International I $3.60 0.9 9.65% 100.00% 1.1244

ClickSoftware Technologies $188.00 1 9.97% 100.00% 0.7331

Cognizant Technology $13,627.60 1.2 10.62% 100.00% 0.3832

Cohen & Steers Inc $912.20 1.5 11.59% 100.00% 0.5663

Community Bankers Trust Corp $65.00 0.45 8.20% 100.00% 0.2944

CommVault Systems Inc $999.90 0.9 9.65% 100.00% 0.5001

Computer Horizons $3.70 0.3 7.71% 100.00% 0.6121

Computer Task Group $108.40 0.9 9.65% 100.00% 0.4914

Compuware Corp. $1,712.40 0.9 9.65% 100.00% 0.4386

Conmed Healthcare Mgmt Inc $39.80 0.55 8.52% 100.00% 0.601

Convera Corp $12.30 1.1 10.30% 100.00% 0.7786

Cover-All Tech Inc $24.60 0.9 9.65% 100.00% 0.5104

Cray Inc $210.90 1.35 11.10% 100.00% 0.7748

CSP Inc. $14.70 0.75 9.17% 100.00% 0.3426

CVF Technologies Corp $0.20 0.55 8.52% 100.00% 1.3002

Datawatch Corp $14.70 0.7 9.00% 100.00% 0.6858

Descartes Sys Group Inc $315.40 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% 0.6107

LivePerson Inc $344.50 0.9 9.65% 100.00% 0.5567

Logitech Int'l $3,050.70 1.25 10.78% 100.00% 0.5057

Magic Software Enterprises $59.10 0.95 9.81% 100.00% 0.4831

Manhattan Assoc. $554.00 0.85 9.49% 100.00% 0.2804

ManTech Int'l 'A' $1,771.10 0.8 9.33% 100.00% 0.2995
Market Leader Inc $52.70 0.65 8.84% 100.00% 0.3627

MarketAxess Holdings Inc $475.00 1.15 10.46% 100.00% 0.4598

McAfee Inc. $6,420.50 0.95 9.81% 100.00% 0.3222

MGT Capital Inv. Inc. $11.10 1.05 10.13% 100.00% 1.179

Micromem Technologies Inc. $52.30 0.9 9.65% 100.00% 1.1015

MicroStrategy Inc $1,116.10 0.9 9.65% 100.00% 0.4761

MIND C.T.I. Ltd $18.10 0.8 9.33% 100.00% 0.4639

Morningstar Inc. $2,341.70 0.9 9.65% 100.00% 0.4445

Nat'l Western Life $622.60 0.95 9.81% 100.00% 0.3885

Network Engines Inc $56.50 0.85 9.49% 100.00% 0.5652

Network-1 Security Solutions I $27.50 0.55 8.52% 100.00% 1.3468

Ninetowns Internet Tech Group $52.80 0.9 9.65% 100.00% 0.5637

Novell Inc. $1,557.00 1 9.97% 100.00% 0.4053

OPNET Technologies Inc $259.20 0.75 9.17% 100.00% 0.3854

OPTi Inc. $36.60 0.6 8.68% 100.00% 0.5318

optionsXpress Holdings Inc. $933.90 1.2 10.62% 100.00% 0.4492

Paulson Capital $8.80 0.5 8.36% 100.00% 0.5412

Paychex Inc. $11,148.60 0.85 9.49% 100.00% 0.2419

PCTEL Inc. $102.70 1 9.97% 100.00% 0.426

Peerless Systems $42.60 0.5 8.36% 100.00% 0.457

Pegasystems Inc $1,264.90 1.05 10.13% 100.00% 0.4328

Performance Tech Inc $30.00 0.65 8.84% 100.00% 0.3377

Pervasive Software $87.30 0.55 8.52% 100.00% 0.3114

PPT Vision Inc. $0.60 0.5 8.36% 100.00% 0.7368

Presidential Life $291.30 1.35 11.10% 100.00% 0.4865

Price (T. Rowe) Group $13,785.60 1.3 10.94% 100.00% 0.4134

Quality Systems $1,834.90 0.85 9.49% 100.00% 0.4502

Qualstar Corp $26.00 0.7 9.00% 100.00% 0.3603

RADVISION Ltd. $116.20 0.9 9.65% 100.00% 0.5165

Red Hat Inc. $5,868.70 1.1 10.30% 100.00% 0.5253

Rimage Corp. $153.60 0.9 9.65% 100.00% 0.383

Riverbed Technology Inc $1,606.00 1.15 10.46% 100.00% 0.5866

RLI Corp. $1,158.20 0.8 9.33% 100.00% 0.1897

Robocom Systems Int'l Inc $0.20 0.05 6.90% 100.00% 1.0292

Rodman & Renshaw Capital Grp $136.20 1.3 10.94% 100.00% 1.6212

RRSat Global Com. Network Ltd $202.10 0.75 9.17% 100.00% 0.5332

Safety Insurance Group Inc $556.20 0.75 9.17% 100.00% 0.2544

Sandston Corp $0.30 0.5 8.36% 100.00% 2.978

SAP AG $55,656.90 1.1 10.30% 100.00% 0.3187

Siebert Finl Corp $51.90 0.7 9.00% 100.00% 0.4427

Silicom Ltd $55.00 1.25 10.78% 100.00% 0.6646

Silicon Graphics Int'l Corp $201.40 1.2 10.62% 100.00% 0.5513

SRA Int'l Inc. $1,170.50 0.95 9.81% 100.00% 0.3201

STEC Inc $766.90 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 $2,511.401 9.97% 99.96% 0.363

Vocus Inc $325.20 1.15 10.46% 99.96% 0.5221

Robert Half Int'l $4,088.80 1.05 10.13% 99.96% 0.3517

iGate Corp. $550.60 1.4 11.27% 99.96% 0.5433

Taleo Corp. $765.40 1.4 11.27% 99.96% 0.6038

Hancock Holding $1,388.801 9.97% 99.95% 0.4043

Progress Software $1,168.50 0.95 9.81% 99.94% 0.2875

Kenexa Corp $270.30 1.35 11.10% 99.94% 0.693

DealerTrack Hldgs. $785.70 1.05 10.13% 99.92% 0.498

TrueBlue Inc. $649.90 1.25 10.78% 99.91% 0.5587

Tier Technologies $147.70 0.95 9.81% 99.91% 0.4173

Wave Systems 'A' $94.30 0.95 9.81% 99.91% 0.9846

Guidance Software Inc. $118.80 1.1 10.30% 99.88% 0.5743

SCM Microsystems $61.10 0.8 9.33% 99.88% 0.5655

Blackbaud Inc $1,140.401 9.97% 99.87% 0.4071

Innodata Isogen Inc $147.20 1.05 10.13% 99.86% 0.6442

PDF Solutions Inc $104.10 1.05 10.13% 99.85% 0.7268

Automatic Data Proc. $21,588.20 0.7 9.00% 99.83% 0.2323
Web.com Group Inc $171.40 1.1 10.30% 99.82% 0.5691

Trintech Group PLC $57.50 0.75 9.17% 99.82% 0.5511

Lenco Mobile Inc $255.90 0.75 9.17% 99.80% 1.9909

Retalix Ltd. $250.90 1.05 10.13% 99.78% 0.3992

Synaptics $1,131.801 9.97% 99.78% 0.6869

MasterCard Inc. $33,187.50 1.2 10.62% 99.74% 0.4387

Franklin Resources $24,320.30 1.35 11.10% 99.74% 0.3478

Willis Group Holdings Ltd $7,108.60 0.9 9.65% 99.73% 0.2801

Ultimate Software Group Inc $735.70 1.1 10.30% 99.71% 0.4802

Barrett Bus. Svcs $127.00 0.9 9.65% 99.70% 0.416

NetList Inc $107.40 1.05 10.13% 99.69% 4.7014

Alliance Fiber Optic $51.10 0.8 9.33% 99.67% 0.4299

SafeStitch Medical Inc $25.10 0.35 7.87% 99.62% 0.8658

MakeMusic Inc. $19.30 0.9 9.65% 99.59% 0.5205

Federated Investors $2,894.801 9.97% 99.51% 0.2927

Dot Hill Systems Corp $95.30 1.35 11.10% 99.38% 0.7825

Numerex Corp $72.40 1.1 10.30% 99.36% 0.672

SkyTerra Communications Inc $1,369.30 0.75 9.17% 99.34% 0.8688

Neonode Inc $8.40 1.05 10.13% 99.32% 1.1511

Kforce Inc $498.40 1.15 10.46% 99.28% 0.5035

Unica Corp $147.10 1.05 10.13% 99.28% 0.585

INX Inc. $55.60 1.05 10.13% 99.27% 0.9461

Net 1 UEPS Technologies Inc $895.401 9.97% 99.23% 0.5344

Mitek Systems Inc $11.70 1.65 12.07% 99.18% 1.6256

Intelligent Sys Corp. $5.10 0.8 9.33% 99.15% 0.5638

Intelligroup Inc $132.80 0.6 8.68% 99.15% 0.5122

ECtel Limited $20.20 0.75 9.17% 99.14% 0.6957

First Cash Inc. $745.30 0.85 9.49% 99.02% 0.5138

Financial Fed. $1,734.001 9.97% 99.02% 0.3899

Elephant Talk Communications $78.10 0.85 9.49% 99.00% 1.275

Kongzhong Corp $381.501 9.97% 98.79% 0.7087

Acorn Energy Inc. $89.00 1.15 10.46% 98.78% 0.9496

PMA Cap Corp $331.20 1.1 10.30% 98.61% 0.565

Altair Nanotechnologies Inc $89.90 1.55 11.75% 98.60% 0.6973

United America Indemnity Ltd $608.70 0.9 9.65% 98.60% 0.4673

Intellicheck Mobilisa Inc. $33.00 0.85 9.49% 98.55% 0.6189

Greenhill & Co $2,406.30 0.95 9.81% 98.49% 0.2974

GTSI Corp $81.30 0.55 8.52% 98.28% 0.3949

Parametric Technology $1,938.30 1.1 10.30% 97.89% 0.4022

Evolving Sys Inc $68.30 1.05 10.13% 97.81% 0.7268

KVH Inds Inc $215.30 1.05 10.13% 97.80% 0.4979

New Generation Holdings Inc $0.10 0.1 7.07% 97.67% 0.9747

Community Bancorp $157.60 1.4 11.27% 97.66% 1.2412

Chyron Corp. $31.00 1.05 10.13% 97.60% 0.6939
Microsoft Corp. $280,934.00 0.8 9.33% 97.60% 0.2943

RADCOM Ltd $11.40 0.8 9.33% 97.60% 1.5632

Voxware Inc $14.30 1.05 10.13% 97.59% 1.4296

China Mobile Hong Kong Ltd $185,615.50 1.1 10.30% 97.58% 0.3638

EZCORP Inc. $829.50 1.05 10.13% 97.52% 0.4255

ProAssurance Corp. $1,811.90 0.8 9.33% 97.52% 0.17

Quest Software $1,642.00 0.95 9.81% 97.48% 0.333

Thomas Weisel Partners Grp $143.90 1.3 10.94% 97.44% 0.5977

eLoyalty Corp $95.30 0.85 9.49% 97.35% 0.6928

HealthWarehouse.com Inc $17.10 0.6 8.68% 97.27% 2.9661

Avatech Solutions Inc $9.20 0.95 9.81% 97.25% 0.439

City Holding $533.10 0.85 9.49% 97.22% 0.2729

CNA Surety Corp $706.40 1.15 10.46% 97.16% 0.5305

Energy Infrastructure Acq. $4.30 1.25 10.78% 97.05% 1.52

Sonic Foundry Inc. $18.10 0.6 8.68% 96.99% 0.7616

Key Tronic Corp. $38.80 1.05 10.13% 96.94% 0.6152

Wipro Limited $34,260.20 1.3 10.94% 96.93% 0.4538

Amer. Nat'l Ins. $3,237.90 0.9 9.65% 96.87% 0.4322

ANTs software inc $65.00 0.6 8.68% 96.87% 0.6699

Maxwell Technologies Inc. $448.40 1.45 11.43% 96.79% 0.6455

Donegal Group $427.00 0.55 8.52% 96.76% 0.1964

ScanSource $722.80 1.15 10.46% 96.66% 0.4822

IntercontinentalExch. $8,242.50 1.3 10.94% 96.63% 0.5041

Manhattan Scientifics Inc $48.50 0.4 8.04% 96.56% 2.0824

National Interstate Corp $353.20 0.85 9.49% 96.55% 0.3706

Artificial Life Inc $51.60 1.05 10.13% 96.47% 1.0112

Lantronix Inc $35.30 0.85 9.49% 96.30% 0.4903

Adept Technology Inc $28.40 1.15 10.46% 96.30% 0.9859

AllianceBernstein Hldg. $2,754.80 1.5 11.59% 96.24% 0.4719

Bank of Hawaii $2,486.501 9.97% 96.23% 0.2243

California First Natl Bancorp $149.90 0.55 8.52% 96.08% 0.4801

BancFirst Corp. OK $607.70 0.9 9.65% 96.06% 0.3208

BMC Software $7,595.70 0.85 9.49% 95.93% 0.2538

Satyam Computer Services Ltd $1,671.80 1.55 11.75% 95.56% 0.821

ANSYS Inc. $4,116.70 1.15 10.46% 95.55% 0.3951

Datalink Corporation $52.40 0.9 9.65% 95.38% 0.4992

Western Digital $10,427.00 1.3 10.94% 95.11% 0.5125

Jones Lang LaSalle $3,043.60 1.45 11.43% 94.87% 0.4749

Warwick Valley Tel Co $74.80 0.5 8.36% 94.78% 0.3252

NetApp Inc. $12,512.10 1.15 10.46% 94.75% 0.4194

Ambient Corp /NY $126.00 0.55 8.52% 94.72% 1.4035

Hudson Highland Group Inc. $123.60 1.4 11.27% 94.69% 0.859

SEI Investments $3,394.40 1.1 10.30% 94.66% 0.3011

Willdan Group Inc. $15.70 1.35 11.10% 94.52% 0.5954
Cimatron Ltd $11.00 1.05 10.13% 94.47% 0.969

Blue Coat Sys. $1,259.00 1.2 10.62% 94.42% 0.6492

Cimetrix Inc $4.30 0.9 9.65% 94.33% 1.0719

Herborium Group Inc $1.90 0.35 7.87% 94.25% 2.2568

Adobe Systems $19,725.90 1.2 10.62% 94.02% 0.4074

Aspen Technology Inc. $1,008.50 0.9 9.65% 94.02% 0.4099

Intuit Inc. $10,894.50 0.9 9.65% 94.01% 0.2936

Waddell & Reed Finl 'A' $2,746.70 1.5 11.59% 93.89% 0.4303

Integral Systems $149.30 0.75 9.17% 93.86% 0.4917

EMC Corp. $39,310.10 0.9 9.65% 93.83% 0.3453

Total System Svcs. $3,647.10 0.9 9.65% 93.72% 0.2848

Investment Techn. $986.50 1.15 10.46% 93.69% 0.4705

LML Payment Sys Inc $28.10 0.75 9.17% 93.61% 0.8811

Eastern Insurance Holdings Inc $88.60 0.9 9.65% 93.37% 0.4223

Shenandoah Telecom. $516.60 0.8 9.33% 93.29% 0.4269

Dataram Corp. $32.60 0.7 9.00% 93.24% 0.6332

Wright Express $1,401.501 9.97% 93.24% 0.4947

ENGlobal Corp $105.00 1.9 12.88% 93.18% 0.8555

Schwab (Charles) $23,077.90 1.2 10.62% 93.10% 0.3535

Conseco Inc $3,034.70 2.05 13.36% 93.09% 1.0946

CGI Group Inc. $4,536.30 0.95 9.81% 92.90% 0.289

Brown & Brown $2,849.30 0.7 9.00% 92.81% 0.232

Sykes Enterprises $1,074.30 0.95 9.81% 92.78% 0.3837

Mercer Insurance Group $131.90 0.45 8.20% 92.60% 0.2284

NetScout Systems Inc $690.301 9.97% 92.59% 0.6923

Aflac Inc. $23,066.40 1.15 10.46% 92.56% 0.534

East West Bancorp $1,764.70 1.35 11.10% 92.53% 0.8622

ACI Worldwide $678.50 0.95 9.81% 92.44% 0.3772

Radiant Systems $445.90 1.2 10.62% 92.34% 0.6868

AGF Management Ltd. 'B' $1,632.30 1.15 10.46% 92.24% 0.2467

SanDisk Corp. $7,676.60 1.35 11.10% 92.22% 0.676

Navarre Corp $101.10 1.2 10.62% 92.04% 0.9611

America Movil $91,870.50 1.3 10.94% 91.64% 0.3305

Arch Cap Group Ltd $4,659.50 0.65 8.84% 91.62% 0.1637

Oracle Corp. $134,184.80 0.9 9.65% 91.57% 0.2544

Sanders Morris Harris Group $150.10 0.95 9.81% 91.54% 0.4687

Manulife Fin'l $32,380.30 1.5 11.59% 91.18% 0.5908

Stifel Financial Corp. $1,871.00 1.2 10.62% 91.17% 0.4653

PAR Technology $103.00 1.1 10.30% 91.13% 0.6181

Bank of Nova Scotia $52,225.90 0.85 9.49% 90.72% 0.2231

Comm Bancorp Inc $38.90 0.55 8.52% 90.63% 0.2164

LaserCard Corp. $77.50 1.1 10.30% 90.58% 0.979

Wizzard Software Corp $21.30 0.8 9.33% 90.58% 0.4264

Cullen/Frost Bankers $3,401.70 0.85 9.49% 90.57% 0.1982
Old Republic $2,432.60 1.1 10.30% 90.44% 0.3893

CME Group $24,996.20 1.15 10.46% 90.42% 0.4692

Knight Capital Group $1,493.50 0.85 9.49% 90.41% 0.3439

Blackboard Inc. $1,616.80 0.85 9.49% 90.30% 0.4167

Amerisafe Inc. $374.70 0.85 9.49% 90.30% 0.3218

Indl Alliance Ins and Finl $2,880.20 0.8 9.33% 90.27% 0.3944

Lenovo Group Ltd $6,554.40 1.25 10.78% 90.20% 0.6727

Wilhelmina International Corp $11.60 0.8 9.33% 90.05% 0.4698

EPIQ Sys Inc $571.70 0.6 8.68% 90.05% 0.3517

Investors Heritage Capital $25.60 0.55 8.52% 90.00% 0.3457

TN-K Energy Group Inc $14.50 0.45 8.20% 90.00% 3.8497

Aspen Insurance Hldgs Ltd $2,346.00 0.9 9.65% 89.92% 0.2968

Actuate Corporation $208.40 1.05 10.13% 89.86% 0.5303

Rainmaker Systems Inc $32.40 1.1 10.30% 89.86% 0.7679

Heartland Payment Systems Inc $594.40 1.05 10.13% 89.79% 0.5712

Axis Capital Holdings Ltd $4,466.30 0.9 9.65% 89.69% 0.2594

Mercury General $2,295.70 0.75 9.17% 89.68% 0.2793

Centerstate Banks Inc $288.60 0.9 9.65% 89.59% 0.4089

Harleysville Group $1,007.50 0.75 9.17% 89.34% 0.2938

Harleysville Nat'l $1,138.00 1.05 10.13% 89.34% 0.5306

Great West Lifeco Inc. $26,670.80 0.85 9.49% 89.14% 0.2898

On2 Technologies Inc. $107.90 1.2 10.62% 89.09% 1.0057

Hypercom Corp $213.20 1.65 12.07% 88.97% 0.7475

CA Inc. $13,721.50 0.9 9.65% 88.97% 0.2682

FPIC Insurance $303.40 0.75 9.17% 88.90% 0.2587

California United Bank $66.70 0.45 8.20% 88.90% 0.3698

Intrusion Inc. $5.20 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% 0.8088

Navigators Group $928.30 0.65 8.84% 87.62% 0.2483

Singapore Telecommunications $39,308.00 0.75 9.17% 87.56% 0.3181

Manpower Inc. $5,338.60 1.2 10.62% 87.44% 0.435

Chemical Financial $704.30 1.05 10.13% 87.44% 0.3888

Int'l Business Mach. $204,694.30 0.9 9.65% 87.42% 0.2266
Symantec Corp. $16,495.50 0.9 9.65% 87.39% 0.3749

Guardian Cap Group Ltd $351.60 0.55 8.52% 87.31% 0.2246

InnerWorkings Inc. $321.50 1.25 10.78% 87.24% 0.8269

Principal Fin'l Group $9,400.10 1.9 12.88% 87.07% 0.9262

BlackRock Inc. $32,962.80 1.25 10.78% 87.01% 0.4322

Lawson Software Inc $1,326.60 1.2 10.62% 86.98% 0.3941

ACE Limited $19,603.20 0.85 9.49% 86.97% 0.2474

Henry (Jack) & Assoc. $1,984.70 0.8 9.33% 86.95% 0.2367

GAMCO Investors Inc $1,501.30 1.25 10.78% 86.94% 0.546

Cincinnati Financial $4,996.50 0.95 9.81% 86.92% 0.2884

Dell Inc. $30,045.70 0.85 9.49% 86.78% 0.4107

Guardian Capital Group 'A' $319.10 0.6 8.68% 86.55% 0.2256

Ameriprise Fin'l $12,030.40 1.45 11.43% 86.50% 0.5031

Smart Modular Tech. (WWH) $489.20 1.45 11.43% 86.49% 0.9196

American Safety Insurance Grou $189.10 1.1 10.30% 86.14% 0.4342

Aon Corp. $12,569.60 0.7 9.00% 86.11% 0.2307

First Midwest Bancorp $821.00 1.2 10.62% 86.07% 0.4687

First Montauk Finl $1.00 0.65 8.84% 86.07% 0.805

Ladenburg Thalmann Finl Svcs $138.30 1.4 11.27% 85.91% 0.7113

Progressive (Ohio) $14,178.00 0.95 9.81% 85.79% 0.2846

Nuance Communic. $5,122.70 1.25 10.78% 85.68% 0.4411

Can. Imperial Bank $32,133.901 9.97% 85.57% 0.3016

Mentor Graphics $1,115.50 1.05 10.13% 85.49% 0.6248

State Auto Fin'l $819.90 0.95 9.81% 85.16% 0.4177

Gallagher (Arthur J.) $2,809.30 0.75 9.17% 85.04% 0.3179

Gyrodyne Co Amer Inc $60.30 0.5 8.36% 85.01% 0.4757

Hewitt Associates 'A' $4,809.30 0.75 9.17% 84.85% 0.2554

Commercial Natl Finl Corp Pa $80.10 0.35 7.87% 84.59% 0.2326

Nat'l Bank of Canada $11,759.60 0.65 8.84% 84.56% 0.2608

AMICAS Inc $157.30 0.85 9.49% 84.48% 0.4921

Torchmark Corp. $4,252.80 1.25 10.78% 84.21% 0.4749

Ciprico Inc. $0.10 1.35 11.10% 84.20% 0.8958

Cowen Group Inc. $317.20 1.2 10.62% 84.13% 0.5854

Kelly Services 'A' $533.10 1.15 10.46% 84.02% 0.4244

Vertex Energy Inc $1.80 0.85 9.49% 84.00% 2.519

IGM Financial Inc. $12,758.10 0.85 9.49% 83.94% 0.2615

Bridge Bancorp Inc $163.30 0.5 8.36% 83.91% 0.2372

Cadence Design Sys. $2,072.50 1.25 10.78% 83.77% 0.4814

Infosmart Group Inc $20.30 0.5 8.36% 83.74% 1.2

Allied World Assurance Hldgs $2,788.40 0.7 9.00% 83.50% 0.2536

Tech Data $2,809.10 0.95 9.81% 83.45% 0.3684

Lakeland Finl Corp $340.10 0.85 9.49% 83.28% 0.2689

BancorpSouth $2,409.30 1.05 10.13% 83.12% 0.3319

American Natl Bnkshrs Inc VA $164.10 0.4 8.04% 83.08% 0.2631
Command Center Inc $9.40 0.45 8.20% 83.06% 0.9035

World Acceptance $778.20 1.35 11.10% 82.97% 0.6768

Hanover Insurance $2,768.90 0.85 9.49% 82.92% 0.2394

Torotel Inc $2.101 9.97% 82.86% 0.9266

NetSol Technologies Inc $53.00 1.6 11.91% 82.80% 1.0067

Network Equip. Tech. $152.90 1.3 10.94% 82.74% 0.739

Chubb Corp. $20,558.30 0.9 9.65% 82.66% 0.216

BGC Partners Inc. $506.80 1.3 10.94% 82.64% 0.5195

Iowa Telecom. Svcs. $1,088.10 0.75 9.17% 82.59% 0.3556

Mobile Telesystems OJSC $22,499.70 1.8 12.56% 82.56% 0.4635

Newport Digital Tech. Inc $38.30 0.15 7.23% 82.52% 1.8288

Financial Institutions Inc $173.60 1.25 10.78% 82.45% 1.1084

Affiliated Computer $8,191.60 0.7 9.00% 82.06% 0.2739

Security Natl Finl Corp $52.40 0.6 8.68% 82.04% 0.6035

Tower Group Inc $1,035.70 0.8 9.33% 82.02% 0.3632

JDA Software Group $897.60 1.1 10.30% 82.00% 0.4462

1st Source Corp. $515.60 0.95 9.81% 81.89% 0.4501

Cross Country Health. $430.901 9.97% 81.86% 0.463

Affiliated Managers $4,561.20 1.65 12.07% 81.83% 0.5666

BVR Systems 1998 Ltd $20.00 0.5 8.36% 81.52% 0.4149

Meadowbrook Ins Grou $552.50 0.85 9.49% 81.42% 0.3737

Amer. Financial Group $3,803.50 1.1 10.30% 81.04% 0.3231

Assurant Inc $4,405.701 9.97% 80.83% 0.4739

UTG Inc $54.30 0.45 8.20% 80.80% 0.3938

Dynamics Research Corp. $140.50 0.7 9.00% 80.79% 0.3888

Rapid Link Inc $13.10 0.6 8.68% 80.64% 1.2737

Infinity Prop. & Casualty $753.50 0.7 9.00% 80.64% 0.2591

infoGROUP Inc $765.20 1.05 10.13% 80.64% 0.5742

MRV Communic. $149.20 1.7 12.23% 80.56% 0.7132

Marsh & McLennan $15,179.30 0.75 9.17% 80.50% 0.2726

Hewlett-Packard $139,968.80 0.95 9.81% 80.39% 0.2576

On Assignment $386.50 1.5 11.59% 80.38% 0.5661

Bank of McKenney $13.10 0.5 8.36% 80.36% 0.3753

Montpelier Re Holdings Ltd $1,875.20 0.95 9.81% 80.31% 0.2687

Portfolio Recovery Associates $988.50 1.1 10.30% 80.19% 0.4309

Legg Mason $8,086.90 1.6 11.91% 80.02% 0.5109

City National Corp. $2,796.601 9.97% 80.00% 0.2831

Western Union $16,609.60 1.1 10.30% 79.90% 0.3862

Travelers Cos. $33,126.70 0.9 9.65% 79.76% 0.2102

StanCorp Finl Group Inc $2,533.20 1.3 10.94% 79.62% 0.4895

Markel Corp. $4,016.60 0.9 9.65% 79.55% 0.199

Magma Design Automation Inc $168.90 1.55 11.75% 79.36% 1.0127

Canadian Western Bank $1,869.701 9.97% 79.26% 0.3586

Sanswire Corporation $29.20 0.55 8.52% 79.15% 0.8996
Dycom Inds. $456.20 1.35 11.10% 79.13% 0.7237

Block (H&R) $8,025.30 0.9 9.65% 79.12% 0.3139

Fairfax Financial Holdings $9,132.70 0.55 8.52% 78.85% 0.4063

W.P. Carey & Co. LLC $1,421.60 0.9 9.65% 78.80% 0.2838

Selective Ins. Group $1,161.30 0.95 9.81% 78.29% 0.3886

First Northn Community Bancorp $44.90 0.4 8.04% 78.17% 0.3816

X-Change Corp $1.20 0.45 8.20% 78.13% 1.7359

Enterprise Bancorp Inc $101.70 0.45 8.20% 78.10% 0.2966

CTI Group Holdings Inc $5.50 0.6 8.68% 78.05% 0.799

Horace Mann Eductrs. $731.90 1.15 10.46% 78.03% 0.3542

Argo Group International $1,211.40 0.65 8.84% 78.00% 0.2481

First W Va Bancorp Inc $29.50 0.5 8.36% 77.84% 0.3574

Lazard Ltd. $5,675.00 1.2 10.62% 77.51% 0.4203

Heritage Oaks Bancorp $66.20 0.55 8.52% 77.41% 0.4769

Hudson Valley Hldgs Corp $510.80 0.45 8.20% 77.04% 0.3219

Geo Group (The) $1,596.401 9.97% 76.85% 0.3777

Reinsurance Group $4,375.00 0.85 9.49% 76.69% 0.3708

First Invs Finl Svcs Grp Inc $452.80 0.55 8.52% 76.64% 0.3822

First Ipswich Bancorp $10.00 0.35 7.87% 76.64% 0.4204

Stewart Info Svcs $490.60 1.15 10.46% 76.60% 0.9113

GFI Group Inc. $791.10 1.7 12.23% 76.53% 0.7211

Glacier Bancorp Inc. $1,125.30 1.05 10.13% 76.41% 0.3786

Formula Systems (1985) Ltd $239.801 9.97% 76.38% 0.3928

Credit Acceptance $1,944.60 1.05 10.13% 76.27% 0.5736

Power Financial Corp. $27,173.50 0.85 9.49% 76.24% 0.2536

CCFNB Bancorp Inc $74.40 0.35 7.87% 76.23% 0.168

CNA Fin'l $8,183.70 1.35 11.10% 76.11% 0.5693

HopFed Bancorp $45.10 0.3 7.71% 75.99% 0.2117

Chino Commercial Bancorp $13.60 0.6 8.68% 75.97% 0.2412

First Bancorp. NC $343.90 1.05 10.13% 75.93% 0.4376

MGIC Investment $1,755.10 2.35 14.33% 75.83% 1.0415

Bank of Marin Bancorp $215.70 0.65 8.84% 75.77% 0.2983

Independence Hldg. Co $124.10 1.15 10.46% 75.59% 0.5998

Unum Group $8,835.60 1.4 11.27% 75.39% 0.482

XO Communications Inc. $118.90 1.15 10.46% 75.39% 0.9313

Ness Technologies Inc $282.30 0.9 9.65% 75.32% 0.5775

Fonix Corp $1.00 0.7 9.00% 75.27% 1.6263

CIBER Inc. $409.00 1.25 10.78% 75.26% 0.4739

Janus Capital Group $3,550.40 1.9 12.88% 75.25% 0.6852

CACI Int'l $2,118.10 0.75 9.17% 75.03% 0.2865

Zhone Technologies Inc $85.50 1.4 11.27% 74.78% 0.8411

Delphi Fin'l `A' $1,724.30 1.4 11.27% 74.74% 0.5629

FirstMerit Corp. $2,545.601 9.97% 74.53% 0.3363

Allstate Corp. $21,798.00 1.1 10.30% 74.43% 0.4515
Acxiom Corp. $1,672.40 0.95 9.81% 74.39% 0.5364

Overland Storage Inc. $16.40 1.5 11.59% 74.38% 1.1943

Raymond James Fin'l $5,180.80 1.55 11.75% 74.33% 0.4876

Northern Trust Corp. $17,154.40 1.1 10.30% 74.31% 0.3064

First Commonwealth $656.50 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% 1.5406

Nat'l Fin'l Partners $559.60 2 13.20% 70.70% 1.1317

TELUS Corporation $17,040.40 0.6 8.68% 70.64% 0.2547

The National Security Group $34.20 0.7 9.00% 70.55% 0.4225

Corrections Corp. Amer. $4,030.30 1.05 10.13% 70.54% 0.3516

AT&T Inc. $240,427.00 0.75 9.17% 70.49% 0.2256
Dimeco Inc $73.80 0.45 8.20% 70.28% 0.1899

AMN Healthcare $453.10 0.9 9.65% 70.23% 0.5189

Vonage Holdings $508.50 1.05 10.13% 70.23% 1.6538

CoBiz Financial Inc $259.40 1 9.97% 70.16% 0.5594

Bancolombia S.A. $12,925.60 1.2 10.62% 70.02% 0.4235

OneBeacon Insurance Group Ltd $2,056.00 0.8 9.33% 70.01% 0.4311

Vodafone Group ADR $178,990.90 0.8 9.33% 69.67% 0.2442

Advance Amer Cash Advance Ctrs $561.80 1.7 12.23% 69.57% 1.0463

Nasdaq OMX Group $6,782.20 1.35 11.10% 69.56% 0.4234

Intl Assets Hldg Corp. $274.50 1.3 10.94% 69.39% 0.6762

Brocade Communic. $4,175.70 1.25 10.78% 69.37% 0.6658

FNBH Bancorp Inc. $1.80 0.8 9.33% 69.23% 0.7615

Highlands Bankshares $40.70 0.35 7.87% 69.21% 0.2115

Calamos Asset Mgmt $359.10 2 13.20% 69.17% 1.1621

SAVVIS Inc $1,395.30 1.75 12.40% 69.07% 0.72

Hartford Fin'l Svcs. $14,762.90 2.1 13.53% 68.92% 0.9691

Ameris Bancorp $206.80 1.6 11.91% 68.73% 0.5794

F.N.B. Corp. $1,477.50 1.1 10.30% 68.72% 0.4624

Iberiabank Corp $1,705.20 0.85 9.49% 68.64% 0.3456

Dundee Corp. 'A' $1,591.40 1.25 10.78% 68.36% 0.6699

First Busey Corp $409.90 0.9 9.65% 68.34% 0.4752

Bank of New York Mellon $49,162.30 1.2 10.62% 68.25% 0.2792

Capital One Fin'l $25,706.60 1.45 11.43% 68.24% 0.6339

Central Valley Community Banco $67.10 0.55 8.52% 68.20% 0.3388

NII Holdings $7,973.50 1.8 12.56% 68.15% 0.5972

Piper Jaffray Co Inc $927.60 1.4 11.27% 67.93% 0.4601

First Mid Illinois Bancshares $181.60 0.4 8.04% 67.83% 0.1958

Capital City Bank Group Inc $350.50 0.9 9.65% 67.64% 0.4587

Capital Corp of the West $270.70 1.05 10.13% 67.64% 1.4793

tw telecom $3,921.90 1.45 11.43% 66.86% 0.4645

Computer Sciences $13,010.80 0.95 9.81% 66.84% 0.3157

Secured Digital Applications $3.00 0.75 9.17% 66.76% 0.9872

Arrow Financial $458.20 0.85 9.49% 66.69% 0.3008

Communication Intelligence $17.40 0.6 8.68% 66.67% 1.1226

Frontier Communic. $7,139.90 0.95 9.81% 66.27% 0.2798

Global Axcess Corporation $26.20 0.9 9.65% 65.76% 0.933

Telecom N. Zealand $5,006.20 0.95 9.81% 65.75% 0.3012

Track Data Corp $6.20 0.5 8.36% 65.66% 0.6507

Corel Corp $259.60 0.95 9.81% 65.61% 0.6049

Ohio Legacy Corp $24.20 0.7 9.00% 65.38% 0.828

Apollo Investment $2,417.20 1.35 11.10% 65.27% 0.5479

QAD Inc. $205.30 1 9.97% 65.19% 0.3992

MetLife Inc. $47,682.70 1.7 12.23% 65.14% 0.4659

Avistar Communications Corp $27.60 0.5 8.36% 65.12% 1.4622
Bank of the Ozarks $902.90 0.85 9.49% 64.99% 0.4578

German American Bancorp $288.10 0.45 8.20% 64.84% 0.2483

AMCORE Financial $406.00 1.55 11.75% 64.68% 0.8755

ECB Bancorp Inc $59.70 0.6 8.68% 64.59% 0.2857

Lincoln Nat'l Corp. $12,398.10 2 13.20% 64.46% 0.8196

CenturyTel Inc. $14,056.00 0.75 9.17% 64.46% 0.2685

Evans&Suthrlnd Cmptr $4.30 0.6 8.68% 64.42% 1.3644

Genworth Fin'l $10,021.40 2.55 14.98% 64.35% 1.3245

Encore Capital Group Inc $720.10 1.2 10.62% 64.22% 0.8498

Farmers National Banc Corp /OH $103.50 0.5 8.36% 64.16% 0.3786

Steel Vault Corp $7.00 0.65 8.84% 64.08% 1.8426

Litewave Corp $1.70 1.15 10.46% 64.00% 2.8424

ViewCast.com Inc $11.00 0.55 8.52% 63.95% 0.5738

Center Financial Corp $294.40 0.8 9.33% 63.93% 0.6125

Allied Capital Corp. $2,588.30 2 13.20% 63.82% 0.832

Fair Isaac $1,601.80 1.1 10.30% 63.69% 0.4594

instaCare Corp $9.30 0.9 9.65% 63.49% 1.561

Britton & Koontz Capital $31.10 0.5 8.36% 63.40% 0.2272

CNB Finl Corp $252.20 0.65 8.84% 63.30% 0.3237

Manitoba Telecom Services Inc $2,924.20 0.5 8.36% 63.30% 0.4072

DST Systems $3,570.40 1 9.97% 63.08% 0.3278

Home Bancshares Inc $1,048.00 0.75 9.17% 62.87% 0.2833

Evercore Partners Inc $883.50 1.25 10.78% 62.02% 0.6092

Loews Corp. $24,308.80 1.15 10.46% 61.95% 0.3041

Great Southern Bancorp $437.00 1.05 10.13% 61.63% 0.5576

Verizon Communic. $146,346.70 0.7 9.00% 61.50% 0.2048

NewMarket Technology Inc $7.60 0.7 9.00% 61.48% 0.3184

PC Mall Inc $97.60 1.8 12.56% 61.44% 0.74

Double-Take Software Inc. $220.10 1.15 10.46% 61.07% 0.5372

Top Image Systems $14.10 0.65 8.84% 60.64% 0.4632

Citizens Financial Corp/DE $20.70 0.4 8.04% 60.50% 0.3892

Park National $1,743.70 1.05 10.13% 60.41% 0.3982

Hydrogen Power Inc $1.90 0.9 9.65% 60.00% 1.0142

Old Nat'l Bancorp $1,915.80 1 9.97% 59.82% 0.385

Evans Bancorp Inc $60.90 0.45 8.20% 59.81% 0.2063

BOK Financial $5,116.90 0.95 9.81% 59.60% 0.2985

Voice Mobility International I $12.30 0.55 8.52% 59.52% 1.4147

TNS Inc $828.50 0.95 9.81% 59.47% 0.7832

Prudential Fin'l $42,687.30 1.95 13.04% 59.21% 0.6839

First Acceptance Corp $148.60 0.8 9.33% 59.09% 0.4293

First Amer Corp $3,973.50 0.85 9.49% 59.09% 0.4728

E*Trade Fin'l $5,935.10 1.75 12.40% 59.01% 0.704

Alanco Technologies Inc. $17.20 0.9 9.65% 58.91% 0.8549

First Fin'l Corp. IN $792.20 0.9 9.65% 58.84% 0.3565
PMI Group $679.10 2.75 15.63% 58.58% 1.3929

Premiere Global Services $758.10 1.15 10.46% 58.31% 0.5278

Pinnacle Resources Inc $0.40 1.15 10.46% 58.23% 1.1378

Sielox Inc $2.70 0.4 8.04% 58.06% 0.6492

CBIZ Inc $684.60 0.7 9.00% 58.04% 0.2343

Hastings Entmt Inc $87.40 0.9 9.65% 58.02% 0.5982

Telecommunication Sys Inc $473.50 0.8 9.33% 57.99% 0.5838

1st Colonial Bancorp Inc $22.50 0.5 8.36% 57.96% 0.3328

First South Bancorp $158.60 0.9 9.65% 57.86% 0.6841

Assoc. Banc-Corp $3,279.00 0.95 9.81% 57.60% 0.3329

Volt Info. Sciences $353.10 1.6 11.91% 57.42% 0.6997

Fulton Fin'l $3,343.20 1 9.97% 57.40% 0.3526

Access National Corp. $109.70 0.6 8.68% 56.97% 0.3816

Veritec Inc $3.30 0.2 7.39% 56.82% 1.7202

AEGON $15,378.30 1.75 12.40% 56.79% 0.5699

Optibase Ltd $21.50 0.95 9.81% 56.74% 0.4796

Amer Equity Investment Life $889.60 1.1 10.30% 56.39% 0.574

Huntington Bancshs. $9,499.90 1.3 10.94% 56.37% 0.7547

First Of Long Island $307.20 0.55 8.52% 56.29% 0.2584

Cambex Corp. $1.60 0.75 9.17% 56.25% 1.3556

Telefonica SA ADR $204,187.50 0.85 9.49% 56.13% 0.3029

KT Corporation $14,607.30 0.95 9.81% 55.61% 0.3337

NTELOS Hldgs. $1,355.50 0.85 9.49% 55.57% 0.4127

Fidelity D&D Bancorp Inc $83.80 0.45 8.20% 55.37% 0.2295

First National Corp /VA/ $83.90 0.45 8.20% 55.10% 0.2972

Advanced Oxygen Technologies $0.80 0.25 7.55% 54.77% 0.9207

Unisys Corp. $2,715.40 1.8 12.56% 54.67% 1.0715

Croghan Bancshares Inc $79.10 0.45 8.20% 54.55% 0.2845

Cardinal Financial Corp. $551.60 1 9.97% 54.22% 0.4122

Hart Stores Inc $39.20 0.8 9.33% 54.08% 0.3139

BT Group ADR $37,009.60 0.9 9.65% 53.73% 0.4183

NextMart Inc $6.80 0.7 9.00% 53.56% 0.8477

Image Technology Laboratories $1.30 0.45 8.20% 53.33% 3.1386

First Keystone Corp $171.30 0.45 8.20% 53.00% 0.147

First Litchfield Financial Cor $160.20 0.5 8.36% 53.00% 0.7783

View Systems Inc $2.30 0.95 9.81% 52.94% 4.133

Cordia Corp $2.30 0.7 9.00% 52.78% 0.7442

Fifth Third Bancorp $21,482.50 1.25 10.78% 52.71% 0.8335

Nicholas Financial Inc $181.00 1.05 10.13% 52.69% 0.6352

ACNB Corporation $180.50 0.5 8.36% 52.54% 0.248

Community Bank Sys. $1,089.60 0.9 9.65% 52.51% 0.3057

Asset Acceptance Capital Corp $370.20 1.15 10.46% 52.43% 0.6387

VillageEDOCS Inc $4.00 1.5 11.59% 52.27% 1.4395

Windstream Corp. $10,317.70 0.95 9.81% 52.23% 0.3137
Radian Group Inc $1,601.80 2.2 13.85% 52.06% 1.5796

MicroFinancial Inc $75.80 0.6 8.68% 52.03% 0.5826

Preo Software Inc $5.90 0.55 8.52% 51.64% 0.8995

Bryn Mawr Bank Corp. $306.50 0.7 9.00% 51.56% 0.3367

Chemung Financial Corp $159.50 0.3 7.71% 51.50% 0.1762

Protective Life $2,692.70 1.5 11.59% 51.37% 0.9184

QC Holdings Inc. $149.20 0.8 9.33% 50.72% 0.5309

Heritage Commerce Corp $110.10 1.25 10.78% 50.66% 0.7231

Spherion Corp $335.00 1.45 11.43% 50.58% 0.7646

Crawford & Co. 'B' $408.70 0.95 9.81% 50.29% 0.6425

Hickory Tech Corp $257.40 0.6 8.68% 50.10% 0.2982

Empyrean Holdings Inc $0.30 0.2 7.39% 50.00% 2.2024

Emtec Inc. $29.50 0.45 8.20% 50.00% 0.7924

FinancialContent Inc $0.20 0.6 8.68% 50.00% 1.3573

First Security Group Inc. $43.80 0.7 9.00% 49.75% 0.4084

Alliance Financial Corp $322.90 0.6 8.68% 49.40% 0.282

First Horizon National $8,072.20 1.15 10.46% 49.07% 0.4632

Globalstar Inc. $443.10 1.45 11.43% 48.89% 0.9789

Alaska Communic. $938.10 0.8 9.33% 48.73% 0.3972

CSB Bancorp Inc /OH $92.70 0.45 8.20% 48.51% 0.192

Qwest Communic. $21,047.00 1.05 10.13% 48.51% 0.3585

Asta Funding Inc $323.00 1.6 11.91% 48.48% 0.7956

Georgia Carolina Bancshares In $54.10 0.9 9.65% 48.38% 0.4447

Digital Angel Corp. $29.00 1.35 11.10% 48.34% 0.9702

ATSI Communications $3.00 0.6 8.68% 48.28% 0.5918

GAINSCO Inc. $89.30 0.55 8.52% 48.22% 0.7888

AmeriServ Finl Inc $59.80 0.65 8.84% 47.86% 0.2714

NexCen Brands Inc $118.00 1.35 11.10% 47.34% 1.0219

Dollar Fin'l Corp. $1,120.50 1.35 11.10% 46.83% 0.6992

Fauquier Bankshares Inc. $94.40 0.75 9.17% 46.49% 0.318

Otelco Inc $475.30 0.75 9.17% 46.47% 0.3917

Citizens First Corporation $42.30 0.35 7.87% 46.43% 0.7618

CVB Financial $2,233.70 1.25 10.78% 46.22% 0.4247

BB&T Corp. $35,644.40 1.05 10.13% 46.22% 0.4961

MBIA Inc. $3,256.50 2 13.20% 46.20% 1.3849

Zanett Inc $15.20 0.8 9.33% 45.97% 1.759

Bank of Commerce $182.50 0.45 8.20% 45.37% 0.3045

Gen'l Communication 'A' $1,182.20 1.15 10.46% 45.25% 0.4239

LaBranche & Co Inc $345.20 1.25 10.78% 45.18% 0.6178

BNC Bancorp $155.20 0.45 8.20% 45.15% 0.3159

Atlantic American Corp $81.50 0.7 9.00% 45.02% 0.7491

SunVesta Inc $14.40 0.4 8.04% 44.98% 1.3844

ITC Deltacom $455.40 1.35 11.10% 44.93% 0.8264

Global Cash Access Holdings $820.20 0.9 9.65% 44.65% 0.8486
MainSource Financial Group $578.00 1.1 10.30% 44.04% 0.517

Amer. Express $132,980.70 1.3 10.94% 44.03% 0.6493

Camden Natl Corp $671.20 0.9 9.65% 43.93% 0.3663

Multiband Corp $24.10 0.75 9.17% 43.16% 2.0501

Enterprise Informatics Inc $4.50 0.8 9.33% 43.15% 0.7164

Franklin Financial Services Co $123.10 0.45 8.20% 43.05% 0.2105

XL Capital Ltd. $9,385.80 1.6 11.91% 42.92% 0.86

GiveMePower Corp. $0.70 0.25 7.55% 42.86% 2.0142

Deutsche Telekom ADR $130,595.20 0.75 9.17% 42.80% 0.2462

BMB Munai Inc $127.30 2.05 13.36% 42.77% 0.8755

ENB Financial Corp $148.00 0.4 8.04% 42.31% 0.1318

Cicero Inc $6.00 0.6 8.68% 42.11% 0.9727

Citizens & Northern Corp $350.20 0.8 9.33% 41.86% 0.4581

Phoenix (The) Cos. $787.50 2.1 13.53% 41.71% 1.1829

CRAWFORD & CO 'A' $357.60 1 9.97% 41.59% 0.5517

Ascendant Solutions Inc $11.10 1 9.97% 41.44% 0.7021

Xfone Inc. $47.20 0.65 8.84% 40.81% 0.5822

SED Intl Hldgs $36.50 0.45 8.20% 40.69% 0.7315

Comerica Inc. $19,528.60 1.2 10.62% 40.52% 0.385

Emclaire Financial Corp $56.30 0.45 8.20% 40.48% 0.2007

Bank of the James Fin'l Grp $22.90 0.4 8.04% 40.40% 0.3537

National Holdings Corp $17.70 1.35 11.10% 40.34% 0.6137

Sagemark Companies Ltd $14.20 0.8 9.33% 40.00% 1.2676

Amer. Capital Ltd. $5,104.20 2.5 14.82% 39.91% 0.8356

Cogent Inc $890.00 0.75 9.17% 39.84% 0.4544

Chesapeake Financial Shares $110.10 0.4 8.04% 39.15% 0.1662

CapitalSource $7,862.70 1.75 12.40% 39.15% 1.1308

Consol. Communic. $1,383.00 0.95 9.81% 38.80% 0.4024

Resource America Inc. $624.60 1.35 11.10% 38.67% 0.4815

Fidelity Southern Corp $151.90 0.9 9.65% 38.48% 0.6933

Auburn Natl Bancorp $194.00 0.5 8.36% 38.22% 0.273

PAETEC Holding Corp. $1,548.60 1.15 10.46% 37.77% 0.981

CallWave Inc $33.20 0.95 9.81% 37.63% 0.6196

Sprint Nextel Corp. $32,251.20 1.35 11.10% 37.38% 0.6575

Citizens Bancshares Corp /GA/ $36.10 0.45 8.20% 37.23% 0.8646

SWS Group Inc $463.10 1.45 11.43% 36.80% 0.5131

Brookfield Asset Mgmt. $44,605.00 1.3 10.94% 36.07% 0.417

Marshall & Ilsley $11,650.50 1.3 10.94% 35.91% 0.6224

Hellenic Telecom Org. SA (OTE) $15,789.20 1.05 10.13% 35.86% 0.3364

Century BanCorp. $395.70 0.6 8.68% 35.64% 0.3432

Penson Worldwide Inc. $448.60 1.1 10.30% 35.50% 0.7671

Global Crossing $2,183.70 1 9.97% 35.04% 0.5599

Boston Private Fin'l Hldgs $1,901.10 1.2 10.62% 34.62% 0.5821

New Ulm Telecom Inc $80.40 0.45 8.20% 34.18% 0.4072
F&M Bank Corp $118.10 0.5 8.36% 34.13% 0.1705

Codorus Valley Bancorp $50.20 0.55 8.52% 33.75% 0.2704

First Merchants Corp $731.30 1.15 10.46% 33.72% 0.4526

CompuCredit Holdings Corp $758.30 1.9 12.88% 33.70% 0.919

American Bank Inc. $105.40 0.4 8.04% 33.70% 0.2532

First Business Fin'l Svcs $107.10 0.65 8.84% 33.46% 0.2868

Banco Latinoamericano S.A. $1,517.30 1.05 10.13% 32.73% 0.4335

Center Bancorp Inc $344.70 0.7 9.00% 32.63% 0.2586

BancTrust Financial Group Inc $163.50 1.2 10.62% 32.36% 0.6448

Cathay General Bancorp $3,645.40 1.1 10.30% 32.33% 0.5456

First California Finan. Group $225.00 0.75 9.17% 32.21% 0.5374

AeroCentury Corp $97.70 0.85 9.49% 30.86% 0.847

DPAC Technologies Corp $6.20 1.3 10.94% 30.56% 2.0255

C2 Global Technologies Inc $1.80 0.15 7.23% 30.34% 1.7828

Bank Of Granite $22.10 0.85 9.49% 30.31% 0.9

Bancorp Rhode Island Inc $378.90 0.7 9.00% 30.16% 0.2919

C & F Finl Corp $222.70 0.75 9.17% 29.85% 0.3898

Carolina Bank Holdings Inc $35.80 0.55 8.52% 29.69% 0.3267

Marlin Business Svcs Inc $708.80 0.95 9.81% 29.41% 0.6978

Case Financial Inc $1.10 2.45 14.66% 28.81% 1.6678

Verifone Holdings Inc. $1,954.20 1.35 11.10% 28.71% 0.8349

BCB Bancorp Inc $157.00 0.4 8.04% 28.37% 0.1861

Bar Harbor Bankshares $381.60 0.7 9.00% 27.89% 0.2328

Citigroup Inc. $434,815.40 2.1 13.53% 27.40% 0.8351

Amer. Physicians Capital $337.20 0.8 9.33% 27.39% 0.2573

Amer. Physicians Service Gp $162.10 0.7 9.00% 27.39% 0.1665

Dearborn Bancorp Inc $39.00 0.65 8.84% 27.20% 0.5988

Walter Investment Management $331.90 0.5 8.36% 26.78% 2.3772

Jefferies Group $16,482.00 1.55 11.75% 26.65% 0.5133

NewStar Financial Inc. $1,621.20 1.2 10.62% 26.45% 0.8606

Leap Wireless $3,939.90 1.3 10.94% 26.44% 2.1448

Telvue Corporation $23.30 0.2 7.39% 26.03% 1.8086

DNB Financial Corp /PA/ $85.50 0.55 8.52% 26.00% 0.4747

Guaranty Bancorp $267.80 1.2 10.62% 25.88% 0.6527

Aircastle Ltd. $3,233.00 1.55 11.75% 25.60% 0.7039

Cortland Bancorp Inc $87.60 0.3 7.71% 25.19% 0.3806

Bay Banks of Virginia Inc $44.40 0.65 8.84% 25.00% 0.2225

Goldman Sachs $332,472.20 1.3 10.94% 24.87% 0.4087

First Reliance BancShares $76.50 0.8 9.33% 24.80% 0.5225

Annapolis Bancorp Inc. $56.50 0.6 8.68% 24.75% 0.428

ERF Wireless Inc $39.70 0.4 8.04% 24.19% 1.6717

Community West Bancshares $127.40 0.7 9.00% 23.60% 0.4795

Baylake Corp $128.90 0.55 8.52% 23.56% 0.9376

Bank of America $399,690.30 1.85 12.72% 23.44% 0.7766
MoneyGram Int'l Inc $1,223.10 1.15 10.46% 23.34% 0.8302

First Chester County Corp $213.10 0.55 8.52% 23.12% 0.3833

Forest City Enterprises Inc $10,508.50 1.55 11.75% 22.88% 1.0364

Forest City Enterpr. $10,509.00 1.6 11.91% 22.38% 1.0578

Regal One Corporation $0.80 1.35 11.10% 22.22% 2.2024

Carrollton Bancorp $77.80 0.5 8.36% 21.84% 0.3285

Atlantic Bancgroup Inc $14.00 0.75 9.17% 21.67% 0.5581

First Citizens Banc Corp /OH $154.60 0.55 8.52% 21.37% 0.3089

FirstCity Finl Corp $321.201 9.97% 20.54% 0.9906

Colony Bankcorp $182.30 0.55 8.52% 20.47% 0.3527

Level 3 Communic. $9,039.70 1.35 11.10% 20.18% 0.7426

Community Capital $194.50 0.5 8.36% 20.05% 0.335

Capital Financial Holdings $6.50 0.7 9.00% 20.00% 0.6339

Global Payment Tech $0.50 0.3 7.71% 20.00% 1.6314

Capital Bank Corp $206.40 0.55 8.52% 19.86% 0.4011

Cincinnati Bell $2,662.10 1.05 10.13% 19.53% 0.4782

Access Worldwide Comm $3.60 0.45 8.20% 19.44% 0.9949

First Natl Community Bancorp I $322.30 0.5 8.36% 17.81% 0.3141

First M&F Corp $201.60 0.6 8.68% 17.48% 0.3214

TransNet Corp $2.20 0.6 8.68% 17.39% 0.725

Ampal-Amer. Israel $754.10 1.4 11.27% 17.34% 0.8674

Green Bankshares Inc $338.20 0.95 9.81% 16.85% 0.6255

First Community Corp /SC/ $144.60 0.7 9.00% 16.15% 0.3107

Community Bk Shs Ind Inc $151.00 0.55 8.52% 16.11% 0.3694

Morgan Stanley $213,885.30 1.7 12.23% 15.74% 0.4859

Affirmative Ins. Hldgs $267.80 1.15 10.46% 15.55% 0.7084

Fentura Financial Inc. $32.00 0.45 8.20% 15.38% 0.6263

Preferred Voice Inc $3.00 0.55 8.52% 15.38% 1.2735

Eastern VA Bankshares $188.40 0.5 8.36% 15.24% 0.276

Jackson Hewitt Tax Svce Inc $401.50 0.9 9.65% 15.20% 0.6686

First Capital Bancorp Inc $70.40 0.7 9.00% 14.88% 0.4652

Bnccorp Inc $114.60 0.55 8.52% 14.83% 0.6074

Millenium Holding Group Inc/AZ $1.60 1.7 12.23% 14.73% 2.8448

Cash Technologies Inc. $6.30 0.4 8.04% 14.58% 2.5887

Citizens Republic $2,452.50 1.45 11.43% 14.28% 0.96

Four Oaks Fincorp Inc $163.70 0.5 8.36% 14.12% 0.2658

Sedona Corp $12.00 0.9 9.65% 13.40% 1.4605

Cornestone Bancshares Inc. $84.20 0.6 8.68% 13.05% 0.4428

DCB Financial Corp $109.00 0.45 8.20% 12.91% 0.3597

KKR Financial Holdings LLC $10,904.50 2.35 14.33% 12.75% 1.188

CaminoSoft Corp $3.40 0.8 9.33% 12.50% 1.5202

Doral Fin'l Corp $849.80 1.65 12.07% 12.24% 1.2194

enherent Corp $5.50 0.15 7.23% 12.20% 0.9543

Crescent Financial Corp. $147.80 0.7 9.00% 12.18% 0.3202
Georgia Bancshares Inc $24.30 1 9.97% 12.15% 0.6099

Ameritrans Cap Corp $16.80 0.6 8.68% 11.51% 0.6684

United PanAm Fin Corp $661.20 1.25 10.78% 11.33% 1.3239

Central Bancorp Inc Mass $149.30 0.95 9.81% 11.03% 0.5482

Community Shores Bank Corporat $11.50 0.8 9.33% 11.02% 0.6886

MPS Group $1,286.30 1.25 10.78% 10.97% 0.4469

FPB Bancorp Inc. $13.60 0.45 8.20% 10.43% 0.5289

Farmers Capital Bank Corp. $410.00 0.95 9.81% 10.35% 0.6583

Royal Invest Int'l $130.80 1.65 12.07% 9.94% 1.9538

Coastal Banking Company Inc $66.60 0.35 7.87% 9.01% 0.4114

Manfelder Metals Ltd $12.50 0.6 8.68% 8.80% 5.1496

Advance Nanotech Inc $12.20 0.4 8.04% 8.64% 0.7525

Triad Guaranty Inc. $40.30 2.15 13.69% 8.24% 1.3778

Phoenix Technologies $102.20 1.4 11.27% 8.10% 0.7875

Camco Finl Corp $180.30 0.7 9.00% 7.78% 0.9144

Wyndstorm Corp $5.20 0.75 9.17% 7.69% 2.1072

National Datacomputer Inc $0.10 0.8 9.33% 7.14% 5.4258

First United Corp $316.00 0.5 8.36% 7.01% 0.3938

Central Pacific Finl $691.50 1.4 11.27% 6.60% 0.7218

CCF Holding Co. $20.60 0.75 9.17% 6.47% 0.8505

Amer. Int'l Group $141,012.70 1.65 12.07% 6.24% 1.8617

United Western Bancorp Inc $188.20 0.7 9.00% 6.14% 0.6952

SofTech Inc $12.50 0.75 9.17% 5.98% 1.7012

Cascade Bancorp $216.90 1.3 10.94% 5.78% 0.7826

Nelnet Inc $21,037.80 1.5 11.59% 5.75% 0.8588

Columbia Commercial Bancorp $74.90 0.7 9.00% 5.72% 0.5396

Workstream Inc $15.20 0.8 9.33% 5.56% 1.6144

Central VA Bankshares $58.90 0.6 8.68% 5.24% 0.3896

Centrue Financial Corporation $182.80 0.6 8.68% 5.18% 0.6208

First Mariner Bancorp $257.60 1.1 10.30% 4.72% 0.6919

BPO Managment Services Inc $7.30 1.45 11.43% 4.69% 1.6662

ACT Teleconferencing $4.30 0.85 9.49% 4.65% 3.0616

Actel Corp. $310.00 0.95 9.81% 4.65% 0.4279

SLM Corporation $123,510.00 1.55 11.75% 4.63% 0.7454

Diversified Thermal Solutions $5.00 1.75 12.40% 4.17% 1.465

Hampton Roads Bankshares $90.80 0.5 8.36% 3.61% 0.4474

Ambac Fin'l Group $2,102.50 2.15 13.69% 3.43% 1.9779

Federal Agric Mtg Corp Cl C $4,716.50 1.5 11.59% 2.93% 0.9418

iDNA Inc $18.00 0.95 9.81% 2.81% 1.466

Habersham Bancorp Inc $41.50 0.75 9.17% 2.56% 0.606

ATC Healthcare Inc $17.90 0.55 8.52% 2.44% 2.0252

Jesup & Lamont Inc. $21.50 0.55 8.52% 2.37% 0.9804

Federal Agric Mtg Corp $4,713.00 1.3 10.94% 2.25% 0.9115

Capitol Bancorp Ltd $648.70 1.65 12.07% 2.08% 0.8597
Student Loan Corp. $26,406.90 1.3 10.94% 2.06% 0.5561

Capital Trust $2,108.50 2 13.20% 1.94% 0.9374

Eurobancshares Inc. $50.60 0.7 9.00% 1.64% 0.9957

Velocity Portfolio Group Inc $13.00 0.7 9.00% 1.60% 1.0913

FNB United Corp $326.70 0.85 9.49% 1.53% 0.4738

Consumer Portfolio $1,546.30 1.15 10.46% 1.50% 0.8735

Purple Communications Inc. $70.40 0.4 8.04% 1.12% 0.7336

1st Centennial Bancorp $12.50 1.4 11.27% 0.81% 1.7991

Cowlitz Bancorp $15.90 0.75 9.17% 0.79% 0.5002

Crescent Banking Co $50.90 0.35 7.87% 0.48% 0.5443

First St. Banc. $147.20 1.65 12.07% 0.47% 0.8106

First State Finl Corp $66.10 1.2 10.62% 0.47% 0.8718

1st Pacific Bancorp CA $63.10 0.95 9.81% 0.17% 0.6788

Centerline Holding Co $2,986.20 1.75 12.40% 0.16% 1.2511

Frontier Finl Corp Wash $452.30 1.75 12.40% 0.16% 4.3845

Corus Bankshares Inc $412.20 1.5 11.59% 0.12% 0.9762

Velocity Express Corp $55.80 1.3 10.94% 0.10% 1.2529

Franklin Credit Hldgs Corp $1,451.70 0.6 8.68% 0.10% 1.2297

Franklin Electr Publ $20.40 1.05 10.13% 0.10% 0.8236

First Regional Bancorp $105.20 1.4 11.27% 0.10% 1.0577

CapitalSouth Bancorp $57.04 0.1 7.07% 0.07% 1.4105

Fannie Mae $540,541.70 2.1 13.53% 0.07% 1.6285

Bank of Florida Corporation $164.70 1.2 10.62% 0.06% 0.5574

Freddie Mac $408,754.90 2 13.20% 0.05% 1.8232

Beverly Hills Bancorp Inc $697.80 0.6 8.68% 0.03% 2.1366

Beverly National Corp $145.60 0.5 8.36% 0.03% 0.2948

BankUnited Finl Corp $6,791.70 1.8 12.56% 0.03% 1.2682

Weighted Avg $ 7,333,955 1.3298 11.04% 53.50% 0.6425
Basis 

Spread

0 0.2 0.25%

0.2 0.25 0.50%

0.25 0.3 0.75%

0.3 0.4 1.00%

0.4 0.5 1.25%

0.5 0.6 1.50%

0.6 10 2.00%

es. Data source: U.S. Federal Reserve. 

m Damodaran. 

Cost of Debt Lookup Table 

(Based on Standard Deviation in 

Stock Prices)

Standard Deviation 

Interval

s about derivation
Cost of 

Debt

Eff Tax 

Rate

After Tax 

Cost of 

Debt

Market 

Debt to 

Capital 

(D/(D+E) Cost of Capital

Real Cost of 

Capital

Distribution: 

1/Number Of 

Observations

8.24% 31.68% 5.63% 72.59% 7.00% 3.05% 20.00%

8.74% 33.21% 5.84% 56.14% 8.29% 4.29% 20.00%

7.74% 36.17% 4.94% 41.37% 7.89% 3.91% 20.00%

8.74% 0.00% 8.74% 56.43% 9.42% 5.38% 20.00%

7.74% 35.91% 4.96% 18.46% 8.65% 4.64% 20.00%

8.31% 25.93% 6.19% 54.91% 8.09% 4.10% 5.38%

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%

8.24% 0.00% 8.24% 30.67% 9.33% 5.30% 2.17%

Crystal Ball

 Health Care Crystal Ball
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% 6.74%

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%

7.99% 33.10% 5.35% 7.55% 9.47% 5.43% 2.00%

Food Service Crystal Ball
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

7.74% 26.52% 5.69% 12.92% 8.15% 4.16% 8.33%

Crystal Ball
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% 3.94%

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%

2.05% 74.57%

0.0810 0.3644 0.0514 0.0656 3.70% -0.12% 2.05%

Crystal Ball
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% 0.11%

7.99% 36.43% 5.08% 0.00% 10.62% 6.54% 0.11%

8.74% 35.75% 5.62% 0.00% 8.04% 4.05% 0.11%

7.99% 20.77% 6.33% 0.00% 9.97% 5.91% 0.11%

7.24% 23.33% 5.55% 0.00% 9.49% 5.45% 0.11%

8.24% 0.00% 8.24% 0.00% 9.49% 5.45% 0.11%

Crystal Ball

 Food Sales Crystal Ball
8.24% 0.00% 8.24% 0.00% 7.87% 3.89% 0.11%

7.99% 39.11% 4.87% 0.00% 10.30% 6.23% 0.11%

8.74% 0.00% 8.74% 0.00% 9.97% 5.91% 0.11%

7.99% 28.56% 5.71% 0.00% 10.30% 6.23% 0.11%

8.74% 0.00% 8.74% 0.00% 8.20% 4.20% 0.11%

7.74% 35.24% 5.01% 0.00% 8.84% 4.83% 0.11%

8.74% 0.00% 8.74% 0.00% 9.33% 5.29% 0.11%

8.74% 0.00% 8.74% 0.00% 9.49% 5.45% 0.11%

8.24% 27.29% 5.99% 0.00% 10.46% 6.38% 0.11%

7.99% 0.89% 7.92% 0.00% 8.84% 4.83% 0.11%

7.49% 0.00% 7.49% 0.00% 8.36% 4.36% 0.11%

7.49% 27.97% 5.40% 0.00% 9.33% 5.29% 0.11%

7.49% 32.70% 5.04% 0.00% 8.84% 4.83% 0.11%

7.74% 4.36% 7.41% 0.00% 9.49% 5.45% 0.11%

7.99% 0.00% 7.99% 0.00% 8.04% 4.05% 0.11%

8.74% 0.00% 8.74% 0.00% 10.30% 6.23% 0.11%

8.74% 0.00% 8.74% 0.00% 9.49% 5.45% 0.11%

8.74% 0.95% 8.66% 0.00% 9.00% 4.98% 0.11%

8.24% 0.00% 8.24% 0.00% 9.97% 5.91% 0.11%

7.74% 27.36% 5.62% 0.00% 8.84% 4.83% 0.11%

8.24% 45.57% 4.49% 0.00% 10.30% 6.23% 0.11%

8.24% 32.38% 5.57% 0.00% 10.62% 6.54% 0.11%

8.74% 0.00% 8.74% 0.00% 8.84% 4.83% 0.11%

8.74% 0.00% 8.74% 0.00% 9.49% 5.45% 0.11%

7.99% 0.00% 7.99% 0.00% 9.49% 5.45% 0.11%

7.74% 9.47% 7.01% 0.00% 9.81% 5.76% 0.11%

7.49% 27.84% 5.41% 0.00% 8.36% 4.36% 0.11%

8.74% 36.60% 5.54% 0.00% 9.65% 5.60% 0.11%

8.74% 0.00% 8.74% 0.00% 9.97% 5.91% 0.11%

7.74% 16.38% 6.48% 0.00% 10.62% 6.54% 0.11%

8.24% 45.38% 4.50% 0.00% 11.59% 7.47% 0.11%

7.49% 0.00% 7.49% 0.00% 8.20% 4.20% 0.11%

8.24% 43.89% 4.63% 0.00% 9.65% 5.60% 0.11%

8.74% 0.00% 8.74% 0.00% 7.71% 3.74% 0.11%

7.99% 41.24% 4.70% 0.00% 9.65% 5.60% 0.11%

7.99% 34.35% 5.25% 0.00% 9.65% 5.60% 0.11%

8.74% 0.00% 8.74% 0.00% 8.52% 4.51% 0.11%

8.74% 0.00% 8.74% 0.00% 10.30% 6.23% 0.11%

8.24% 0.00% 8.24% 0.00% 9.65% 5.60% 0.11%

8.74% 60.00% 3.50% 0.00% 11.10% 7.00% 0.11%

7.74% 0.00% 7.74% 0.00% 9.17% 5.14% 0.11%

8.74% 0.00% 8.74% 0.00% 8.52% 4.51% 0.11%

8.74% 17.59% 7.21% 0.00% 9.00% 4.98% 0.11%

7.74% 0.00% 7.74% 0.00% 9.97% 5.91% 0.11%
7.99% 40.70% 4.74% 0.00% 10.13% 6.07% 0.11%

7.99% 14.13% 6.86% 0.00% 9.81% 5.76% 0.11%

8.74% 0.00% 8.74% 0.00% 9.33% 5.29% 0.11%

8.74% 0.00% 8.74% 0.00% 9.33% 5.29% 0.11%

8.74% 0.00% 8.74% 0.00% 9.97% 5.91% 0.11%

7.24% 33.69% 4.80% 0.00% 9.00% 4.98% 0.11%

8.74% 0.00% 8.74% 0.00% 10.78% 6.69% 0.11%

8.24% 46.76% 4.39% 0.00% 10.46% 6.38% 0.11%

7.24% 35.31% 4.69% 0.00% 8.04% 4.05% 0.11%

7.24% 27.97% 5.22% 0.00% 9.17% 5.14% 0.11%

7.74% 29.42% 5.46% 0.00% 8.36% 4.36% 0.11%

7.99% 41.46% 4.68% 0.00% 9.49% 5.45% 0.11%

8.24% 0.00% 8.24% 0.00% 8.04% 4.05% 0.11%

8.24% 0.00% 8.24% 0.00% 9.81% 5.76% 0.11%

8.74% 0.00% 8.74% 0.00% 8.52% 4.51% 0.11%

8.74% 0.00% 8.74% 0.00% 9.17% 5.14% 0.11%

8.24% 0.00% 8.24% 0.00% 9.33% 5.29% 0.11%

7.49% 31.88% 5.10% 0.00% 9.49% 5.45% 0.11%

7.99% 37.24% 5.02% 0.00% 9.81% 5.76% 0.11%

6.99% 0.00% 6.99% 0.00% 8.52% 4.51% 0.11%

8.74% 5.12% 8.30% 0.00% 10.46% 6.38% 0.11%

8.74% 0.00% 8.74% 0.00% 9.33% 5.29% 0.11%

7.99% 33.82% 5.29% 0.00% 9.49% 5.45% 0.11%

8.74% 0.00% 8.74% 0.00% 11.91% 7.78% 0.11%

8.74% 0.00% 8.74% 0.00% 13.20% 9.03% 0.11%

8.74% 0.00% 8.74% 0.00% 9.49% 5.45% 0.11%

7.74% 13.15% 6.72% 0.00% 10.30% 6.23% 0.11%

8.24% 44.40% 4.58% 0.00% 10.62% 6.54% 0.11%

8.74% 0.00% 8.74% 0.00% 11.27% 7.16% 0.11%

7.74% 0.00% 7.74% 0.00% 8.52% 4.51% 0.11%

8.74% 0.00% 8.74% 0.00% 11.10% 7.00% 0.11%

7.99% 40.95% 4.72% 0.00% 9.17% 5.14% 0.11%

7.74% 0.00% 7.74% 0.00% 8.84% 4.83% 0.11%

8.24% 0.00% 8.24% 0.00% 9.65% 5.60% 0.11%

8.24% 0.00% 8.24% 0.00% 10.46% 6.38% 0.11%

7.74% 0.00% 7.74% 0.00% 7.87% 3.89% 0.11%

7.74% 1.40% 7.63% 0.00% 10.13% 6.07% 0.11%

8.74% 35.21% 5.66% 0.00% 9.49% 5.45% 0.11%

8.74% 0.00% 8.74% 0.00% 9.81% 5.76% 0.11%

8.24% 60.00% 3.30% 0.00% 9.65% 5.60% 0.11%

8.24% 15.59% 6.96% 0.00% 10.78% 6.69% 0.11%

7.99% 4.22% 7.66% 0.00% 9.81% 5.76% 0.11%

7.49% 31.39% 5.14% 0.00% 9.49% 5.45% 0.11%

7.49% 39.79% 4.51% 0.00% 9.33% 5.29% 0.11%
7.74% 0.00% 7.74% 0.00% 8.84% 4.83% 0.11%

7.99% 38.45% 4.92% 0.00% 10.46% 6.38% 0.11%

7.74% 22.92% 5.97% 0.00% 9.81% 5.76% 0.11%

8.74% 0.00% 8.74% 0.00% 10.13% 6.07% 0.11%

8.74% 0.00% 8.74% 0.00% 9.65% 5.60% 0.11%

7.99% 40.98% 4.72% 0.00% 9.65% 5.60% 0.11%

7.99% 0.00% 7.99% 0.00% 9.33% 5.29% 0.11%

7.99% 36.20% 5.10% 0.00% 9.65% 5.60% 0.11%

7.74% 32.13% 5.26% 0.00% 9.81% 5.76% 0.11%

8.24% 0.00% 8.24% 0.00% 9.49% 5.45% 0.11%

8.74% 0.00% 8.74% 0.00% 8.52% 4.51% 0.11%

8.24% 0.00% 8.24% 0.00% 9.65% 5.60% 0.11%

7.99% 60.00% 3.20% 0.00% 9.97% 5.91% 0.11%

7.74% 38.23% 4.78% 0.00% 9.17% 5.14% 0.11%

8.24% 0.00% 8.24% 0.00% 8.68% 4.67% 0.11%

7.99% 36.09% 5.11% 0.00% 10.62% 6.54% 0.11%

8.24% 0.00% 8.24% 0.00% 8.36% 4.36% 0.11%

7.24% 34.30% 4.76% 0.00% 9.49% 5.45% 0.11%

7.99% 0.00% 7.99% 0.00% 9.97% 5.91% 0.11%

7.99% 0.00% 7.99% 0.00% 8.36% 4.36% 0.11%

7.99% 29.96% 5.60% 0.00% 10.13% 6.07% 0.11%

7.74% 0.00% 7.74% 0.00% 8.84% 4.83% 0.11%

7.74% 28.28% 5.55% 0.00% 8.52% 4.51% 0.11%

8.74% 0.00% 8.74% 0.00% 8.36% 4.36% 0.11%

7.99% 0.00% 7.99% 0.00% 11.10% 7.00% 0.11%

7.99% 38.36% 4.93% 0.00% 10.94% 6.85% 0.11%

7.99% 37.11% 5.03% 0.00% 9.49% 5.45% 0.11%

7.74% 0.00% 7.74% 0.00% 9.00% 4.98% 0.11%

8.24% 0.00% 8.24% 0.00% 9.65% 5.60% 0.11%

8.24% 35.23% 5.34% 0.00% 10.30% 6.23% 0.11%

7.74% 34.79% 5.05% 0.00% 9.65% 5.60% 0.11%

8.24% 0.00% 8.24% 0.00% 10.46% 6.38% 0.11%

6.99% 30.58% 4.85% 0.00% 9.33% 5.29% 0.11%

8.74% 0.00% 8.74% 0.00% 6.90% 2.96% 0.11%

8.74% 0.00% 8.74% 0.00% 10.94% 6.85% 0.11%

8.24% 23.94% 6.27% 0.00% 9.17% 5.14% 0.11%

7.49% 28.39% 5.37% 0.00% 9.17% 5.14% 0.11%

8.74% 0.00% 8.74% 0.00% 8.36% 4.36% 0.11%

7.74% 29.96% 5.42% 0.00% 10.30% 6.23% 0.11%

7.99% 0.00% 7.99% 0.00% 9.00% 4.98% 0.11%

8.74% 2.60% 8.52% 0.00% 10.78% 6.69% 0.11%

8.24% 0.00% 8.24% 0.00% 10.62% 6.54% 0.11%

7.74% 39.97% 4.65% 0.00% 9.81% 5.76% 0.11%

8.74% 39.53% 5.29% 0.00% 9.97% 5.91% 0.11%
8.74% 0.00% 8.74% 0.00% 9.17% 5.14% 0.11%

7.99% 55.56% 3.55% 0.00% 8.20% 4.20% 0.11%

7.49% 25.47% 5.58% 0.00% 9.49% 5.45% 0.11%

8.74% 0.00% 8.74% 0.00% 8.68% 4.67% 0.11%

8.74% 0.00% 8.74% 0.00% 8.20% 4.20% 0.11%

8.74% 0.00% 8.74% 0.00% 9.00% 4.98% 0.11%

7.74% 38.77% 4.74% 0.00% 10.30% 6.23% 0.11%

8.74% 0.00% 8.74% 0.00% 10.13% 6.07% 0.11%

7.49% 43.18% 4.26% 0.00% 8.52% 4.51% 0.11%

8.74% 0.00% 8.74% 0.00% 12.23% 8.09% 0.11%

8.24% 0.00% 8.24% 0.00% 8.36% 4.36% 0.11%

7.49% 33.83% 4.96% 0.00% 8.36% 4.36% 0.11%

8.24% 0.00% 8.24% 0.00% 9.81% 5.76% 0.11%

8.74% 16.00% 7.34% 0.00% 10.94% 6.85% 0.11%

8.24% 13.22% 7.15% 0.00% 9.49% 5.45% 0.11%

8.74% 4.06% 8.39% 0.00% 8.36% 4.36% 0.11%

8.74% 0.00% 8.74% 0.00% 11.43% 7.31% 0.11%

8.74% 0.00% 8.74% 0.00% 10.13% 6.07% 0.11%

8.74% 60.00% 3.50% 0.00% 10.30% 6.23% 0.11%

8.74% 0.00% 8.74% 0.00% 10.30% 6.23% 0.11%

7.24% 28.55% 5.18% 0.00% 9.49% 5.45% 0.11%

7.99% 0.00% 7.99% 0.02% 10.62% 6.54% 0.11%

7.49% 33.12% 5.01% 0.02% 9.33% 5.29% 0.11%

8.74% 1.36% 8.62% 0.02% 9.81% 5.76% 0.11%

8.24% 43.27% 4.68% 0.03% 9.65% 5.60% 0.11%

8.74% 0.00% 8.74% 0.04% 10.94% 6.85% 0.11%

7.74% 32.80% 5.20% 0.04% 9.97% 5.91% 0.11%

8.24% 0.00% 8.24% 0.04% 10.46% 6.38% 0.11%

7.74% 40.33% 4.62% 0.04% 10.13% 6.07% 0.11%

8.24% 2.25% 8.06% 0.04% 11.26% 7.16% 0.11%

8.74% 0.00% 8.74% 0.04% 11.26% 7.16% 0.11%

7.99% 24.85% 6.01% 0.05% 9.97% 5.91% 0.11%

7.49% 37.23% 4.70% 0.06% 9.81% 5.76% 0.11%

8.74% 26.13% 6.46% 0.06% 11.10% 7.00% 0.11%

7.99% 37.27% 5.01% 0.08% 10.13% 6.07% 0.11%

8.24% 34.73% 5.38% 0.09% 10.78% 6.69% 0.11%

7.99% 0.00% 7.99% 0.09% 9.81% 5.76% 0.11%

8.74% 0.00% 8.74% 0.09% 9.81% 5.76% 0.11%

8.24% 0.00% 8.24% 0.12% 10.29% 6.22% 0.11%

8.24% 0.00% 8.24% 0.12% 9.33% 5.29% 0.11%

7.99% 35.34% 5.17% 0.13% 9.97% 5.91% 0.11%

8.74% 0.00% 8.74% 0.14% 10.13% 6.07% 0.11%

8.74% 0.00% 8.74% 0.15% 10.13% 6.07% 0.11%

7.24% 36.55% 4.60% 0.17% 9.00% 4.97% 0.11%
8.24% 1.93% 8.08% 0.18% 10.29% 6.22% 0.11%

8.24% 0.00% 8.24% 0.18% 9.16% 5.14% 0.11%

8.74% 28.68% 6.24% 0.20% 9.16% 5.13% 0.11%

7.74% 0.00% 7.74% 0.22% 10.13% 6.07% 0.11%

8.74% 29.93% 6.13% 0.22% 9.96% 5.91% 0.11%

7.99% 40.10% 4.79% 0.26% 10.60% 6.52% 0.11%

7.74% 28.99% 5.50% 0.26% 11.09% 6.99% 0.11%

7.49% 21.56% 5.88% 0.27% 9.64% 5.59% 0.11%

7.99% 0.00% 7.99% 0.29% 10.29% 6.22% 0.11%

7.99% 27.67% 5.78% 0.30% 9.64% 5.59% 0.11%

8.74% 0.00% 8.74% 0.31% 10.13% 6.07% 0.11%

7.99% 4.67% 7.62% 0.33% 9.32% 5.29% 0.11%

8.74% 0.00% 8.74% 0.38% 7.88% 3.90% 0.11%

8.24% 1.60% 8.11% 0.41% 9.64% 5.60% 0.11%

7.49% 36.65% 4.75% 0.49% 9.95% 5.89% 0.11%

8.74% 0.00% 8.74% 0.62% 11.09% 6.99% 0.11%

8.74% 0.00% 8.74% 0.64% 10.29% 6.22% 0.11%

8.74% 0.00% 8.74% 0.66% 9.16% 5.13% 0.11%

8.74% 0.00% 8.74% 0.68% 10.13% 6.06% 0.11%

8.24% 38.23% 5.09% 0.72% 10.42% 6.34% 0.11%

8.24% 0.00% 8.24% 0.72% 10.12% 6.06% 0.11%

8.74% 60.00% 3.50% 0.73% 10.09% 6.02% 0.11%

8.24% 32.57% 5.56% 0.77% 9.94% 5.88% 0.11%

8.74% 0.00% 8.74% 0.82% 12.05% 7.91% 0.11%

8.24% 0.00% 8.24% 0.85% 9.32% 5.28% 0.11%

8.24% 18.44% 6.72% 0.85% 8.66% 4.65% 0.11%

8.74% 0.00% 8.74% 0.86% 9.16% 5.13% 0.11%

8.24% 37.12% 5.18% 0.98% 9.45% 5.41% 0.11%

7.74% 38.07% 4.80% 0.98% 9.92% 5.87% 0.11%

8.74% 0.00% 8.74% 1.00% 9.48% 5.44% 0.11%

8.74% 0.00% 8.74% 1.21% 9.96% 5.90% 0.11%

8.74% 0.00% 8.74% 1.22% 10.44% 6.36% 0.11%

8.24% 38.45% 5.07% 1.39% 10.22% 6.16% 0.11%

8.74% 0.00% 8.74% 1.40% 11.71% 7.59% 0.11%

7.99% 0.00% 7.99% 1.40% 9.63% 5.58% 0.11%

8.74% 0.00% 8.74% 1.45% 9.48% 5.44% 0.11%

7.49% 37.50% 4.68% 1.51% 9.73% 5.68% 0.11%

7.74% 0.00% 7.74% 1.72% 8.51% 4.50% 0.11%

7.99% 26.22% 5.90% 2.11% 10.20% 6.14% 0.11%

8.74% 17.46% 7.22% 2.19% 10.07% 6.01% 0.11%

7.99% 17.52% 6.59% 2.20% 10.06% 6.00% 0.11%

8.74% 0.00% 8.74% 2.33% 7.11% 3.15% 0.11%

8.74% 35.09% 5.68% 2.34% 11.13% 7.03% 0.11%

8.74% 0.00% 8.74% 2.40% 10.10% 6.04% 0.11%
7.49% 26.50% 5.51% 2.40% 9.24% 5.20% 0.11%

8.74% 0.00% 8.74% 2.40% 9.31% 5.28% 0.11%

8.74% 0.00% 8.74% 2.41% 10.10% 6.04% 0.11%

7.74% 24.57% 5.84% 2.42% 10.19% 6.12% 0.11%

7.99% 32.84% 5.37% 2.48% 10.02% 5.96% 0.11%

6.99% 27.98% 5.04% 2.48% 9.22% 5.19% 0.11%

7.74% 17.39% 6.40% 2.52% 9.73% 5.68% 0.11%

8.24% 0.00% 8.24% 2.56% 10.87% 6.78% 0.11%

8.74% 0.00% 8.74% 2.65% 9.47% 5.43% 0.11%

8.74% 0.00% 8.74% 2.73% 8.68% 4.67% 0.11%

7.99% 0.00% 7.99% 2.75% 9.76% 5.71% 0.11%

7.49% 23.76% 5.71% 2.78% 9.38% 5.35% 0.11%

8.24% 30.66% 5.72% 2.84% 10.32% 6.25% 0.11%

8.74% 0.00% 8.74% 2.95% 10.72% 6.63% 0.11%

8.74% 0.00% 8.74% 3.01% 8.68% 4.67% 0.11%

8.74% 10.90% 7.79% 3.06% 10.06% 6.00% 0.11%

7.99% 13.58% 6.91% 3.07% 10.82% 6.73% 0.11%

7.99% 0.00% 7.99% 3.13% 9.60% 5.55% 0.11%

8.74% 0.00% 8.74% 3.13% 8.68% 4.67% 0.11%

8.74% 0.00% 8.74% 3.21% 11.34% 7.23% 0.11%

6.99% 20.41% 5.57% 3.24% 8.42% 4.42% 0.11%

7.99% 36.95% 5.04% 3.34% 10.28% 6.21% 0.11%

8.24% 36.44% 5.24% 3.37% 10.75% 6.66% 0.11%

8.74% 0.00% 8.74% 3.44% 8.06% 4.07% 0.11%

7.74% 58.55% 3.21% 3.45% 9.27% 5.24% 0.11%

8.74% 0.00% 8.74% 3.53% 10.09% 6.02% 0.11%

7.99% 0.00% 7.99% 3.70% 9.43% 5.39% 0.11%

8.74% 0.00% 8.74% 3.70% 10.39% 6.32% 0.11%

7.99% 10.25% 7.17% 3.76% 11.42% 7.31% 0.11%

7.24% 28.71% 5.16% 3.77% 9.79% 5.74% 0.11%

7.99% 38.25% 4.94% 3.92% 8.38% 4.38% 0.11%

7.74% 33.57% 5.14% 3.94% 9.47% 5.43% 0.11%

7.49% 30.37% 5.22% 4.07% 9.31% 5.28% 0.11%

8.74% 12.01% 7.69% 4.44% 11.57% 7.45% 0.11%

7.74% 33.01% 5.19% 4.45% 10.22% 6.16% 0.11%

7.99% 39.70% 4.82% 4.62% 9.43% 5.39% 0.11%

8.24% 10.46% 7.38% 4.89% 10.77% 6.68% 0.11%

7.99% 24.90% 6.00% 5.13% 11.15% 7.05% 0.11%

7.74% 33.54% 5.15% 5.22% 8.19% 4.20% 0.11%

7.99% 0.00% 7.99% 5.25% 10.33% 6.26% 0.11%

8.74% 0.00% 8.74% 5.28% 8.53% 4.53% 0.11%

8.74% 0.00% 8.74% 5.31% 11.13% 7.03% 0.11%

7.74% 38.07% 4.80% 5.34% 10.00% 5.94% 0.11%

8.24% 0.00% 8.24% 5.48% 10.95% 6.85% 0.11%
8.74% 5.00% 8.31% 5.53% 10.03% 5.97% 0.11%

8.74% 36.65% 5.54% 5.58% 10.34% 6.26% 0.11%

8.74% 0.00% 8.74% 5.67% 9.60% 5.55% 0.11%

8.74% 0.00% 8.74% 5.75% 7.92% 3.94% 0.11%

7.99% 19.17% 6.46% 5.98% 10.37% 6.30% 0.11%

7.99% 2.52% 7.79% 5.98% 9.54% 5.50% 0.11%

7.49% 31.40% 5.14% 5.99% 9.38% 5.34% 0.11%

7.99% 38.52% 4.91% 6.11% 11.18% 7.08% 0.11%

7.99% 28.19% 5.74% 6.14% 8.96% 4.93% 0.11%

7.74% 18.35% 6.32% 6.17% 9.44% 5.41% 0.11%

7.49% 35.08% 4.86% 6.28% 9.35% 5.31% 0.11%

7.99% 41.37% 4.69% 6.31% 10.09% 6.03% 0.11%

8.74% 0.00% 8.74% 6.39% 9.14% 5.11% 0.11%

7.99% 36.96% 5.04% 6.63% 9.34% 5.31% 0.11%

7.99% 40.16% 4.78% 6.71% 9.02% 5.00% 0.11%

8.74% 0.00% 8.74% 6.76% 8.99% 4.96% 0.11%

7.99% 34.82% 5.21% 6.76% 9.65% 5.60% 0.11%

8.74% 39.17% 5.32% 6.82% 12.36% 8.22% 0.11%

7.74% 39.35% 4.70% 6.90% 10.21% 6.14% 0.11%

8.74% 0.00% 8.74% 6.91% 13.05% 8.87% 0.11%

7.49% 26.21% 5.53% 7.10% 9.51% 5.47% 0.11%

7.24% 39.04% 4.42% 7.19% 8.67% 4.66% 0.11%

7.74% 26.13% 5.72% 7.22% 9.52% 5.47% 0.11%

7.24% 20.75% 5.74% 7.40% 8.01% 4.03% 0.11%

8.74% 35.41% 5.65% 7.41% 9.65% 5.61% 0.11%

8.24% 34.48% 5.40% 7.44% 10.08% 6.02% 0.11%

8.74% 0.00% 8.74% 7.47% 10.93% 6.83% 0.11%

7.74% 60.00% 3.10% 7.56% 9.30% 5.27% 0.11%

8.74% 35.45% 5.64% 7.66% 10.24% 6.17% 0.11%

7.24% 15.59% 6.11% 7.76% 10.12% 6.06% 0.11%

8.74% 0.00% 8.74% 7.78% 10.92% 6.83% 0.11%

8.74% 0.00% 8.74% 7.96% 10.47% 6.39% 0.11%

7.74% 25.03% 5.81% 8.36% 10.51% 6.43% 0.11%

6.99% 4.45% 6.68% 8.38% 8.66% 4.65% 0.11%

7.49% 28.67% 5.35% 8.43% 9.29% 5.25% 0.11%

7.99% 60.00% 3.20% 8.46% 9.25% 5.22% 0.11%

8.24% 13.87% 7.10% 8.82% 11.19% 7.09% 0.11%

7.99% 39.52% 4.83% 8.83% 10.11% 6.04% 0.11%

8.74% 37.99% 5.42% 8.87% 9.86% 5.81% 0.11%

7.24% 17.49% 5.98% 9.28% 9.16% 5.13% 0.11%

7.24% 9.78% 6.53% 9.37% 8.33% 4.34% 0.11%

8.74% 0.00% 8.74% 9.42% 10.15% 6.08% 0.11%

7.99% 0.00% 7.99% 9.42% 9.20% 5.17% 0.11%

6.99% 30.19% 4.88% 9.43% 9.05% 5.03% 0.11%
7.74% 0.00% 7.74% 9.56% 10.05% 5.99% 0.11%

7.99% 41.04% 4.71% 9.58% 9.91% 5.85% 0.11%

7.74% 41.43% 4.54% 9.59% 9.01% 4.99% 0.11%

7.99% 0.00% 7.99% 9.70% 9.34% 5.31% 0.11%

7.74% 31.59% 5.30% 9.70% 9.08% 5.06% 0.11%

7.74% 20.19% 6.18% 9.73% 9.02% 5.00% 0.11%

8.74% 0.00% 8.74% 9.80% 10.58% 6.50% 0.11%

7.99% 0.00% 7.99% 9.95% 9.19% 5.16% 0.11%

7.74% 43.16% 4.40% 9.95% 8.26% 4.26% 0.11%

7.74% 23.75% 5.90% 10.00% 8.26% 4.26% 0.11%

8.74% 0.00% 8.74% 10.00% 8.25% 4.26% 0.11%

7.49% 25.96% 5.55% 10.08% 9.24% 5.21% 0.11%

8.24% 0.00% 8.24% 10.14% 9.94% 5.89% 0.11%

8.74% 0.00% 8.74% 10.14% 10.14% 6.07% 0.11%

8.24% 38.23% 5.09% 10.21% 9.62% 5.57% 0.11%

7.49% 4.94% 7.12% 10.31% 9.39% 5.35% 0.11%

7.49% 0.00% 7.49% 10.32% 8.99% 4.97% 0.11%

7.99% 26.21% 5.90% 10.41% 9.26% 5.23% 0.11%

7.49% 16.96% 6.22% 10.66% 8.85% 4.83% 0.11%

8.24% 18.68% 6.70% 10.66% 9.77% 5.72% 0.11%

7.49% 22.74% 5.79% 10.86% 9.09% 5.06% 0.11%

8.74% 0.00% 8.74% 10.91% 10.41% 6.34% 0.11%

8.74% 0.00% 8.74% 11.03% 11.71% 7.58% 0.11%

7.49% 37.02% 4.72% 11.03% 9.11% 5.08% 0.11%

7.49% 33.20% 5.01% 11.10% 8.70% 4.69% 0.11%

7.74% 0.00% 7.74% 11.10% 8.15% 4.16% 0.11%

8.74% 0.00% 8.74% 11.11% 9.84% 5.78% 0.11%

7.74% 0.00% 7.74% 11.44% 9.86% 5.81% 0.11%

8.24% 43.10% 4.69% 11.46% 9.22% 5.19% 0.11%

7.74% 36.37% 4.93% 11.47% 9.68% 5.63% 0.11%

7.74% 25.59% 5.76% 11.50% 9.35% 5.31% 0.11%

7.74% 0.15% 7.73% 11.72% 9.28% 5.25% 0.11%

7.99% 38.77% 4.89% 11.91% 10.51% 6.43% 0.11%

7.49% 26.57% 5.50% 12.02% 9.29% 5.26% 0.11%

8.24% 0.00% 8.24% 12.02% 8.20% 4.21% 0.11%

7.74% 33.20% 5.17% 12.04% 8.97% 4.95% 0.11%

8.74% 0.00% 8.74% 12.14% 8.69% 4.68% 0.11%

7.74% 39.91% 4.65% 12.14% 8.62% 4.61% 0.11%

8.74% 0.00% 8.74% 12.35% 9.54% 5.50% 0.11%

7.24% 24.79% 5.45% 12.38% 8.42% 4.42% 0.11%

7.74% 12.61% 6.77% 12.44% 8.87% 4.85% 0.11%

7.99% 52.24% 3.82% 12.56% 9.77% 5.71% 0.11%

7.74% 29.49% 5.46% 12.56% 9.55% 5.50% 0.11%

7.24% 26.21% 5.34% 12.58% 9.11% 5.08% 0.11%
7.74% 22.98% 5.96% 12.61% 9.19% 5.16% 0.11%

7.24% 0.00% 7.24% 12.69% 8.36% 4.36% 0.11%

8.74% 39.91% 5.25% 12.76% 10.08% 6.01% 0.11%

8.74% 0.00% 8.74% 12.93% 12.35% 8.20% 0.11%

7.99% 38.08% 4.95% 12.99% 10.02% 5.96% 0.11%

7.74% 56.62% 3.36% 13.02% 9.67% 5.63% 0.11%

7.24% 19.78% 5.81% 13.03% 9.01% 4.99% 0.11%

7.24% 35.97% 4.64% 13.05% 8.72% 4.70% 0.11%

8.24% 34.06% 5.44% 13.06% 10.08% 6.02% 0.11%

7.49% 14.43% 6.41% 13.08% 9.37% 5.33% 0.11%

7.99% 25.45% 5.96% 13.22% 9.02% 5.00% 0.11%

7.24% 0.00% 7.24% 13.45% 8.49% 4.48% 0.11%

8.24% 0.00% 8.24% 13.50% 11.00% 6.90% 0.11%

8.74% 0.00% 8.74% 13.51% 11.06% 6.97% 0.11%

7.99% 9.09% 7.27% 13.86% 9.88% 5.82% 0.11%

7.24% 28.04% 5.21% 13.89% 8.48% 4.47% 0.11%

7.99% 0.00% 7.99% 13.93% 10.25% 6.18% 0.11%

8.74% 0.00% 8.74% 13.93% 8.83% 4.81% 0.11%

8.74% 0.00% 8.74% 14.09% 10.91% 6.82% 0.11%

7.49% 0.00% 7.49% 14.21% 9.48% 5.44% 0.11%

7.99% 0.00% 7.99% 14.32% 10.38% 6.31% 0.11%

7.74% 0.00% 7.74% 14.43% 9.65% 5.60% 0.11%

8.74% 0.00% 8.74% 14.51% 9.93% 5.88% 0.11%

7.99% 0.00% 7.99% 14.84% 9.54% 5.50% 0.11%

7.74% 31.91% 5.27% 14.96% 8.58% 4.58% 0.11%

7.99% 0.00% 7.99% 14.99% 8.30% 4.31% 0.11%

7.49% 40.55% 4.46% 15.15% 8.45% 4.45% 0.11%

7.24% 28.28% 5.19% 15.41% 7.46% 3.50% 0.11%

7.49% 20.92% 5.93% 15.44% 8.39% 4.39% 0.11%

7.99% 0.00% 7.99% 15.52% 9.26% 5.22% 0.11%

7.99% 33.82% 5.29% 15.79% 9.91% 5.86% 0.11%

8.74% 0.00% 8.74% 15.80% 10.73% 6.64% 0.11%

8.24% 0.00% 8.24% 15.87% 10.24% 6.17% 0.11%

7.99% 60.00% 3.20% 15.98% 9.30% 5.26% 0.11%

8.74% 0.00% 8.74% 16.00% 9.37% 5.33% 0.11%

7.49% 27.60% 5.43% 16.06% 8.84% 4.82% 0.11%

7.24% 32.89% 4.86% 16.09% 7.80% 3.82% 0.11%

7.99% 0.00% 7.99% 16.23% 10.33% 6.26% 0.11%

8.74% 0.00% 8.74% 16.26% 8.42% 4.42% 0.11%

7.49% 0.00% 7.49% 16.50% 8.75% 4.74% 0.11%

7.74% 35.14% 5.02% 16.55% 9.02% 5.00% 0.11%

7.49% 31.32% 5.15% 16.72% 8.76% 4.75% 0.11%

7.74% 30.94% 5.35% 16.88% 9.33% 5.29% 0.11%

7.49% 28.40% 5.37% 16.92% 7.58% 3.61% 0.11%
8.74% 0.00% 8.74% 16.94% 8.29% 4.29% 0.11%

8.74% 37.82% 5.44% 17.03% 10.14% 6.07% 0.11%

7.24% 29.98% 5.07% 17.08% 8.73% 4.72% 0.11%

8.74% 0.00% 8.74% 17.14% 9.76% 5.71% 0.11%

8.74% 0.00% 8.74% 17.20% 11.37% 7.26% 0.11%

8.74% 0.00% 8.74% 17.26% 10.56% 6.48% 0.11%

7.24% 27.79% 5.23% 17.34% 8.88% 4.87% 0.11%

8.24% 21.61% 6.46% 17.36% 10.16% 6.10% 0.11%

7.74% 42.95% 4.42% 17.41% 8.34% 4.34% 0.11%

7.99% 24.53% 6.03% 17.44% 11.42% 7.31% 0.11%

8.74% 0.00% 8.74% 17.48% 7.49% 3.53% 0.11%

8.74% 0.00% 8.74% 17.55% 10.42% 6.35% 0.11%

7.49% 36.86% 4.73% 17.94% 8.24% 4.24% 0.11%

8.74% 21.34% 6.88% 17.96% 8.36% 4.36% 0.11%

7.74% 35.84% 4.97% 17.98% 8.54% 4.54% 0.11%

7.99% 40.30% 4.77% 18.00% 9.30% 5.27% 0.11%

7.99% 25.76% 5.93% 18.11% 9.11% 5.08% 0.11%

7.99% 39.81% 4.81% 18.14% 9.04% 5.01% 0.11%

8.24% 47.47% 4.33% 18.17% 10.67% 6.58% 0.11%

7.99% 0.00% 7.99% 18.48% 8.29% 4.29% 0.11%

7.74% 38.06% 4.80% 18.58% 8.62% 4.61% 0.11%

7.74% 36.67% 4.90% 18.96% 9.27% 5.24% 0.11%

7.99% 20.50% 6.35% 19.17% 9.28% 5.25% 0.11%

7.74% 9.40% 7.02% 19.20% 7.97% 3.99% 0.11%

7.74% 0.00% 7.74% 19.21% 8.76% 4.75% 0.11%

8.74% 0.00% 8.74% 19.36% 8.69% 4.68% 0.11%

7.49% 60.00% 3.00% 19.36% 7.84% 3.86% 0.11%

8.24% 53.14% 3.86% 19.36% 8.92% 4.90% 0.11%

8.74% 0.00% 8.74% 19.44% 11.56% 7.44% 0.11%

7.49% 60.00% 3.00% 19.50% 7.96% 3.98% 0.11%

7.49% 18.64% 6.10% 19.61% 9.08% 5.06% 0.11%

8.24% 44.58% 4.57% 19.62% 10.21% 6.14% 0.11%

7.74% 26.14% 5.72% 19.64% 7.84% 3.86% 0.11%

7.49% 0.00% 7.49% 19.69% 9.36% 5.32% 0.11%

7.99% 38.49% 4.92% 19.81% 9.23% 5.20% 0.11%

8.24% 0.00% 8.24% 19.98% 11.18% 7.08% 0.11%

7.49% 31.11% 5.16% 20.00% 9.01% 4.99% 0.11%

7.74% 25.81% 5.74% 20.10% 9.38% 5.34% 0.11%

7.24% 23.15% 5.57% 20.24% 8.82% 4.81% 0.11%

7.99% 32.44% 5.40% 20.38% 9.81% 5.76% 0.11%

6.99% 16.32% 5.85% 20.45% 8.87% 4.86% 0.11%

8.74% 0.00% 8.74% 20.64% 11.13% 7.03% 0.11%

7.74% 30.13% 5.41% 20.74% 9.03% 5.00% 0.11%

8.74% 0.00% 8.74% 20.85% 8.57% 4.56% 0.11%
8.74% 41.62% 5.10% 20.87% 9.85% 5.80% 0.11%

7.74% 38.88% 4.73% 20.88% 8.62% 4.61% 0.11%

7.99% 32.92% 5.36% 21.15% 7.85% 3.87% 0.11%

7.49% 24.15% 5.68% 21.20% 8.81% 4.79% 0.11%

7.74% 14.57% 6.62% 21.71% 9.12% 5.09% 0.11%

7.74% 0.00% 7.74% 21.83% 7.97% 3.99% 0.11%

8.74% 0.00% 8.74% 21.88% 8.32% 4.32% 0.11%

7.49% 31.43% 5.14% 21.90% 7.53% 3.56% 0.11%

8.74% 0.00% 8.74% 21.95% 8.69% 4.68% 0.11%

7.74% 0.00% 7.74% 21.97% 9.86% 5.81% 0.11%

7.24% 27.20% 5.27% 22.00% 8.06% 4.07% 0.11%

7.74% 18.84% 6.28% 22.16% 7.90% 3.92% 0.11%

7.99% 23.00% 6.15% 22.49% 9.61% 5.57% 0.11%

7.99% 23.19% 6.14% 22.59% 7.98% 4.00% 0.11%

7.74% 33.63% 5.14% 22.96% 7.49% 3.53% 0.11%

7.74% 37.30% 4.85% 23.15% 8.79% 4.77% 0.11%

7.74% 33.03% 5.19% 23.31% 8.49% 4.48% 0.11%

7.74% 35.94% 4.96% 23.36% 7.69% 3.71% 0.11%

7.99% 0.00% 7.99% 23.36% 7.90% 3.92% 0.11%

8.74% 0.00% 8.74% 23.40% 10.06% 5.99% 0.11%

8.74% 36.00% 5.60% 23.47% 10.68% 6.59% 0.11%

7.74% 33.85% 5.12% 23.59% 8.95% 4.93% 0.11%

7.74% 13.40% 6.71% 23.62% 9.20% 5.17% 0.11%

8.24% 37.33% 5.17% 23.73% 8.96% 4.93% 0.11%

7.49% 22.88% 5.78% 23.76% 8.61% 4.60% 0.11%

6.99% 22.55% 5.42% 23.77% 7.29% 3.33% 0.11%

8.24% 19.86% 6.61% 23.89% 10.03% 5.97% 0.11%

7.24% 29.57% 5.10% 24.01% 7.09% 3.13% 0.11%

7.24% 34.67% 4.73% 24.03% 7.73% 3.76% 0.11%

7.99% 37.35% 5.01% 24.07% 8.90% 4.88% 0.11%

8.74% 0.00% 8.74% 24.17% 12.98% 8.81% 0.11%

7.49% 39.44% 4.54% 24.23% 7.80% 3.82% 0.11%

8.24% 0.00% 8.24% 24.41% 9.92% 5.86% 0.11%

7.99% 33.02% 5.35% 24.61% 9.81% 5.76% 0.11%

8.74% 0.00% 8.74% 24.61% 10.04% 5.97% 0.11%

8.24% 7.36% 7.64% 24.68% 9.15% 5.13% 0.11%

8.74% 0.00% 8.74% 24.73% 8.94% 4.92% 0.11%

7.99% 32.05% 5.43% 24.74% 9.46% 5.42% 0.11%

8.74% 33.27% 5.83% 24.75% 11.14% 7.04% 0.11%

7.49% 40.99% 4.42% 24.97% 7.98% 4.00% 0.11%

8.74% 0.00% 8.74% 25.22% 10.63% 6.55% 0.11%

8.24% 22.40% 6.40% 25.26% 10.04% 5.97% 0.11%

7.74% 29.04% 5.49% 25.47% 8.83% 4.82% 0.11%

7.99% 30.02% 5.59% 25.57% 9.09% 5.07% 0.11%
8.24% 39.72% 4.97% 25.61% 8.57% 4.56% 0.11%

8.74% 0.00% 8.74% 25.62% 10.86% 6.77% 0.11%

7.99% 39.23% 4.86% 25.67% 9.98% 5.92% 0.11%

7.74% 37.70% 4.82% 25.69% 8.89% 4.87% 0.11%

7.74% 13.34% 6.71% 26.00% 9.12% 5.10% 0.11%

8.74% 0.00% 8.74% 26.09% 8.46% 4.46% 0.11%

8.74% 0.00% 8.74% 26.19% 10.96% 6.87% 0.11%

7.24% 31.08% 4.99% 26.20% 8.19% 4.20% 0.11%

8.24% 4.84% 7.84% 26.30% 10.01% 5.95% 0.11%

7.99% 29.00% 5.68% 26.31% 10.15% 6.09% 0.11%

7.99% 0.00% 7.99% 26.39% 9.93% 5.87% 0.11%

7.99% 33.58% 5.31% 26.79% 8.37% 4.37% 0.11%

7.74% 0.00% 7.74% 26.81% 9.26% 5.23% 0.11%

7.99% 37.15% 5.02% 26.90% 9.23% 5.20% 0.11%

8.24% 0.00% 8.24% 27.05% 9.86% 5.80% 0.11%

8.24% 10.90% 7.34% 27.10% 7.49% 3.53% 0.11%

7.24% 30.68% 5.02% 27.37% 7.56% 3.59% 0.11%

8.24% 31.18% 5.67% 27.40% 8.91% 4.89% 0.11%

8.74% 0.00% 8.74% 27.51% 9.28% 5.25% 0.11%

7.74% 19.67% 6.22% 27.52% 8.47% 4.47% 0.11%

7.74% 13.39% 6.71% 27.58% 8.49% 4.48% 0.11%

7.74% 34.77% 5.05% 27.84% 8.37% 4.37% 0.11%

8.74% 0.00% 8.74% 28.00% 9.05% 5.02% 0.11%

8.24% 60.00% 3.30% 28.11% 8.21% 4.22% 0.11%

7.24% 26.24% 5.34% 28.12% 8.09% 4.10% 0.11%

8.74% 0.00% 8.74% 28.17% 9.05% 5.02% 0.11%

8.74% 0.00% 8.74% 28.18% 8.93% 4.91% 0.11%

8.74% 0.00% 8.74% 28.21% 9.16% 5.13% 0.11%

7.99% 38.87% 4.89% 28.21% 8.65% 4.64% 0.11%

6.99% 34.77% 4.56% 28.22% 7.29% 3.33% 0.11%

7.74% 30.67% 5.37% 28.34% 7.28% 3.32% 0.11%

8.74% 0.00% 8.74% 28.57% 8.81% 4.80% 0.11%

8.24% 0.00% 8.24% 28.75% 10.74% 6.65% 0.11%

8.74% 0.00% 8.74% 29.14% 10.99% 6.89% 0.11%

8.74% 23.13% 6.72% 29.16% 9.94% 5.88% 0.11%

8.74% 60.00% 3.50% 29.23% 9.11% 5.08% 0.11%

7.74% 40.72% 4.59% 29.23% 8.29% 4.29% 0.11%

7.99% 0.00% 7.99% 29.24% 10.19% 6.13% 0.11%

8.74% 0.00% 8.74% 29.27% 11.33% 7.22% 0.11%

8.74% 60.00% 3.50% 29.30% 10.36% 6.29% 0.11%

7.49% 27.82% 5.41% 29.36% 7.72% 3.75% 0.11%

7.99% 27.73% 5.78% 29.45% 8.05% 4.07% 0.11%

7.74% 37.74% 4.82% 29.46% 8.57% 4.56% 0.11%

7.24% 35.35% 4.68% 29.51% 7.84% 3.86% 0.11%
6.99% 30.02% 4.89% 29.72% 7.22% 3.26% 0.11%

8.24% 43.86% 4.63% 29.77% 8.16% 4.16% 0.11%

8.74% 0.00% 8.74% 29.77% 9.72% 5.67% 0.11%

8.24% 0.00% 8.24% 29.84% 9.46% 5.42% 0.11%

7.99% 26.86% 5.85% 29.98% 9.19% 5.16% 0.11%

7.99% 0.00% 7.99% 29.99% 8.93% 4.91% 0.11%

7.24% 20.79% 5.74% 30.33% 8.24% 4.24% 0.11%

8.74% 46.58% 4.67% 30.43% 9.93% 5.88% 0.11%

7.99% 33.89% 5.28% 30.44% 9.33% 5.30% 0.11%

8.74% 37.82% 5.44% 30.61% 9.26% 5.23% 0.11%

8.74% 50.78% 4.30% 30.63% 8.80% 4.78% 0.11%

8.74% 29.97% 6.12% 30.77% 8.34% 4.34% 0.11%

7.24% 35.53% 4.67% 30.79% 6.89% 2.94% 0.11%

8.74% 60.00% 3.50% 30.83% 10.21% 6.14% 0.11%

8.74% 0.00% 8.74% 30.93% 11.27% 7.16% 0.11%

8.74% 35.34% 5.65% 31.08% 11.08% 6.98% 0.11%

8.24% 0.00% 8.24% 31.27% 10.76% 6.68% 0.11%

7.99% 16.90% 6.64% 31.28% 9.15% 5.13% 0.11%

7.74% 28.45% 5.54% 31.36% 8.25% 4.26% 0.11%

8.74% 0.00% 8.74% 31.64% 10.14% 6.07% 0.11%

7.99% 0.00% 7.99% 31.66% 9.13% 5.10% 0.11%

7.49% 25.94% 5.55% 31.75% 9.01% 4.99% 0.11%

8.74% 60.00% 3.50% 31.76% 8.91% 4.89% 0.11%

7.74% 31.40% 5.31% 31.80% 7.50% 3.53% 0.11%

8.24% 29.61% 5.80% 31.85% 10.41% 6.33% 0.11%

7.99% 0.00% 7.99% 32.07% 10.22% 6.15% 0.11%

6.99% 34.09% 4.61% 32.17% 6.93% 2.99% 0.11%

7.99% 28.85% 5.69% 32.36% 8.37% 4.37% 0.11%

8.74% 0.00% 8.74% 32.36% 9.68% 5.64% 0.11%

7.99% 21.59% 6.27% 33.14% 9.72% 5.67% 0.11%

7.74% 33.70% 5.13% 33.16% 8.26% 4.27% 0.11%

8.74% 12.59% 7.64% 33.24% 8.66% 4.65% 0.11%

7.74% 29.85% 5.43% 33.31% 8.14% 4.15% 0.11%

8.74% 0.00% 8.74% 33.33% 8.70% 4.69% 0.11%

7.49% 36.83% 4.73% 33.73% 8.10% 4.11% 0.11%

8.74% 0.00% 8.74% 34.24% 9.34% 5.30% 0.11%

7.74% 26.07% 5.72% 34.25% 8.41% 4.41% 0.11%

8.74% 43.08% 4.98% 34.34% 7.20% 3.24% 0.11%

8.74% 0.00% 8.74% 34.39% 9.44% 5.41% 0.11%

8.74% 0.00% 8.74% 34.62% 8.91% 4.89% 0.11%

8.24% 0.25% 8.22% 34.73% 10.10% 6.04% 0.11%

7.74% 0.00% 7.74% 34.81% 9.20% 5.17% 0.11%

7.99% 28.72% 5.70% 34.86% 9.96% 5.90% 0.11%

8.74% 0.00% 8.74% 34.88% 8.49% 4.49% 0.11%
7.99% 22.24% 6.22% 35.01% 8.34% 4.34% 0.11%

7.24% 30.57% 5.03% 35.16% 7.08% 3.13% 0.11%

8.74% 0.00% 8.74% 35.32% 10.69% 6.60% 0.11%

7.49% 14.50% 6.41% 35.41% 7.88% 3.89% 0.11%

8.74% 22.77% 6.75% 35.54% 10.91% 6.82% 0.11%

7.49% 37.01% 4.72% 35.54% 7.59% 3.62% 0.11%

8.74% 0.00% 8.74% 35.58% 8.70% 4.69% 0.11%

8.74% 41.23% 5.14% 35.65% 11.47% 7.36% 0.11%

8.74% 40.80% 5.18% 35.78% 8.67% 4.66% 0.11%

7.74% 20.68% 6.14% 35.84% 7.56% 3.59% 0.11%

8.74% 0.00% 8.74% 35.92% 8.81% 4.79% 0.11%

8.74% 0.00% 8.74% 36.00% 9.84% 5.79% 0.11%

8.24% 2.03% 8.08% 36.05% 8.36% 4.36% 0.11%

8.74% 0.00% 8.74% 36.07% 9.12% 5.09% 0.11%

8.74% 0.00% 8.74% 36.18% 11.59% 7.47% 0.11%

7.99% 28.15% 5.74% 36.31% 8.64% 4.63% 0.11%

8.74% 0.00% 8.74% 36.51% 9.32% 5.28% 0.11%

7.24% 27.22% 5.27% 36.60% 7.23% 3.27% 0.11%

7.74% 19.49% 6.23% 36.70% 7.89% 3.90% 0.11%

7.99% 40.52% 4.75% 36.70% 7.04% 3.09% 0.11%

7.74% 37.20% 4.86% 36.92% 8.09% 4.10% 0.11%

7.49% 0.00% 7.49% 37.13% 8.54% 4.54% 0.11%

8.74% 0.00% 8.74% 37.98% 10.01% 5.95% 0.11%

7.74% 29.16% 5.49% 38.05% 8.57% 4.56% 0.11%

8.24% 0.00% 8.24% 38.37% 9.41% 5.37% 0.11%

7.24% 34.42% 4.75% 38.50% 7.37% 3.40% 0.11%

7.74% 0.00% 7.74% 38.52% 8.52% 4.51% 0.11%

8.74% 36.78% 5.53% 38.56% 9.85% 5.79% 0.11%

8.24% 3.94% 7.92% 38.93% 9.47% 5.43% 0.11%

7.99% 21.91% 6.24% 39.36% 7.82% 3.84% 0.11%

7.74% 8.67% 7.07% 39.50% 7.65% 3.68% 0.11%

7.74% 47.06% 4.10% 39.59% 7.75% 3.77% 0.11%

8.74% 0.00% 8.74% 40.00% 9.29% 5.25% 0.11%

7.74% 0.00% 7.74% 40.18% 9.08% 5.05% 0.11%

7.24% 29.60% 5.10% 40.19% 6.95% 3.00% 0.11%

7.49% 29.76% 5.26% 40.40% 7.97% 3.99% 0.11%

8.74% 0.00% 8.74% 40.48% 8.61% 4.60% 0.11%

8.74% 60.00% 3.50% 40.53% 7.25% 3.29% 0.11%

8.74% 27.80% 6.31% 40.79% 10.30% 6.23% 0.11%

7.99% 60.00% 3.20% 40.91% 6.82% 2.88% 0.11%

7.99% 35.84% 5.13% 40.91% 7.70% 3.73% 0.11%

8.74% 0.00% 8.74% 40.99% 10.90% 6.81% 0.11%

8.74% 0.00% 8.74% 41.09% 9.28% 5.24% 0.11%

7.74% 23.96% 5.89% 41.16% 8.10% 4.11% 0.11%
8.74% 0.00% 8.74% 41.42% 12.77% 8.61% 0.11%

8.24% 29.76% 5.79% 41.69% 8.51% 4.51% 0.11%

8.74% 0.00% 8.74% 41.77% 9.74% 5.69% 0.11%

8.74% 0.00% 8.74% 41.94% 8.33% 4.33% 0.11%

7.24% 38.13% 4.48% 41.96% 7.11% 3.15% 0.11%

8.24% 45.94% 4.46% 41.98% 7.47% 3.50% 0.11%

8.24% 0.00% 8.24% 42.01% 8.87% 4.85% 0.11%

7.74% 0.00% 7.74% 42.04% 8.10% 4.11% 0.11%

8.74% 38.69% 5.36% 42.14% 7.84% 3.86% 0.11%

7.74% 24.22% 5.87% 42.40% 8.14% 4.15% 0.11%

8.74% 59.70% 3.52% 42.58% 8.34% 4.34% 0.11%

7.74% 53.87% 3.57% 42.60% 7.25% 3.29% 0.11%

7.74% 36.27% 4.93% 43.03% 7.07% 3.12% 0.11%

8.74% 0.00% 8.74% 43.18% 7.97% 3.99% 0.11%

8.24% 22.78% 6.37% 43.21% 9.79% 5.74% 0.11%

7.99% 0.00% 7.99% 43.26% 9.02% 5.00% 0.11%

8.24% 60.00% 3.30% 43.61% 7.24% 3.29% 0.11%

8.74% 0.00% 8.74% 43.63% 9.98% 5.92% 0.11%

7.49% 26.31% 5.52% 43.71% 7.21% 3.25% 0.11%

8.74% 0.00% 8.74% 43.75% 8.98% 4.96% 0.11%

7.74% 28.30% 5.55% 43.87% 7.76% 3.78% 0.11%

7.74% 24.62% 5.84% 44.39% 8.05% 4.06% 0.11%

7.99% 40.22% 4.78% 44.43% 7.40% 3.43% 0.11%

7.24% 23.76% 5.52% 44.63% 7.00% 3.05% 0.11%

7.49% 30.35% 5.22% 44.90% 6.86% 2.92% 0.11%

8.74% 0.00% 8.74% 45.23% 8.09% 4.10% 0.11%

8.74% 0.00% 8.74% 45.33% 10.83% 6.74% 0.11%

7.49% 28.30% 5.37% 45.45% 6.91% 2.97% 0.11%

7.99% 0.00% 7.99% 45.78% 9.07% 5.04% 0.11%

7.74% 32.01% 5.26% 45.92% 7.46% 3.50% 0.11%

7.99% 0.00% 7.99% 46.27% 8.88% 4.87% 0.11%

8.74% 0.00% 8.74% 46.44% 8.88% 4.86% 0.11%

8.74% 0.00% 8.74% 46.67% 8.45% 4.45% 0.11%

6.99% 15.58% 5.90% 47.00% 7.12% 3.17% 0.11%

8.74% 10.40% 7.83% 47.00% 8.11% 4.12% 0.11%

8.74% 0.00% 8.74% 47.06% 9.31% 5.27% 0.11%

8.74% 0.00% 8.74% 47.22% 8.88% 4.86% 0.11%

8.74% 0.00% 8.74% 47.29% 9.82% 5.76% 0.11%

8.74% 37.11% 5.50% 47.31% 7.94% 3.96% 0.11%

7.24% 13.77% 6.25% 47.46% 7.36% 3.39% 0.11%

7.74% 18.96% 6.28% 47.49% 8.05% 4.06% 0.11%

8.74% 38.11% 5.41% 47.57% 8.06% 4.07% 0.11%

8.74% 0.00% 8.74% 47.73% 10.23% 6.16% 0.11%

7.74% 39.44% 4.69% 47.77% 7.36% 3.40% 0.11%
8.74% 0.00% 8.74% 47.94% 11.40% 7.29% 0.11%

8.24% 35.02% 5.36% 47.97% 7.09% 3.13% 0.11%

8.74% 0.00% 8.74% 48.36% 8.63% 4.62% 0.11%

7.74% 34.96% 5.04% 48.44% 7.08% 3.13% 0.11%

6.99% 32.47% 4.72% 48.50% 6.26% 2.34% 0.11%

8.74% 33.05% 5.85% 48.63% 8.80% 4.78% 0.11%

8.24% 42.35% 4.75% 49.28% 7.07% 3.12% 0.11%

8.74% 0.00% 8.74% 49.34% 9.78% 5.72% 0.11%

8.74% 31.57% 5.98% 49.42% 8.74% 4.72% 0.11%

8.74% 26.39% 6.44% 49.71% 8.13% 4.14% 0.11%

7.49% 40.30% 4.47% 49.90% 6.58% 2.65% 0.11%

8.74% 0.00% 8.74% 50.00% 8.07% 4.08% 0.11%

8.74% 45.42% 4.77% 50.00% 6.48% 2.55% 0.11%

8.74% 0.00% 8.74% 50.00% 8.71% 4.70% 0.11%

7.99% 0.00% 7.99% 50.25% 8.50% 4.49% 0.11%

7.49% 21.40% 5.89% 50.60% 7.27% 3.31% 0.11%

7.99% 0.00% 7.99% 50.93% 9.20% 5.17% 0.11%

8.74% 0.00% 8.74% 51.11% 10.06% 5.99% 0.11%

7.74% 43.70% 4.36% 51.27% 6.78% 2.84% 0.11%

6.99% 32.83% 4.70% 51.49% 6.39% 2.47% 0.11%

7.74% 38.04% 4.80% 51.49% 7.39% 3.42% 0.11%

8.74% 40.94% 5.16% 51.52% 8.44% 4.43% 0.11%

7.99% 30.90% 5.52% 51.62% 7.52% 3.55% 0.11%

8.74% 0.00% 8.74% 51.66% 9.88% 5.83% 0.11%

8.24% 0.00% 8.24% 51.72% 8.45% 4.45% 0.11%

8.74% 0.00% 8.74% 51.78% 8.64% 4.63% 0.11%

7.49% 21.25% 5.90% 52.14% 7.31% 3.35% 0.11%

8.74% 0.00% 8.74% 52.66% 9.86% 5.81% 0.11%

8.74% 60.00% 3.50% 53.17% 7.06% 3.11% 0.11%

7.74% 27.83% 5.59% 53.51% 7.25% 3.29% 0.11%

7.74% 11.93% 6.82% 53.53% 7.91% 3.93% 0.11%

8.74% 0.00% 8.74% 53.57% 8.34% 4.34% 0.11%

7.99% 26.44% 5.88% 53.78% 8.14% 4.15% 0.11%

7.99% 26.58% 5.87% 53.78% 7.84% 3.86% 0.11%

8.74% 0.00% 8.74% 53.80% 10.80% 6.71% 0.11%

8.74% 0.00% 8.74% 54.03% 9.01% 4.99% 0.11%

7.74% 0.00% 7.74% 54.63% 7.95% 3.97% 0.11%

7.99% 0.00% 7.99% 54.75% 9.11% 5.08% 0.11%

8.74% 0.00% 8.74% 54.82% 9.66% 5.62% 0.11%

7.74% 9.41% 7.01% 54.85% 7.55% 3.58% 0.11%

8.74% 20.84% 6.92% 54.98% 7.86% 3.88% 0.11%

8.74% 0.00% 8.74% 55.02% 8.42% 4.42% 0.11%

8.74% 0.00% 8.74% 55.07% 9.80% 5.75% 0.11%

8.74% 46.00% 4.72% 55.35% 6.92% 2.98% 0.11%
8.24% 18.61% 6.71% 55.96% 8.29% 4.29% 0.11%

8.74% 27.01% 6.38% 55.97% 8.39% 4.39% 0.11%

7.74% 25.98% 5.73% 56.07% 7.45% 3.49% 0.11%

8.74% 41.48% 5.12% 56.84% 6.86% 2.92% 0.11%

8.74% 0.00% 8.74% 56.85% 9.00% 4.97% 0.11%

7.24% 22.96% 5.58% 56.95% 6.71% 2.77% 0.11%

8.74% 20.46% 6.95% 57.08% 9.08% 5.06% 0.11%

8.74% 0.00% 8.74% 57.14% 8.23% 4.24% 0.11%

7.24% 41.37% 4.25% 57.20% 6.35% 2.43% 0.11%

8.74% 0.00% 8.74% 57.23% 10.72% 6.63% 0.11%

6.99% 0.00% 6.99% 57.69% 7.43% 3.47% 0.11%

8.74% 0.00% 8.74% 57.89% 8.72% 4.70% 0.11%

7.99% 20.23% 6.38% 58.14% 7.61% 3.64% 0.11%

8.74% 0.00% 8.74% 58.29% 10.74% 6.65% 0.11%

8.24% 26.99% 6.02% 58.41% 7.66% 3.69% 0.11%

8.74% 0.00% 8.74% 58.56% 9.25% 5.22% 0.11%

8.24% 0.00% 8.24% 59.19% 8.49% 4.48% 0.11%

8.74% 0.00% 8.74% 59.31% 8.52% 4.52% 0.11%

7.74% 21.69% 6.06% 59.48% 7.91% 3.93% 0.11%

7.24% 18.94% 5.87% 59.52% 6.81% 2.87% 0.11%

7.74% 34.07% 5.11% 59.60% 6.29% 2.37% 0.11%

8.74% 0.00% 8.74% 59.66% 9.70% 5.65% 0.11%

8.74% 0.00% 8.74% 60.00% 8.98% 4.96% 0.11%

8.74% 6.98% 8.13% 60.09% 10.80% 6.71% 0.11%

7.99% 35.66% 5.14% 60.16% 6.75% 2.81% 0.11%

6.99% 24.85% 5.26% 60.85% 6.34% 2.42% 0.11%

8.74% 0.00% 8.74% 60.85% 10.17% 6.11% 0.11%

7.99% 55.78% 3.53% 61.20% 5.97% 2.06% 0.11%

7.99% 0.00% 7.99% 61.33% 9.20% 5.17% 0.11%

8.74% 0.00% 8.74% 61.52% 9.09% 5.07% 0.11%

7.49% 23.36% 5.74% 61.78% 6.74% 2.80% 0.11%

8.74% 0.00% 8.74% 62.23% 9.39% 5.35% 0.11%

8.74% 0.00% 8.74% 62.37% 9.15% 5.12% 0.11%

8.74% 0.00% 8.74% 62.62% 9.63% 5.58% 0.11%

8.74% 3.76% 8.41% 62.77% 8.33% 4.34% 0.11%

8.24% 38.51% 5.07% 63.20% 7.41% 3.44% 0.11%

7.99% 10.47% 7.16% 63.93% 8.52% 4.52% 0.11%

8.74% 0.00% 8.74% 64.09% 9.53% 5.49% 0.11%

7.74% 29.17% 5.48% 64.14% 7.15% 3.20% 0.11%

7.74% 19.95% 6.20% 64.36% 7.08% 3.13% 0.11%

8.74% 36.00% 5.60% 64.50% 7.26% 3.31% 0.11%

8.24% 0.00% 8.24% 64.96% 8.85% 4.83% 0.11%

8.24% 0.00% 8.24% 65.38% 9.07% 5.04% 0.11%

7.99% 60.00% 3.20% 65.82% 4.91% 1.03% 0.11%
6.99% 30.77% 4.84% 65.87% 6.04% 2.13% 0.11%

7.49% 22.74% 5.79% 66.25% 6.71% 2.77% 0.11%

7.99% 28.14% 5.74% 66.28% 7.33% 3.37% 0.11%

8.74% 0.00% 8.74% 66.30% 10.14% 6.07% 0.11%

7.49% 31.09% 5.16% 66.30% 6.13% 2.21% 0.11%

7.49% 39.69% 4.52% 66.54% 5.97% 2.06% 0.11%

7.99% 0.00% 7.99% 67.27% 8.69% 4.68% 0.11%

7.49% 21.15% 5.91% 67.37% 6.92% 2.97% 0.11%

8.74% 0.00% 8.74% 67.64% 9.35% 5.31% 0.11%

8.24% 27.90% 5.94% 67.67% 7.35% 3.39% 0.11%

8.24% 35.75% 5.30% 67.79% 6.54% 2.61% 0.11%

8.74% 29.49% 6.16% 69.14% 7.19% 3.23% 0.11%

8.74% 0.00% 8.74% 69.44% 9.42% 5.38% 0.11%

8.74% 2.24% 8.55% 69.66% 8.15% 4.16% 0.11%

8.74% 0.00% 8.74% 69.69% 8.97% 4.95% 0.11%

7.49% 32.62% 5.05% 69.84% 6.24% 2.32% 0.11%

7.74% 18.33% 6.32% 70.15% 7.17% 3.22% 0.11%

7.74% 34.86% 5.04% 70.31% 6.08% 2.16% 0.11%

8.74% 0.00% 8.74% 70.59% 9.06% 5.03% 0.11%

8.74% 0.00% 8.74% 71.19% 10.45% 6.37% 0.11%

8.74% 0.00% 8.74% 71.29% 9.42% 5.38% 0.11%

6.99% 36.12% 4.47% 71.63% 5.48% 1.59% 0.11%

7.24% 30.45% 5.04% 72.11% 6.14% 2.23% 0.11%

8.74% 0.00% 8.74% 72.60% 10.05% 5.99% 0.11%

7.49% 29.35% 5.29% 72.61% 6.40% 2.47% 0.11%

6.99% 35.24% 4.53% 72.61% 5.75% 1.85% 0.11%

8.24% 33.51% 5.48% 72.80% 6.40% 2.47% 0.11%

8.74% 0.00% 8.74% 73.22% 8.64% 4.63% 0.11%

8.24% 0.00% 8.24% 73.35% 9.18% 5.15% 0.11%

8.74% 0.00% 8.74% 73.55% 9.24% 5.21% 0.11%

8.74% 0.00% 8.74% 73.56% 9.32% 5.29% 0.11%

8.74% 0.00% 8.74% 73.97% 8.39% 4.39% 0.11%

7.99% 7.33% 7.41% 74.00% 7.70% 3.72% 0.11%

8.74% 0.00% 8.74% 74.12% 9.23% 5.20% 0.11%

8.74% 6.14% 8.21% 74.40% 9.11% 5.09% 0.11%

7.74% 20.34% 6.17% 74.81% 6.56% 2.62% 0.11%

7.24% 22.13% 5.64% 75.00% 6.44% 2.51% 0.11%

7.99% 0.60% 7.95% 75.13% 8.69% 4.68% 0.11%

8.24% 0.00% 8.24% 75.20% 8.51% 4.51% 0.11%

7.99% 31.65% 5.46% 75.25% 6.26% 2.34% 0.11%

8.74% 0.00% 8.74% 75.81% 8.57% 4.57% 0.11%

7.99% 43.26% 4.54% 76.40% 5.59% 1.69% 0.11%

8.74% 0.00% 8.74% 76.44% 8.69% 4.68% 0.11%

8.74% 9.49% 7.91% 76.56% 9.04% 5.02% 0.11%
8.74% 0.00% 8.74% 76.66% 9.14% 5.12% 0.11%

7.74% 25.85% 5.74% 76.88% 6.38% 2.46% 0.11%

8.74% 0.00% 8.74% 77.12% 9.43% 5.39% 0.11%

8.74% 0.00% 8.74% 77.62% 9.45% 5.41% 0.11%

8.74% 0.00% 8.74% 77.78% 9.27% 5.24% 0.11%

7.74% 20.68% 6.14% 78.16% 6.63% 2.69% 0.11%

8.24% 0.00% 8.24% 78.33% 8.44% 4.44% 0.11%

7.74% 0.00% 7.74% 78.63% 7.91% 3.93% 0.11%

8.74% 0.00% 8.74% 79.46% 9.00% 4.97% 0.11%

7.74% 21.54% 6.08% 79.53% 6.58% 2.64% 0.11%

8.74% 0.00% 8.74% 79.82% 9.22% 5.19% 0.11%

7.74% 10.55% 6.93% 79.95% 7.21% 3.26% 0.11%

8.74% 0.00% 8.74% 80.00% 8.80% 4.78% 0.11%

8.74% 0.00% 8.74% 80.00% 8.54% 4.53% 0.11%

7.99% 0.00% 7.99% 80.14% 8.10% 4.11% 0.11%

7.99% 41.70% 4.66% 80.47% 5.73% 1.83% 0.11%

8.74% 0.00% 8.74% 80.56% 8.64% 4.63% 0.11%

7.74% 23.39% 5.93% 82.19% 6.36% 2.44% 0.11%

7.74% 0.00% 7.74% 82.52% 7.91% 3.92% 0.11%

8.74% 0.00% 8.74% 82.61% 8.73% 4.72% 0.11%

8.74% 0.00% 8.74% 82.66% 9.18% 5.15% 0.11%

8.74% 0.00% 8.74% 83.15% 8.92% 4.90% 0.11%

7.74% 0.00% 7.74% 83.85% 7.95% 3.96% 0.11%

7.74% 0.00% 7.74% 83.89% 7.87% 3.89% 0.11%

7.99% 20.99% 6.32% 84.26% 7.25% 3.29% 0.11%

8.74% 0.00% 8.74% 84.45% 9.01% 4.99% 0.11%

8.74% 0.00% 8.74% 84.62% 8.66% 4.65% 0.11%

8.74% 0.00% 8.74% 84.62% 8.71% 4.70% 0.11%

7.49% 24.62% 5.65% 84.76% 6.06% 2.15% 0.11%

8.74% 40.87% 5.17% 84.80% 5.85% 1.94% 0.11%

7.99% 44.81% 4.41% 85.12% 5.10% 1.22% 0.11%

8.74% 21.38% 6.87% 85.17% 7.12% 3.17% 0.11%

8.74% 0.00% 8.74% 85.27% 9.26% 5.23% 0.11%

8.74% 0.00% 8.74% 85.42% 8.64% 4.63% 0.11%

8.74% 0.00% 8.74% 85.72% 9.13% 5.10% 0.11%

7.49% 28.04% 5.39% 85.88% 5.81% 1.91% 0.11%

8.74% 0.00% 8.74% 86.60% 8.86% 4.85% 0.11%

7.99% 34.05% 5.27% 86.95% 5.72% 1.81% 0.11%

7.74% 0.00% 7.74% 87.09% 7.80% 3.82% 0.11%

8.74% 0.12% 8.73% 87.25% 9.45% 5.41% 0.11%

8.74% 0.00% 8.74% 87.50% 8.82% 4.80% 0.11%

8.74% 0.00% 8.74% 87.76% 9.15% 5.12% 0.11%

8.74% 0.00% 8.74% 87.80% 8.56% 4.55% 0.11%

7.74% 22.95% 5.97% 87.82% 6.34% 2.41% 0.11%
8.74% 26.60% 6.42% 87.85% 6.85% 2.91% 0.11%

8.74% 0.00% 8.74% 88.49% 8.74% 4.72% 0.11%

8.74% 36.86% 5.52% 88.67% 6.12% 2.20% 0.11%

8.24% 32.32% 5.58% 88.97% 6.05% 2.13% 0.11%

8.74% 0.00% 8.74% 88.98% 8.81% 4.79% 0.11%

7.99% 38.90% 4.88% 89.03% 5.53% 1.64% 0.11%

8.24% 0.00% 8.24% 89.57% 8.24% 4.24% 0.11%

8.74% 0.00% 8.74% 89.65% 8.85% 4.84% 0.11%

8.74% 0.00% 8.74% 90.06% 9.07% 5.05% 0.11%

7.99% 0.00% 7.99% 90.99% 7.98% 4.00% 0.11%

8.74% 0.00% 8.74% 91.20% 8.74% 4.72% 0.11%

8.74% 0.00% 8.74% 91.36% 8.68% 4.67% 0.11%

8.74% 0.00% 8.74% 91.76% 9.15% 5.12% 0.11%

8.74% 0.00% 8.74% 91.90% 8.95% 4.93% 0.11%

8.74% 0.00% 8.74% 92.22% 8.76% 4.75% 0.11%

8.74% 0.00% 8.74% 92.31% 8.78% 4.76% 0.11%

8.74% 0.00% 8.74% 92.86% 8.78% 4.77% 0.11%

7.74% 28.71% 5.52% 92.99% 5.72% 1.82% 0.11%

8.74% 0.00% 8.74% 93.40% 8.91% 4.89% 0.11%

8.74% 34.37% 5.74% 93.53% 5.96% 2.05% 0.11%

8.74% 0.00% 8.74% 93.76% 8.95% 4.93% 0.11%

8.74% 26.60% 6.42% 93.86% 6.58% 2.64% 0.11%

8.74% 1.20% 8.64% 94.02% 8.67% 4.66% 0.11%

8.74% 0.00% 8.74% 94.22% 8.87% 4.85% 0.11%

8.74% 36.00% 5.60% 94.25% 5.94% 2.03% 0.11%

8.24% 32.42% 5.57% 94.28% 5.77% 1.86% 0.11%

8.74% 0.00% 8.74% 94.44% 8.78% 4.76% 0.11%

7.74% 0.00% 7.74% 94.76% 7.79% 3.81% 0.11%

8.74% 26.54% 6.42% 94.82% 6.54% 2.61% 0.11%

8.74% 0.00% 8.74% 95.28% 8.82% 4.80% 0.11%

8.74% 0.00% 8.74% 95.31% 8.87% 4.85% 0.11%

8.74% 0.00% 8.74% 95.35% 8.78% 4.76% 0.11%

7.99% 60.00% 3.20% 95.35% 3.50% 0.00% 0.11%

8.74% 0.00% 8.74% 95.37% 8.88% 4.86% 0.11%

8.74% 0.00% 8.74% 95.83% 8.90% 4.88% 0.11%

7.99% 34.52% 5.23% 96.39% 5.35% 1.46% 0.11%

8.74% 0.00% 8.74% 96.57% 8.91% 4.89% 0.11%

8.74% 0.00% 8.74% 97.07% 8.83% 4.81% 0.11%

8.74% 0.00% 8.74% 97.19% 8.77% 4.76% 0.11%

8.74% 0.00% 8.74% 97.44% 8.75% 4.74% 0.11%

8.74% 0.00% 8.74% 97.56% 8.74% 4.72% 0.11%

8.74% 0.00% 8.74% 97.63% 8.74% 4.72% 0.11%

8.74% 0.00% 8.74% 97.75% 8.79% 4.78% 0.11%

8.74% 0.00% 8.74% 97.92% 8.81% 4.80% 0.11%
8.24% 35.24% 5.34% 97.94% 5.45% 1.56% 0.11%

8.74% 0.00% 8.74% 98.06% 8.83% 4.81% 0.11%

8.74% 0.00% 8.74% 98.36% 8.75% 4.73% 0.11%

8.74% 0.00% 8.74% 98.40% 8.75% 4.73% 0.11%

7.99% 0.00% 7.99% 98.47% 8.02% 4.03% 0.11%

8.74% 0.00% 8.74% 98.50% 8.77% 4.75% 0.11%

8.74% 0.00% 8.74% 98.88% 8.74% 4.72% 0.11%

8.74% 37.34% 5.48% 99.19% 5.53% 1.63% 0.11%

8.24% 0.00% 8.24% 99.21% 8.25% 4.26% 0.11%

8.24% 0.00% 8.24% 99.52% 8.24% 4.25% 0.11%

8.74% 0.00% 8.74% 99.53% 8.76% 4.75% 0.11%

8.74% 0.00% 8.74% 99.53% 8.75% 4.74% 0.11%

8.74% 0.00% 8.74% 99.83% 8.74% 4.73% 0.11%

8.74% 0.00% 8.74% 99.84% 8.75% 4.74% 0.11%

8.74% 0.00% 8.74% 99.84% 8.75% 4.74% 0.11%

8.74% 0.00% 8.74% 99.88% 8.75% 4.73% 0.11%

8.74% 0.00% 8.74% 99.90% 8.75% 4.73% 0.11%

8.74% 0.00% 8.74% 99.90% 8.74% 4.73% 0.11%

8.74% 0.00% 8.74% 99.90% 8.74% 4.73% 0.11%

8.74% 0.00% 8.74% 99.90% 8.75% 4.73% 0.11%

8.74% 0.00% 8.74% 99.93% 8.74% 4.73% 0.11%

8.74% 0.00% 8.74% 99.93% 8.75% 4.73% 0.11%

8.24% 0.00% 8.24% 99.94% 8.24% 4.25% 0.11%

8.74% 0.00% 8.74% 99.95% 8.75% 4.73% 0.11%

8.74% 43.89% 4.91% 99.97% 4.91% 1.04% 0.11%

7.49% 18.35% 6.12% 99.97% 6.12% 2.20% 0.11%

8.74% 34.20% 5.75% 99.97% 5.75% 1.85% 0.11%

8.05% 0.1753 6.69% 46.50% 8.99% 4.97% 0.0562

Updated 6/27/2011

Updated 6/27/2011

Below is the Weighted 

Average used in nonCrystal Ball mode

4.10%

Inflation-Adjusted. 

Factor from 

President's 2011 

Budget = GDP LongInflation-Adjusted. 

Factor from EIA 

AEO2011 = GDP Longterm Price Index
Updated 6/27/2011

Below is the Weighted 

Average used in nonCrystal Ball mode

6.97%

Inflation-Adjusted. 

Factor from 

President's 2011 

Budget = GDP Long-
Updated 6/27/2011

4.98%

Inflation-Adjusted. 

Factor from 

President's 2011 

Budget = GDP LongBelow is the Weighted 

Average used in nonCrystal Ball mode
Updated 6/27/2011

School 

Type

Number in 

U.S. in 

2008

Percentage

Public 98,916 74.6%

Private 33,740 25.4%

All 132,656 100.0%

Below is the Weighted 

Average used in nonCrystal Ball mode

-0.12%

Inflation-Adjusted. 

Factor from 

President's 2011 

Budget = GDP Long4.18%

Below is the Weighted 

Average used in nonCrystal Ball mode
Updated 6/27/2011

Updated 6/27/2011

Below is the Weighted 

Average used in nonCrystal Ball mode

Inflation-Adjusted. 

Factor from 

President's 2011 

Budget = GDP Long3.71%

Inflation-Adjusted. 

Factor from 

President's 2011 

Budget = GDP Long-




















Below is the Weighted 

Average used in nonCrystal Ball mode

4.97%
Low Economic Growth (2010$/kWh)

Census Division States Population Weight Base

Year # 2010

6 Alabama 4,779,736 48,474,635 $ 0.1014

9 Alaska 710,231 10,363,644 $ 0.1459

8 Arizona 6,392,017 60,310,663 $ 0.0944

7 Arkansas 2,915,918 22,245,475 $ 0.0763

9 California 37,253,956 504,509,660 $ 0.1354

8 Colorado 5,029,196 41,361,925 $ 0.0822

1 Connecticut 3,574,097 60,809,086 $ 0.1701

5 Delaware 897,934 10,855,399 $ 0.1209

5 District of Columbia 601,723 7,869,483 $ 0.1308

5 Florida 18,801,310 204,337,646 $ 0.1087

5 Georgia 9,687,653 87,397,833 $ 0.0902

9 Hawaii 1,360,301 30,007,495 $ 0.2206

8 Idaho 1,567,582 10,266,432 $ 0.0655

3 Illinois 12,830,632 116,399,821 $ 0.0907

3 Indiana 6,483,802 54,437,434 $ 0.0840

4 Iowa 3,046,355 23,209,834 $ 0.0762

4 Kansas 2,853,118 22,658,911 $ 0.0794

6 Kentucky 4,339,367 33,411,463 $ 0.0770

7 Louisiana 4,533,372 35,179,711 $ 0.0776

1 Maine 1,328,361 16,823,038 $ 0.1266

5 Maryland 5,773,552 69,739,978 $ 0.1208

1 Massachusetts 6,547,629 101,555,279 $ 0.1551

3 Michigan 9,883,640 92,158,089 $ 0.0932

4 Minnesota 5,303,925 42,390,362 $ 0.0799

6 Mississippi 2,967,297 28,446,523 $ 0.0959

4 Missouri 5,988,927 42,063,251 $ 0.0702

8 Montana 989,415 8,307,042 $ 0.0840

4 Nebraska 1,826,341 13,509,224 $ 0.0740

8 Nevada 2,700,551 28,996,033 $ 0.1074

1 New Hampshire 1,316,470 19,329,407 $ 0.1468

2 New Jersey 8,791,894 122,701,309 $ 0.1396

8 New Mexico 2,059,179 17,454,924 $ 0.0848

2 New York 19,378,102 303,296,646 $ 0.1565

5 North Carolina 9,535,483 76,787,435 $ 0.0805

4 North Dakota 672,591 4,622,136 $ 0.0687

3 Ohio 11,536,504 112,343,023 $ 0.0974

7 Oklahoma 3,751,351 25,590,512 $ 0.0682

9 Oregon 3,831,074 28,956,558 $ 0.0756

2 Pennsylvania 12,702,379 122,286,359 $ 0.0963

1 Rhode Island 1,052,567 14,519,874 $ 0.1379
5 South Carolina 4,625,364 40,794,529 $ 0.0882

4 South Dakota 814,180 5,866,286 $ 0.0721

6 Tennessee 6,346,105 61,542,511 $ 0.0970

7 Texas 25,145,561 245,122,416 $ 0.0975

8 Utah 2,763,885 19,412,156 $ 0.0702

1 Vermont 625,741 8,164,653 $ 0.1305

5 Virginia 8,001,024 65,076,650 $ 0.0813

9 Washington 6,724,540 47,229,831 $ 0.0702

5 West Virginia 1,852,994 12,659,229 $ 0.0683

3 Wisconsin 5,686,986 54,921,030 $ 0.0966

8 Wyoming 563,626 4,140,635 $ 0.0735

10 United States 308,745,538 3,240,913,479 $ 0.1026

Reference Case (2010$/kWh)

Census Division States Population Weight Base

Year # 2010

6 Alabama 4,779,736 48,474,635 0.101

9 Alaska 710,231 10,363,644 0.146

8 Arizona 6,392,017 60,310,663 0.094

7 Arkansas 2,915,918 22,245,475 0.076

9 California 37,253,956 504,509,660 0.135

8 Colorado 5,029,196 41,361,925 0.082

1 Connecticut 3,574,097 60,809,086 0.170

5 Delaware 897,934 10,855,399 0.121

5 District of Columbia 601,723 7,869,483 0.131

5 Florida 18,801,310 204,337,646 0.109

5 Georgia 9,687,653 87,397,833 0.090

9 Hawaii 1,360,301 30,007,495 0.221

8 Idaho 1,567,582 10,266,432 0.065

3 Illinois 12,830,632 116,399,821 0.091

3 Indiana 6,483,802 54,437,434 0.084

4 Iowa 3,046,355 23,209,834 0.076

4 Kansas 2,853,118 22,658,911 0.079

6 Kentucky 4,339,367 33,411,463 0.077

7 Louisiana 4,533,372 35,179,711 0.078

1 Maine 1,328,361 16,823,038 0.127

5 Maryland 5,773,552 69,739,978 0.121

1 Massachusetts 6,547,629 101,555,279 0.155

3 Michigan 9,883,640 92,158,089 0.093

4 Minnesota 5,303,925 42,390,362 0.080

6 Mississippi 2,967,297 28,446,523 0.096

4 Missouri 5,988,927 42,063,251 0.070

8 Montana 989,415 8,307,042 0.084

4 Nebraska 1,826,341 13,509,224 0.074

8 Nevada 2,700,551 28,996,033 0.107
1 New Hampshire 1,316,470 19,329,407 0.147

2 New Jersey 8,791,894 122,701,309 0.140

8 New Mexico 2,059,179 17,454,924 0.085

2 New York 19,378,102 303,296,646 0.157

5 North Carolina 9,535,483 76,787,435 0.081

4 North Dakota 672,591 4,622,136 0.069

3 Ohio 11,536,504 112,343,023 0.097

7 Oklahoma 3,751,351 25,590,512 0.068

9 Oregon 3,831,074 28,956,558 0.076

2 Pennsylvania 12,702,379 122,286,359 0.096

1 Rhode Island 1,052,567 14,519,874 0.138

5 South Carolina 4,625,364 40,794,529 0.088

4 South Dakota 814,180 5,866,286 0.072

6 Tennessee 6,346,105 61,542,511 0.097

7 Texas 25,145,561 245,122,416 0.097

8 Utah 2,763,885 19,412,156 0.070

1 Vermont 625,741 8,164,653 0.130

5 Virginia 8,001,024 65,076,650 0.081

9 Washington 6,724,540 47,229,831 0.070

5 West Virginia 1,852,994 12,659,229 0.068

3 Wisconsin 5,686,986 54,921,030 0.097

8 Wyoming 563,626 4,140,635 0.073

10 United States 308,745,538 3,240,913,479 0.103

High Economic Growth (2010$/kWh)

Census Division States Population Weight Base

Year # 2010

6 Alabama 4,779,736 48,474,635 0.101

9 Alaska 710,231 10,363,644 0.146

8 Arizona 6,392,017 60,310,663 0.094

7 Arkansas 2,915,918 22,245,475 0.076

9 California 37,253,956 504,509,660 0.135

8 Colorado 5,029,196 41,361,925 0.082

1 Connecticut 3,574,097 60,809,086 0.170

5 Delaware 897,934 10,855,399 0.121

5 District of Columbia 601,723 7,869,483 0.131

5 Florida 18,801,310 204,337,646 0.109

5 Georgia 9,687,653 87,397,833 0.090

9 Hawaii 1,360,301 30,007,495 0.221

8 Idaho 1,567,582 10,266,432 0.065

3 Illinois 12,830,632 116,399,821 0.091

3 Indiana 6,483,802 54,437,434 0.084

4 Iowa 3,046,355 23,209,834 0.076

4 Kansas 2,853,118 22,658,911 0.079

6 Kentucky 4,339,367 33,411,463 0.077
7 Louisiana 4,533,372 35,179,711 0.078

1 Maine 1,328,361 16,823,038 0.127

5 Maryland 5,773,552 69,739,978 0.121

1 Massachusetts 6,547,629 101,555,279 0.155

3 Michigan 9,883,640 92,158,089 0.093

4 Minnesota 5,303,925 42,390,362 0.080

6 Mississippi 2,967,297 28,446,523 0.096

4 Missouri 5,988,927 42,063,251 0.070

8 Montana 989,415 8,307,042 0.084

4 Nebraska 1,826,341 13,509,224 0.074

8 Nevada 2,700,551 28,996,033 0.107

1 New Hampshire 1,316,470 19,329,407 0.147

2 New Jersey 8,791,894 122,701,309 0.140

8 New Mexico 2,059,179 17,454,924 0.085

2 New York 19,378,102 303,296,646 0.157

5 North Carolina 9,535,483 76,787,435 0.081

4 North Dakota 672,591 4,622,136 0.069

3 Ohio 11,536,504 112,343,023 0.097

7 Oklahoma 3,751,351 25,590,512 0.068

9 Oregon 3,831,074 28,956,558 0.076

2 Pennsylvania 12,702,379 122,286,359 0.096

1 Rhode Island 1,052,567 14,519,874 0.138

5 South Carolina 4,625,364 40,794,529 0.088

4 South Dakota 814,180 5,866,286 0.072

6 Tennessee 6,346,105 61,542,511 0.097

7 Texas 25,145,561 245,122,416 0.097

8 Utah 2,763,885 19,412,156 0.070

1 Vermont 625,741 8,164,653 0.130

5 Virginia 8,001,024 65,076,650 0.081

9 Washington 6,724,540 47,229,831 0.070

5 West Virginia 1,852,994 12,659,229 0.068

3 Wisconsin 5,686,986 54,921,030 0.097

8 Wyoming 563,626 4,140,635 0.073

10 United States 308,745,538 3,240,913,479 0.103

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 2010 dollars from EIA AEO 2011 GDP Price Index.

Date of Latest Data: 2009

Report Released: November 2010, 

Next Release Date: November 2011
Accessed on 4/27/2011 from the EIA's AEO 2011 web page.

Regional Electricity Price Forecasts (Reference Case)

Census Division 2010 2011 2012 2013

1 1.00 0.99 0.93 0.90

2 1.00 0.91 0.89 0.86

3 1.00 0.95 0.94 0.93

4 1.00 1.00 0.99 1.01

5 1.00 1.00 1.00 0.99

6 1.00 1.04 1.03 1.01

7 1.00 0.89 0.89 0.89

8 1.00 1.01 1.01 1.02

9 1.00 1.00 1.00 0.99

10 1.00 0.97 0.96 0.95

Regional Electricity Price Forecasts (High Economics Case)

Census Division 2010 2011 2012 2013

1 1.00 0.99 0.94 0.91

2 1.00 0.92 0.90 0.88

3 1.00 0.95 0.95 0.94

4 1.00 1.00 1.00 1.02

5 1.00 1.01 1.00 1.00

6 1.00 1.04 1.03 1.02

7 1.00 0.89 0.90 0.90

8 1.00 1.01 1.02 1.04

9 1.00 1.00 1.00 0.99

10 1.00 0.97 0.97 0.96

Regional Electricity Price Forecasts (Low Economics Case)

Census Division 2010 2011 2012 2013

1 1.00 0.99 0.93 0.89

2 1.00 0.91 0.88 0.86

3 1.00 0.95 0.93 0.92

http://www.eia.doe.gov/oiaf/aeo/tablebrowser/#release=AEO2011&subject=0-AEO2011&table=18-AEO

0&cases=ref2011-d020911a
4 1.00 1.00 0.99 1.00

5 1.00 1.00 0.99 0.98

6 1.00 1.04 1.02 1.01

7 1.00 0.89 0.89 0.88

8 1.00 1.01 1.00 1.00

9 1.00 1.00 1.00 0.98

10 1.00 0.97 0.95 0.94

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 $/kWh

Health Care 0.846975254 0.067

Lodging 0.973389472 0.077

Food Service 1.03659658 0.082

Retail 1.049238002 0.083

Education 0.948106628 0.075

Food Sales 0.96074805 0.076

Office 1.023955158 0.081

N/A 1

Updated References

3/8/2011 CBECS Table C-14A Electricity Zconsumption and Expenditure Intensities for All Build

3/8/2011 CBECS Table A-1 Summary Table for All Buildings (Including Malls), 2003

Regional Electricity Price Forecasts – Reference Case (2010$ per kWh)

Census Division 2010 2011 2012 2013

1 $ 0.135 $ 0.134 $ 0.126 $ 0.121

2 $ 0.132 $ 0.121 $ 0.117 $ 0.114

3 $ 0.097 $ 0.091 $ 0.091 $ 0.090

4 $ 0.074 $ 0.074 $ 0.074 $ 0.075

5 $ 0.091 $ 0.092 $ 0.091 $ 0.090

6 $ 0.080 $ 0.083 $ 0.082 $ 0.081

7 $ 0.081 $ 0.072 $ 0.072 $ 0.072

8 $ 0.079 $ 0.080 $ 0.080 $ 0.080

9 $ 0.120 $ 0.120 $ 0.120 $ 0.118

10 $ 0.098 $ 0.095 $ 0.094 $ 0.093

Coefficient to Use
Regional Electricity Price Forecasts – High Economics Case (2010$ per kWh)

Census Division 2010 2011 2012 2013

1 $ 0.135 $ 0.134 $ 0.128 $ 0.122

2 $ 0.133 $ 0.121 $ 0.119 $ 0.116

3 $ 0.097 $ 0.092 $ 0.091 $ 0.091

4 $ 0.074 $ 0.074 $ 0.074 $ 0.076

5 $ 0.091 $ 0.092 $ 0.092 $ 0.091

6 $ 0.080 $ 0.083 $ 0.083 $ 0.082

7 $ 0.081 $ 0.072 $ 0.073 $ 0.073

8 $ 0.079 $ 0.080 $ 0.081 $ 0.082

9 $ 0.120 $ 0.120 $ 0.120 $ 0.119

10 $ 0.098 $ 0.095 $ 0.095 $ 0.094

Regional Electricity Price Forecasts – Low Economics Case (2010$ per kWh)

Census Division 2010 2011 2012 2013

1 $ 0.135 $ 0.134 $ 0.126 $ 0.120

2 $ 0.132 $ 0.121 $ 0.117 $ 0.113

3 $ 0.097 $ 0.091 $ 0.090 $ 0.089

4 $ 0.074 $ 0.074 $ 0.073 $ 0.074

5 $ 0.091 $ 0.091 $ 0.091 $ 0.090

6 $ 0.080 $ 0.083 $ 0.082 $ 0.081

7 $ 0.081 $ 0.072 $ 0.072 $ 0.071

8 $ 0.079 $ 0.080 $ 0.079 $ 0.079

9 $ 0.120 $ 0.120 $ 0.120 $ 0.118

10 $ 0.098 $ 0.095 $ 0.093 $ 0.092

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 c

2010 2011 2012 2013 2014 2015 2016 2017 2018

1 2 3 4 5 6 7 8 9

0.101 0.105 0.104 0.102 0.100 0.099 0.098 0.100 0.100

0.146 0.146 0.145 0.144 0.143 0.141 0.137 0.135 0.133

0.094 0.096 0.095 0.094 0.094 0.094 0.092 0.091 0.090

0.076 0.068 0.068 0.067 0.066 0.067 0.069 0.069 0.069

0.135 0.135 0.135 0.133 0.133 0.130 0.128 0.126 0.124

0.082 0.083 0.082 0.082 0.082 0.082 0.080 0.079 0.079

0.170 0.169 0.159 0.152 0.148 0.148 0.148 0.148 0.149

0.121 0.121 0.120 0.119 0.117 0.117 0.116 0.117 0.118

0.131 0.131 0.130 0.128 0.127 0.126 0.126 0.127 0.128

0.109 0.109 0.108 0.107 0.105 0.105 0.105 0.105 0.106

0.090 0.090 0.090 0.089 0.087 0.087 0.087 0.088 0.088

0.221 0.220 0.220 0.217 0.216 0.212 0.208 0.205 0.201

0.065 0.066 0.066 0.066 0.065 0.065 0.064 0.063 0.063

0.091 0.086 0.085 0.084 0.082 0.081 0.080 0.080 0.079

0.084 0.079 0.078 0.077 0.076 0.075 0.074 0.074 0.073

0.076 0.076 0.075 0.076 0.075 0.075 0.074 0.074 0.073

0.079 0.079 0.078 0.079 0.079 0.078 0.078 0.077 0.076

0.077 0.080 0.079 0.077 0.076 0.075 0.075 0.076 0.076

0.078 0.069 0.069 0.068 0.068 0.068 0.070 0.070 0.070

0.127 0.126 0.118 0.113 0.110 0.110 0.110 0.110 0.111

0.121 0.121 0.120 0.119 0.117 0.117 0.116 0.117 0.118

0.155 0.154 0.145 0.138 0.135 0.135 0.135 0.135 0.135

0.093 0.088 0.087 0.086 0.085 0.084 0.083 0.082 0.081

0.080 0.080 0.079 0.080 0.079 0.079 0.078 0.078 0.077

0.096 0.099 0.098 0.096 0.095 0.093 0.093 0.094 0.094

0.070 0.070 0.069 0.070 0.070 0.069 0.069 0.068 0.067

0.084 0.085 0.084 0.084 0.084 0.083 0.082 0.081 0.080

0.074 0.074 0.073 0.074 0.073 0.073 0.072 0.072 0.071

0.107 0.109 0.108 0.107 0.107 0.106 0.105 0.104 0.103

0.147 0.146 0.137 0.131 0.128 0.128 0.128 0.128 0.128

0.140 0.127 0.123 0.120 0.118 0.118 0.116 0.116 0.116

0.085 0.086 0.085 0.085 0.084 0.084 0.083 0.082 0.081

0.157 0.143 0.138 0.134 0.132 0.132 0.131 0.131 0.130

0.081 0.081 0.080 0.079 0.078 0.078 0.077 0.078 0.079

0.069 0.069 0.068 0.069 0.068 0.068 0.067 0.067 0.066

0.097 0.092 0.091 0.090 0.088 0.087 0.086 0.085 0.084

0.068 0.061 0.061 0.060 0.059 0.060 0.061 0.061 0.061

0.076 0.075 0.075 0.074 0.074 0.073 0.071 0.070 0.069

0.096 0.088 0.085 0.082 0.081 0.081 0.080 0.080 0.080

0.138 0.137 0.129 0.123 0.120 0.120 0.120 0.120 0.120
0.088 0.088 0.088 0.087 0.085 0.085 0.085 0.086 0.086

0.072 0.072 0.071 0.072 0.071 0.071 0.070 0.070 0.069

0.097 0.100 0.099 0.098 0.096 0.094 0.094 0.095 0.095

0.097 0.087 0.087 0.086 0.085 0.086 0.088 0.088 0.088

0.070 0.071 0.070 0.070 0.070 0.070 0.069 0.068 0.067

0.130 0.129 0.122 0.116 0.114 0.114 0.113 0.114 0.114

0.081 0.082 0.081 0.080 0.079 0.078 0.078 0.079 0.079

0.070 0.070 0.070 0.069 0.069 0.068 0.066 0.065 0.064

0.068 0.068 0.068 0.067 0.066 0.066 0.066 0.066 0.067

0.097 0.091 0.090 0.089 0.088 0.087 0.086 0.085 0.084

0.073 0.074 0.074 0.074 0.073 0.073 0.072 0.071 0.070

0.103 0.099 0.098 0.096 0.095 0.095 0.094 0.094 0.094

2010 2011 2012 2013 2014 2015 2016 2017 2018

1 2 3 4 5 6 7 8 9

0.101 0.105 0.104 0.103 0.101 0.101 0.101 0.102 0.102

0.146 0.145 0.145 0.144 0.143 0.142 0.139 0.137 0.136

0.094 0.096 0.095 0.096 0.095 0.096 0.094 0.094 0.093

0.076 0.068 0.068 0.068 0.067 0.068 0.069 0.069 0.070

0.135 0.135 0.135 0.133 0.133 0.132 0.129 0.127 0.126

0.082 0.083 0.083 0.084 0.083 0.083 0.082 0.082 0.081

0.170 0.168 0.159 0.153 0.150 0.149 0.148 0.149 0.149

0.121 0.121 0.120 0.119 0.118 0.118 0.118 0.119 0.120

0.131 0.131 0.130 0.129 0.128 0.128 0.128 0.129 0.130

0.109 0.109 0.108 0.107 0.106 0.106 0.106 0.107 0.108

0.090 0.091 0.090 0.089 0.088 0.088 0.088 0.089 0.089

0.221 0.220 0.220 0.217 0.217 0.215 0.210 0.208 0.205

0.065 0.066 0.066 0.067 0.066 0.066 0.065 0.065 0.065

0.091 0.086 0.085 0.084 0.083 0.083 0.083 0.083 0.082

0.084 0.079 0.079 0.078 0.077 0.077 0.077 0.076 0.076

0.076 0.076 0.076 0.077 0.076 0.076 0.076 0.075 0.075

0.079 0.079 0.079 0.080 0.080 0.080 0.079 0.078 0.078

0.077 0.080 0.079 0.078 0.077 0.076 0.076 0.078 0.078

0.078 0.069 0.069 0.069 0.069 0.069 0.070 0.071 0.071

0.127 0.125 0.118 0.114 0.112 0.111 0.110 0.111 0.111

0.121 0.121 0.120 0.119 0.118 0.118 0.118 0.119 0.120

0.155 0.154 0.145 0.139 0.137 0.136 0.135 0.136 0.135

0.093 0.088 0.087 0.086 0.085 0.086 0.086 0.085 0.084

0.080 0.080 0.079 0.081 0.080 0.080 0.079 0.079 0.078

0.096 0.099 0.098 0.097 0.096 0.095 0.095 0.097 0.097

0.070 0.070 0.070 0.071 0.070 0.070 0.070 0.069 0.069

0.084 0.085 0.085 0.085 0.085 0.085 0.084 0.083 0.083

0.074 0.074 0.073 0.075 0.074 0.074 0.074 0.073 0.073

0.107 0.109 0.108 0.109 0.109 0.109 0.107 0.107 0.106
0.147 0.145 0.137 0.132 0.129 0.129 0.128 0.129 0.128

0.140 0.127 0.124 0.121 0.119 0.119 0.119 0.118 0.119

0.085 0.086 0.086 0.086 0.086 0.086 0.085 0.084 0.084

0.157 0.143 0.139 0.135 0.134 0.134 0.133 0.133 0.133

0.081 0.081 0.080 0.079 0.079 0.079 0.079 0.079 0.080

0.069 0.069 0.068 0.070 0.069 0.069 0.068 0.068 0.067

0.097 0.092 0.091 0.090 0.089 0.089 0.089 0.089 0.088

0.068 0.061 0.061 0.061 0.060 0.061 0.062 0.062 0.062

0.076 0.075 0.075 0.074 0.074 0.074 0.072 0.071 0.070

0.096 0.088 0.085 0.083 0.082 0.082 0.082 0.082 0.082

0.138 0.137 0.129 0.124 0.121 0.121 0.120 0.121 0.120

0.088 0.088 0.088 0.087 0.086 0.086 0.086 0.087 0.087

0.072 0.072 0.071 0.073 0.072 0.072 0.072 0.071 0.071

0.097 0.100 0.099 0.098 0.097 0.096 0.096 0.098 0.098

0.097 0.087 0.087 0.086 0.086 0.087 0.088 0.089 0.089

0.070 0.071 0.071 0.071 0.071 0.071 0.070 0.070 0.069

0.130 0.129 0.122 0.117 0.115 0.114 0.113 0.114 0.114

0.081 0.082 0.081 0.080 0.079 0.079 0.079 0.080 0.081

0.070 0.070 0.070 0.069 0.069 0.069 0.067 0.066 0.065

0.068 0.069 0.068 0.067 0.067 0.067 0.067 0.067 0.068

0.097 0.091 0.091 0.090 0.088 0.089 0.089 0.088 0.087

0.073 0.074 0.074 0.075 0.074 0.075 0.073 0.073 0.073

0.103 0.099 0.098 0.097 0.096 0.096 0.096 0.096 0.095

2010 2011 2012 2013 2014 2015 2016 2017 2018

1 2 3 4 5 6 7 8 9

0.101 0.105 0.105 0.104 0.103 0.103 0.103 0.105 0.105

0.146 0.146 0.146 0.145 0.144 0.143 0.141 0.139 0.138

0.094 0.096 0.096 0.098 0.098 0.098 0.098 0.097 0.096

0.076 0.068 0.069 0.069 0.069 0.070 0.071 0.071 0.072

0.135 0.135 0.136 0.134 0.134 0.133 0.131 0.129 0.128

0.082 0.083 0.084 0.086 0.085 0.086 0.085 0.084 0.084

0.170 0.169 0.161 0.154 0.152 0.151 0.151 0.153 0.156

0.121 0.122 0.121 0.120 0.120 0.120 0.120 0.121 0.123

0.131 0.132 0.131 0.130 0.129 0.129 0.130 0.131 0.133

0.109 0.109 0.109 0.108 0.108 0.108 0.108 0.109 0.110

0.090 0.091 0.091 0.090 0.089 0.089 0.089 0.090 0.091

0.221 0.220 0.221 0.219 0.218 0.216 0.213 0.211 0.209

0.065 0.066 0.067 0.068 0.068 0.068 0.068 0.067 0.067

0.091 0.086 0.086 0.085 0.084 0.085 0.085 0.084 0.084

0.084 0.080 0.079 0.079 0.078 0.078 0.078 0.078 0.077

0.076 0.076 0.076 0.078 0.077 0.077 0.077 0.076 0.076

0.079 0.079 0.079 0.081 0.080 0.081 0.080 0.080 0.079

0.077 0.080 0.079 0.079 0.078 0.078 0.078 0.079 0.080
0.078 0.069 0.070 0.070 0.070 0.071 0.072 0.072 0.073

0.127 0.126 0.120 0.115 0.113 0.113 0.112 0.114 0.116

0.121 0.122 0.121 0.120 0.120 0.120 0.120 0.121 0.122

0.155 0.154 0.146 0.141 0.138 0.138 0.138 0.139 0.142

0.093 0.088 0.088 0.087 0.087 0.087 0.087 0.087 0.086

0.080 0.080 0.080 0.082 0.081 0.081 0.081 0.080 0.080

0.096 0.099 0.099 0.098 0.097 0.097 0.097 0.099 0.099

0.070 0.070 0.070 0.072 0.071 0.071 0.071 0.070 0.070

0.084 0.085 0.086 0.087 0.087 0.088 0.087 0.086 0.086

0.074 0.074 0.074 0.075 0.075 0.075 0.075 0.074 0.074

0.107 0.109 0.110 0.112 0.111 0.112 0.111 0.110 0.110

0.147 0.146 0.139 0.133 0.131 0.131 0.130 0.132 0.135

0.140 0.128 0.125 0.122 0.121 0.121 0.121 0.121 0.121

0.085 0.086 0.087 0.088 0.088 0.088 0.088 0.087 0.086

0.157 0.143 0.140 0.137 0.136 0.136 0.135 0.135 0.136

0.081 0.081 0.081 0.080 0.080 0.080 0.080 0.081 0.082

0.069 0.069 0.069 0.070 0.070 0.070 0.069 0.069 0.069

0.097 0.092 0.092 0.091 0.091 0.091 0.091 0.090 0.090

0.068 0.061 0.061 0.061 0.062 0.063 0.063 0.064 0.064

0.076 0.075 0.076 0.075 0.075 0.074 0.073 0.072 0.072

0.096 0.088 0.086 0.084 0.084 0.083 0.083 0.083 0.084

0.138 0.137 0.130 0.125 0.123 0.123 0.122 0.124 0.126

0.088 0.089 0.089 0.088 0.087 0.087 0.087 0.088 0.089

0.072 0.072 0.072 0.073 0.073 0.073 0.073 0.072 0.072

0.097 0.100 0.100 0.099 0.099 0.098 0.098 0.100 0.101

0.097 0.087 0.088 0.088 0.088 0.090 0.090 0.091 0.092

0.070 0.071 0.072 0.073 0.073 0.073 0.073 0.072 0.072

0.130 0.130 0.123 0.118 0.116 0.116 0.116 0.117 0.120

0.081 0.082 0.082 0.081 0.080 0.081 0.081 0.081 0.082

0.070 0.070 0.070 0.070 0.069 0.069 0.068 0.067 0.066

0.068 0.069 0.069 0.068 0.068 0.068 0.068 0.068 0.069

0.097 0.092 0.091 0.091 0.090 0.090 0.090 0.090 0.089

0.073 0.074 0.075 0.076 0.076 0.077 0.076 0.075 0.075

0.103 0.100 0.099 0.098 0.098 0.098 0.097 0.098 0.098
2014 2015 2016 2017 2018 2019 2020 2021 2022

0.88 0.88 0.87 0.88 0.87 0.89 0.90 0.92 0.93

0.85 0.85 0.85 0.85 0.85 0.86 0.87 0.87 0.87

0.92 0.92 0.92 0.91 0.90 0.89 0.89 0.88 0.87

1.00 1.00 0.99 0.99 0.98 0.98 0.97 0.97 0.97

0.98 0.98 0.98 0.98 0.99 1.00 1.01 1.01 1.00

1.00 0.99 0.99 1.01 1.01 1.01 1.01 1.00 0.99

0.88 0.89 0.90 0.91 0.91 0.90 0.91 0.92 0.94

1.01 1.01 1.00 0.99 0.99 0.98 0.98 0.97 0.97

0.98 0.98 0.95 0.94 0.93 0.92 0.92 0.92 0.92

0.94 0.94 0.93 0.93 0.93 0.93 0.93 0.93 0.93

2014 2015 2016 2017 2018 2019 2020 2021 2022

0.89 0.89 0.89 0.90 0.92 0.93 0.94 0.97 0.96

0.87 0.87 0.86 0.87 0.87 0.88 0.89 0.89 0.89

0.93 0.93 0.93 0.93 0.92 0.92 0.91 0.90 0.90

1.01 1.02 1.01 1.00 1.00 1.00 1.00 0.99 0.99

0.99 0.99 0.99 1.00 1.01 1.02 1.04 1.04 1.04

1.02 1.01 1.01 1.03 1.04 1.04 1.05 1.04 1.04

0.91 0.92 0.93 0.93 0.94 0.95 0.96 0.97 1.00

1.04 1.04 1.03 1.03 1.02 1.02 1.01 1.02 1.02

0.99 0.98 0.96 0.95 0.95 0.94 0.94 0.95 0.95

0.95 0.95 0.95 0.95 0.95 0.96 0.96 0.96 0.97

2014 2015 2016 2017 2018 2019 2020 2021 2022

0.87 0.87 0.87 0.87 0.87 0.88 0.89 0.89 0.91

0.84 0.84 0.83 0.83 0.83 0.84 0.84 0.85 0.85

0.91 0.90 0.89 0.88 0.87 0.86 0.85 0.84 0.84

&subject=0-AEO2011&table=18-AEO2011®ion=0-
0.99 0.99 0.98 0.97 0.96 0.95 0.94 0.93 0.93

0.97 0.96 0.96 0.97 0.98 0.98 0.99 0.98 0.98

0.99 0.97 0.97 0.98 0.98 0.98 0.98 0.97 0.96

0.87 0.88 0.90 0.90 0.90 0.90 0.91 0.90 0.90

1.00 0.99 0.98 0.97 0.96 0.95 0.95 0.95 0.95

0.98 0.96 0.94 0.93 0.91 0.90 0.90 0.90 0.90

0.93 0.92 0.92 0.91 0.91 0.91 0.91 0.91 0.90

# Bld

(1,000) Weight

129 8.643

142 10.934

297 24.354

443 36.769

386 28.95

226 17.176

824 66.744

0.07910503

diture Intensities for All Buildings (Including Malls), 2003

ding Malls), 2003

2014 2015 2016 2017 2018 2019 2020 2021 2022

$ 0.119 $ 0.118 $ 0.117 $ 0.118 $ 0.118 $ 0.120 $ 0.121 $ 0.124 $ 0.125

$ 0.113 $ 0.113 $ 0.112 $ 0.112 $ 0.113 $ 0.113 $ 0.115 $ 0.116 $ 0.116

$ 0.088 $ 0.089 $ 0.089 $ 0.088 $ 0.087 $ 0.086 $ 0.085 $ 0.085 $ 0.084

$ 0.075 $ 0.075 $ 0.074 $ 0.074 $ 0.073 $ 0.073 $ 0.072 $ 0.072 $ 0.072

$ 0.089 $ 0.089 $ 0.089 $ 0.090 $ 0.090 $ 0.091 $ 0.092 $ 0.092 $ 0.091

$ 0.080 $ 0.079 $ 0.079 $ 0.081 $ 0.081 $ 0.081 $ 0.081 $ 0.080 $ 0.079

$ 0.071 $ 0.072 $ 0.073 $ 0.073 $ 0.074 $ 0.073 $ 0.074 $ 0.074 $ 0.076

$ 0.080 $ 0.080 $ 0.079 $ 0.078 $ 0.078 $ 0.078 $ 0.077 $ 0.077 $ 0.077

$ 0.118 $ 0.117 $ 0.114 $ 0.113 $ 0.112 $ 0.111 $ 0.110 $ 0.110 $ 0.111

$ 0.092 $ 0.092 $ 0.091 $ 0.091 $ 0.091 $ 0.091 $ 0.091 $ 0.091 $ 0.091
2014 2015 2016 2017 2018 2019 2020 2021 2022

$ 0.121 $ 0.120 $ 0.120 $ 0.121 $ 0.124 $ 0.125 $ 0.128 $ 0.131 $ 0.130

$ 0.115 $ 0.115 $ 0.115 $ 0.115 $ 0.115 $ 0.116 $ 0.118 $ 0.118 $ 0.119

$ 0.090 $ 0.090 $ 0.090 $ 0.090 $ 0.089 $ 0.089 $ 0.088 $ 0.087 $ 0.087

$ 0.075 $ 0.076 $ 0.075 $ 0.075 $ 0.074 $ 0.074 $ 0.074 $ 0.074 $ 0.074

$ 0.090 $ 0.090 $ 0.091 $ 0.091 $ 0.093 $ 0.093 $ 0.095 $ 0.095 $ 0.095

$ 0.081 $ 0.081 $ 0.081 $ 0.083 $ 0.083 $ 0.083 $ 0.084 $ 0.083 $ 0.083

$ 0.073 $ 0.074 $ 0.075 $ 0.075 $ 0.076 $ 0.076 $ 0.078 $ 0.079 $ 0.081

$ 0.082 $ 0.082 $ 0.082 $ 0.081 $ 0.080 $ 0.080 $ 0.080 $ 0.080 $ 0.080

$ 0.119 $ 0.118 $ 0.116 $ 0.115 $ 0.114 $ 0.113 $ 0.113 $ 0.114 $ 0.114

$ 0.093 $ 0.093 $ 0.093 $ 0.093 $ 0.093 $ 0.094 $ 0.094 $ 0.094 $ 0.095

2014 2015 2016 2017 2018 2019 2020 2021 2022

$ 0.118 $ 0.118 $ 0.117 $ 0.118 $ 0.118 $ 0.118 $ 0.120 $ 0.121 $ 0.123

$ 0.112 $ 0.112 $ 0.110 $ 0.110 $ 0.110 $ 0.111 $ 0.112 $ 0.112 $ 0.112

$ 0.088 $ 0.087 $ 0.086 $ 0.085 $ 0.084 $ 0.083 $ 0.082 $ 0.081 $ 0.081

$ 0.074 $ 0.074 $ 0.073 $ 0.072 $ 0.072 $ 0.071 $ 0.070 $ 0.069 $ 0.069

$ 0.088 $ 0.088 $ 0.088 $ 0.089 $ 0.089 $ 0.089 $ 0.090 $ 0.090 $ 0.089

$ 0.079 $ 0.078 $ 0.078 $ 0.079 $ 0.079 $ 0.079 $ 0.078 $ 0.077 $ 0.077

$ 0.070 $ 0.071 $ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.073

$ 0.079 $ 0.078 $ 0.077 $ 0.076 $ 0.076 $ 0.075 $ 0.075 $ 0.075 $ 0.075

$ 0.117 $ 0.116 $ 0.113 $ 0.111 $ 0.110 $ 0.108 $ 0.108 $ 0.108 $ 0.108

$ 0.091 $ 0.090 $ 0.090 $ 0.090 $ 0.089 $ 0.089 $ 0.089 $ 0.089 $ 0.089
ugh the rest of the economic cases and through the years.

2019 2020 2021 2022 2023 2024 2025 2026 2027

10 11 12 13 14 15 16 17 18

0.100 0.099 0.098 0.097 0.096 0.095 0.094 0.094 0.093

0.131 0.132 0.132 0.131 0.130 0.130 0.131 0.131 0.130

0.090 0.090 0.090 0.089 0.089 0.089 0.089 0.089 0.089

0.069 0.069 0.069 0.069 0.070 0.071 0.072 0.073 0.073

0.122 0.122 0.122 0.122 0.121 0.121 0.121 0.121 0.120

0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078

0.149 0.151 0.152 0.154 0.155 0.155 0.153 0.151 0.151

0.119 0.119 0.119 0.118 0.118 0.117 0.117 0.117 0.116

0.128 0.129 0.129 0.128 0.127 0.127 0.127 0.126 0.126

0.107 0.107 0.107 0.106 0.106 0.105 0.105 0.105 0.105

0.088 0.089 0.089 0.088 0.088 0.088 0.087 0.087 0.087

0.198 0.199 0.199 0.198 0.197 0.197 0.198 0.198 0.196

0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062

0.078 0.077 0.076 0.076 0.076 0.075 0.075 0.075 0.075

0.072 0.071 0.071 0.070 0.070 0.070 0.070 0.069 0.069

0.072 0.072 0.071 0.071 0.071 0.071 0.070 0.070 0.070

0.075 0.075 0.074 0.074 0.074 0.074 0.073 0.073 0.073

0.076 0.075 0.074 0.074 0.073 0.072 0.071 0.071 0.071

0.070 0.070 0.070 0.070 0.071 0.072 0.073 0.074 0.075

0.111 0.112 0.113 0.115 0.115 0.115 0.114 0.113 0.112

0.118 0.119 0.119 0.118 0.118 0.117 0.117 0.117 0.116

0.136 0.137 0.139 0.141 0.141 0.141 0.139 0.138 0.138

0.080 0.079 0.078 0.078 0.078 0.078 0.077 0.077 0.077

0.076 0.075 0.074 0.074 0.074 0.074 0.074 0.074 0.073

0.094 0.094 0.093 0.092 0.090 0.089 0.089 0.088 0.088

0.067 0.066 0.065 0.065 0.065 0.065 0.065 0.065 0.064

0.080 0.080 0.080 0.080 0.079 0.079 0.079 0.080 0.079

0.070 0.070 0.069 0.068 0.069 0.069 0.068 0.068 0.068

0.102 0.102 0.102 0.102 0.101 0.101 0.101 0.102 0.101

0.129 0.130 0.131 0.133 0.133 0.133 0.132 0.131 0.130

0.117 0.118 0.118 0.118 0.119 0.119 0.119 0.118 0.118

0.080 0.081 0.081 0.080 0.080 0.080 0.080 0.080 0.080

0.131 0.132 0.133 0.133 0.133 0.134 0.133 0.132 0.132

0.079 0.079 0.079 0.079 0.078 0.078 0.078 0.078 0.078

0.065 0.065 0.064 0.064 0.064 0.064 0.063 0.063 0.063

0.084 0.083 0.082 0.081 0.081 0.081 0.081 0.081 0.080

0.061 0.062 0.061 0.062 0.063 0.064 0.064 0.065 0.066

0.068 0.068 0.068 0.068 0.067 0.067 0.068 0.068 0.067

0.081 0.081 0.082 0.082 0.082 0.082 0.082 0.081 0.081

0.121 0.122 0.123 0.125 0.125 0.125 0.124 0.123 0.122
0.086 0.087 0.087 0.086 0.086 0.086 0.085 0.085 0.085

0.068 0.068 0.067 0.067 0.067 0.067 0.067 0.066 0.066

0.095 0.095 0.094 0.093 0.091 0.090 0.090 0.089 0.089

0.088 0.088 0.088 0.088 0.089 0.091 0.092 0.093 0.094

0.067 0.067 0.067 0.067 0.066 0.066 0.066 0.067 0.066

0.114 0.116 0.117 0.118 0.119 0.119 0.117 0.116 0.116

0.080 0.080 0.080 0.079 0.079 0.079 0.079 0.079 0.078

0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.062

0.067 0.067 0.067 0.067 0.066 0.066 0.066 0.066 0.066

0.083 0.082 0.081 0.081 0.080 0.080 0.080 0.080 0.080

0.070 0.070 0.070 0.070 0.069 0.069 0.069 0.070 0.069

0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.092 0.092

2019 2020 2021 2022 2023 2024 2025 2026 2027

10 11 12 13 14 15 16 17 18

0.102 0.102 0.101 0.101 0.099 0.098 0.098 0.098 0.098

0.135 0.134 0.134 0.135 0.135 0.135 0.136 0.137 0.135

0.093 0.092 0.092 0.092 0.092 0.093 0.093 0.094 0.094

0.069 0.070 0.070 0.071 0.073 0.074 0.075 0.076 0.077

0.125 0.125 0.124 0.125 0.125 0.126 0.126 0.127 0.125

0.081 0.080 0.080 0.080 0.080 0.081 0.081 0.082 0.082

0.151 0.153 0.156 0.158 0.159 0.161 0.161 0.158 0.157

0.120 0.122 0.122 0.121 0.121 0.121 0.121 0.121 0.121

0.130 0.132 0.131 0.131 0.131 0.130 0.131 0.131 0.131

0.108 0.109 0.109 0.109 0.109 0.108 0.109 0.109 0.109

0.090 0.091 0.091 0.090 0.090 0.090 0.090 0.090 0.091

0.204 0.203 0.202 0.204 0.204 0.205 0.206 0.207 0.204

0.064 0.064 0.064 0.064 0.064 0.064 0.065 0.065 0.065

0.081 0.080 0.080 0.079 0.079 0.079 0.078 0.078 0.078

0.075 0.074 0.074 0.073 0.073 0.073 0.073 0.073 0.072

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.078 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077

0.078 0.078 0.077 0.076 0.075 0.075 0.074 0.074 0.074

0.070 0.071 0.071 0.073 0.074 0.075 0.076 0.077 0.078

0.113 0.114 0.116 0.118 0.118 0.120 0.120 0.117 0.117

0.120 0.122 0.121 0.121 0.121 0.121 0.121 0.121 0.121

0.138 0.139 0.142 0.144 0.145 0.146 0.146 0.144 0.143

0.083 0.083 0.082 0.081 0.081 0.081 0.081 0.081 0.080

0.078 0.078 0.077 0.077 0.078 0.078 0.077 0.077 0.077

0.097 0.097 0.096 0.095 0.094 0.093 0.093 0.093 0.093

0.069 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068

0.083 0.082 0.082 0.082 0.082 0.083 0.083 0.083 0.084

0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.071

0.106 0.105 0.104 0.104 0.105 0.106 0.106 0.107 0.107
0.131 0.132 0.134 0.136 0.137 0.139 0.139 0.136 0.135

0.119 0.122 0.122 0.122 0.122 0.122 0.123 0.123 0.122

0.083 0.083 0.082 0.082 0.083 0.083 0.084 0.084 0.085

0.134 0.136 0.137 0.137 0.137 0.137 0.137 0.138 0.137

0.080 0.081 0.081 0.081 0.080 0.080 0.080 0.081 0.081

0.067 0.067 0.067 0.066 0.067 0.067 0.067 0.067 0.066

0.087 0.086 0.086 0.085 0.085 0.084 0.084 0.084 0.084

0.062 0.062 0.063 0.064 0.065 0.066 0.067 0.068 0.069

0.070 0.070 0.069 0.070 0.070 0.070 0.071 0.071 0.070

0.082 0.084 0.084 0.084 0.084 0.084 0.085 0.085 0.084

0.123 0.124 0.126 0.128 0.129 0.130 0.130 0.128 0.127

0.088 0.089 0.089 0.088 0.088 0.088 0.088 0.088 0.089

0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070

0.098 0.098 0.097 0.096 0.095 0.094 0.094 0.094 0.094

0.088 0.089 0.090 0.091 0.093 0.094 0.095 0.097 0.098

0.069 0.069 0.068 0.068 0.069 0.069 0.069 0.070 0.070

0.116 0.117 0.119 0.121 0.122 0.123 0.123 0.121 0.120

0.081 0.082 0.082 0.081 0.081 0.081 0.081 0.081 0.082

0.065 0.065 0.064 0.065 0.065 0.065 0.066 0.066 0.065

0.068 0.069 0.069 0.068 0.068 0.068 0.068 0.068 0.069

0.086 0.086 0.085 0.084 0.084 0.084 0.084 0.083 0.083

0.072 0.072 0.071 0.071 0.072 0.072 0.072 0.073 0.073

0.095 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096

2019 2020 2021 2022 2023 2024 2025 2026 2027

10 11 12 13 14 15 16 17 18

0.106 0.106 0.106 0.105 0.104 0.104 0.105 0.106 0.106

0.137 0.138 0.138 0.139 0.139 0.140 0.142 0.142 0.140

0.096 0.096 0.096 0.096 0.097 0.097 0.097 0.098 0.099

0.072 0.073 0.074 0.076 0.078 0.079 0.081 0.080 0.082

0.127 0.128 0.128 0.129 0.129 0.130 0.132 0.132 0.130

0.084 0.083 0.084 0.084 0.085 0.085 0.085 0.085 0.086

0.158 0.161 0.165 0.164 0.167 0.165 0.163 0.162 0.162

0.124 0.125 0.125 0.125 0.126 0.126 0.126 0.127 0.127

0.134 0.136 0.136 0.136 0.136 0.136 0.137 0.137 0.138

0.111 0.113 0.113 0.113 0.113 0.113 0.114 0.114 0.114

0.092 0.093 0.094 0.094 0.094 0.094 0.094 0.095 0.095

0.208 0.208 0.209 0.209 0.209 0.212 0.215 0.214 0.212

0.067 0.066 0.067 0.067 0.067 0.067 0.067 0.068 0.068

0.083 0.083 0.082 0.082 0.082 0.082 0.082 0.083 0.083

0.077 0.076 0.076 0.076 0.076 0.076 0.076 0.077 0.077

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.077 0.077

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 0.079 0.079 0.080 0.080 0.080
0.073 0.075 0.076 0.078 0.079 0.080 0.082 0.081 0.084

0.117 0.120 0.122 0.122 0.124 0.123 0.121 0.121 0.120

0.123 0.125 0.125 0.125 0.125 0.126 0.126 0.127 0.127

0.144 0.146 0.150 0.149 0.152 0.151 0.149 0.148 0.147

0.086 0.085 0.084 0.084 0.084 0.084 0.085 0.085 0.086

0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.081 0.081

0.100 0.100 0.100 0.100 0.098 0.099 0.099 0.100 0.100

0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.071 0.071

0.085 0.085 0.085 0.086 0.086 0.086 0.086 0.087 0.088

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.075 0.075

0.109 0.109 0.109 0.109 0.110 0.110 0.110 0.111 0.112

0.136 0.139 0.142 0.141 0.144 0.143 0.141 0.140 0.140

0.122 0.124 0.124 0.125 0.125 0.125 0.126 0.127 0.127

0.086 0.086 0.086 0.086 0.087 0.087 0.087 0.088 0.089

0.137 0.139 0.139 0.140 0.140 0.141 0.141 0.142 0.143

0.082 0.083 0.084 0.084 0.084 0.084 0.084 0.085 0.085

0.069 0.068 0.068 0.068 0.069 0.069 0.069 0.069 0.070

0.089 0.089 0.088 0.088 0.088 0.088 0.088 0.089 0.089

0.065 0.066 0.066 0.068 0.069 0.070 0.072 0.072 0.073

0.071 0.071 0.072 0.072 0.072 0.073 0.074 0.073 0.073

0.084 0.086 0.086 0.086 0.086 0.086 0.087 0.087 0.088

0.128 0.130 0.133 0.133 0.136 0.134 0.132 0.131 0.131

0.090 0.091 0.092 0.092 0.092 0.092 0.092 0.093 0.093

0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.073 0.073

0.101 0.101 0.101 0.101 0.100 0.100 0.101 0.101 0.101

0.092 0.094 0.095 0.098 0.099 0.100 0.103 0.102 0.105

0.071 0.071 0.071 0.072 0.072 0.072 0.072 0.073 0.073

0.121 0.123 0.126 0.125 0.128 0.127 0.125 0.124 0.124

0.083 0.084 0.084 0.084 0.084 0.085 0.085 0.085 0.086

0.066 0.066 0.067 0.067 0.067 0.068 0.068 0.068 0.067

0.070 0.071 0.071 0.071 0.071 0.071 0.071 0.072 0.072

0.089 0.088 0.087 0.087 0.087 0.087 0.088 0.088 0.089

0.075 0.075 0.075 0.075 0.076 0.076 0.076 0.076 0.077

0.098 0.099 0.099 0.099 0.100 0.100 0.101 0.101 0.101
2023 2024 2025 2026 2027 2028 2029 2030 2031

0.93 0.94 0.94 0.93 0.92 0.91 0.89 0.89 0.89

0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.88 0.88

0.87 0.87 0.86 0.86 0.86 0.87 0.87 0.87 0.88

0.97 0.97 0.97 0.97 0.96 0.97 0.97 0.97 0.97

1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00

0.98 0.97 0.97 0.97 0.97 0.97 0.97 0.96 0.96

0.95 0.97 0.98 0.99 1.00 1.02 1.03 1.03 1.04

0.98 0.98 0.99 0.99 1.00 1.00 1.01 1.01 1.01

0.93 0.93 0.93 0.94 0.92 0.91 0.90 0.89 0.88

0.93 0.93 0.94 0.94 0.94 0.94 0.94 0.94 0.94

2023 2024 2025 2026 2027 2028 2029 2030 2031

0.98 0.97 0.96 0.95 0.95 0.95 0.93 0.92 0.93

0.90 0.90 0.90 0.91 0.91 0.91 0.91 0.92 0.92

0.90 0.90 0.91 0.91 0.92 0.92 0.93 0.93 0.94

1.00 1.00 1.00 1.01 1.01 1.02 1.03 1.04 1.04

1.04 1.04 1.05 1.05 1.05 1.05 1.05 1.05 1.06

1.03 1.03 1.04 1.04 1.04 1.04 1.05 1.04 1.04

1.02 1.03 1.06 1.05 1.08 1.10 1.10 1.10 1.12

1.03 1.03 1.03 1.03 1.04 1.06 1.06 1.07 1.07

0.95 0.96 0.97 0.97 0.96 0.95 0.95 0.94 0.94

0.97 0.97 0.98 0.98 0.99 0.99 0.99 0.99 1.00

2023 2024 2025 2026 2027 2028 2029 2030 2031

0.91 0.91 0.90 0.89 0.89 0.87 0.86 0.85 0.85

0.85 0.85 0.85 0.85 0.84 0.84 0.84 0.84 0.84

0.83 0.83 0.83 0.83 0.82 0.82 0.82 0.82 0.82
0.93 0.93 0.92 0.92 0.91 0.91 0.91 0.90 0.90

0.97 0.97 0.97 0.97 0.96 0.96 0.95 0.95 0.95

0.94 0.93 0.93 0.92 0.92 0.91 0.90 0.90 0.90

0.92 0.93 0.94 0.95 0.96 0.97 0.97 0.97 0.98

0.94 0.94 0.94 0.95 0.94 0.95 0.95 0.95 0.95

0.89 0.89 0.90 0.90 0.89 0.87 0.86 0.86 0.85

0.90 0.90 0.90 0.90 0.90 0.89 0.89 0.89 0.89

2023 2024 2025 2026 2027 2028 2029 2030 2031

$ 0.126 $ 0.127 $ 0.127 $ 0.125 $ 0.124 $ 0.123 $ 0.120 $ 0.119 $ 0.120

$ 0.116 $ 0.116 $ 0.116 $ 0.116 $ 0.116 $ 0.116 $ 0.117 $ 0.117 $ 0.117

$ 0.084 $ 0.084 $ 0.083 $ 0.083 $ 0.083 $ 0.084 $ 0.084 $ 0.084 $ 0.085

$ 0.072 $ 0.072 $ 0.072 $ 0.072 $ 0.072 $ 0.072 $ 0.072 $ 0.072 $ 0.072

$ 0.091 $ 0.091 $ 0.091 $ 0.091 $ 0.092 $ 0.092 $ 0.091 $ 0.091 $ 0.091

$ 0.078 $ 0.078 $ 0.077 $ 0.077 $ 0.077 $ 0.077 $ 0.077 $ 0.077 $ 0.077

$ 0.077 $ 0.078 $ 0.079 $ 0.080 $ 0.081 $ 0.082 $ 0.083 $ 0.083 $ 0.084

$ 0.077 $ 0.078 $ 0.078 $ 0.078 $ 0.079 $ 0.079 $ 0.080 $ 0.079 $ 0.080

$ 0.111 $ 0.111 $ 0.112 $ 0.113 $ 0.111 $ 0.109 $ 0.108 $ 0.107 $ 0.106

$ 0.091 $ 0.092 $ 0.092 $ 0.092 $ 0.092 $ 0.092 $ 0.092 $ 0.092 $ 0.092
2023 2024 2025 2026 2027 2028 2029 2030 2031

$ 0.133 $ 0.131 $ 0.129 $ 0.129 $ 0.128 $ 0.128 $ 0.126 $ 0.125 $ 0.125

$ 0.119 $ 0.119 $ 0.119 $ 0.120 $ 0.121 $ 0.121 $ 0.121 $ 0.122 $ 0.122

$ 0.087 $ 0.087 $ 0.088 $ 0.088 $ 0.089 $ 0.089 $ 0.090 $ 0.090 $ 0.091

$ 0.074 $ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.076 $ 0.077 $ 0.077 $ 0.077

$ 0.095 $ 0.095 $ 0.095 $ 0.096 $ 0.096 $ 0.096 $ 0.096 $ 0.096 $ 0.097

$ 0.082 $ 0.082 $ 0.083 $ 0.084 $ 0.084 $ 0.084 $ 0.084 $ 0.084 $ 0.084

$ 0.082 $ 0.083 $ 0.085 $ 0.085 $ 0.087 $ 0.089 $ 0.089 $ 0.089 $ 0.091

$ 0.081 $ 0.081 $ 0.081 $ 0.082 $ 0.082 $ 0.083 $ 0.084 $ 0.084 $ 0.085

$ 0.114 $ 0.115 $ 0.117 $ 0.117 $ 0.115 $ 0.114 $ 0.114 $ 0.113 $ 0.113

$ 0.095 $ 0.095 $ 0.096 $ 0.096 $ 0.097 $ 0.097 $ 0.097 $ 0.097 $ 0.098

2023 2024 2025 2026 2027 2028 2029 2030 2031

$ 0.123 $ 0.123 $ 0.121 $ 0.120 $ 0.120 $ 0.117 $ 0.116 $ 0.115 $ 0.115

$ 0.113 $ 0.113 $ 0.113 $ 0.112 $ 0.112 $ 0.112 $ 0.112 $ 0.111 $ 0.111

$ 0.080 $ 0.080 $ 0.080 $ 0.080 $ 0.080 $ 0.079 $ 0.079 $ 0.079 $ 0.079

$ 0.069 $ 0.069 $ 0.069 $ 0.069 $ 0.068 $ 0.068 $ 0.068 $ 0.067 $ 0.067

$ 0.089 $ 0.089 $ 0.088 $ 0.088 $ 0.088 $ 0.088 $ 0.087 $ 0.086 $ 0.086

$ 0.076 $ 0.075 $ 0.074 $ 0.074 $ 0.073 $ 0.073 $ 0.072 $ 0.072 $ 0.072

$ 0.074 $ 0.075 $ 0.076 $ 0.077 $ 0.078 $ 0.078 $ 0.078 $ 0.078 $ 0.079

$ 0.074 $ 0.074 $ 0.074 $ 0.075 $ 0.074 $ 0.075 $ 0.075 $ 0.075 $ 0.075

$ 0.107 $ 0.107 $ 0.108 $ 0.108 $ 0.107 $ 0.105 $ 0.104 $ 0.103 $ 0.102

$ 0.088 $ 0.088 $ 0.088 $ 0.088 $ 0.088 $ 0.088 $ 0.087 $ 0.087 $ 0.087
2028 2029 2030 2031 2032 2033 2034 2035 2036

19 20 21 22 23 24 25 26 27

0.092 0.091 0.091 0.091 0.092 0.091 0.091 0.091 0.091

0.128 0.126 0.125 0.124 0.123 0.122 0.122 0.122 0.121

0.089 0.089 0.089 0.089 0.090 0.090 0.090 0.090 0.090

0.074 0.074 0.074 0.074 0.075 0.076 0.076 0.075 0.076

0.118 0.117 0.116 0.115 0.114 0.113 0.113 0.113 0.112

0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.079 0.079

0.147 0.146 0.145 0.145 0.145 0.145 0.144 0.145 0.144

0.116 0.115 0.115 0.114 0.115 0.114 0.114 0.115 0.115

0.125 0.125 0.124 0.124 0.124 0.123 0.124 0.124 0.124

0.104 0.104 0.103 0.103 0.103 0.103 0.103 0.103 0.103

0.087 0.086 0.085 0.085 0.085 0.085 0.085 0.086 0.085

0.193 0.191 0.189 0.187 0.185 0.184 0.184 0.184 0.182

0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.063 0.063

0.075 0.075 0.074 0.074 0.075 0.075 0.075 0.075 0.075

0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.070 0.070

0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.070 0.070

0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.073 0.073

0.070 0.069 0.069 0.069 0.070 0.069 0.069 0.069 0.069

0.075 0.075 0.075 0.076 0.077 0.078 0.078 0.077 0.077

0.110 0.109 0.108 0.108 0.108 0.108 0.107 0.108 0.107

0.116 0.115 0.114 0.114 0.114 0.114 0.114 0.115 0.114

0.134 0.133 0.132 0.132 0.132 0.132 0.131 0.132 0.132

0.077 0.077 0.076 0.077 0.077 0.077 0.077 0.077 0.077

0.073 0.072 0.072 0.072 0.073 0.073 0.073 0.073 0.073

0.087 0.086 0.086 0.086 0.087 0.086 0.086 0.086 0.086

0.064 0.064 0.063 0.064 0.064 0.064 0.064 0.064 0.064

0.079 0.079 0.079 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 0.068 0.068

0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.103 0.103

0.127 0.126 0.125 0.125 0.125 0.125 0.124 0.125 0.125

0.118 0.118 0.117 0.117 0.118 0.118 0.118 0.119 0.119

0.080 0.080 0.080 0.080 0.081 0.081 0.081 0.081 0.081

0.132 0.132 0.131 0.132 0.132 0.132 0.133 0.133 0.134

0.077 0.077 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.063 0.063

0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.081 0.081

0.066 0.066 0.066 0.067 0.067 0.068 0.068 0.067 0.068

0.066 0.065 0.065 0.064 0.064 0.063 0.063 0.063 0.063

0.081 0.081 0.081 0.081 0.081 0.081 0.082 0.082 0.082

0.119 0.118 0.118 0.117 0.117 0.117 0.117 0.118 0.117
0.085 0.084 0.084 0.083 0.084 0.083 0.083 0.084 0.084

0.066 0.065 0.065 0.065 0.065 0.065 0.065 0.066 0.066

0.088 0.087 0.087 0.087 0.088 0.087 0.087 0.087 0.087

0.095 0.095 0.095 0.095 0.096 0.097 0.098 0.096 0.097

0.066 0.066 0.066 0.067 0.067 0.067 0.067 0.067 0.067

0.113 0.112 0.111 0.111 0.111 0.111 0.111 0.111 0.111

0.078 0.078 0.077 0.077 0.077 0.077 0.077 0.077 0.077

0.061 0.061 0.060 0.060 0.059 0.059 0.059 0.059 0.058

0.066 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065

0.079 0.079 0.079 0.079 0.079 0.079 0.080 0.080 0.080

0.070 0.069 0.069 0.070 0.070 0.070 0.070 0.070 0.070

0.092 0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091

2028 2029 2030 2031 2032 2033 2034 2035 2036

19 20 21 22 23 24 25 26 27

0.098 0.098 0.097 0.097 0.097 0.097 0.097 0.097 0.097

0.133 0.132 0.130 0.129 0.128 0.127 0.127 0.129 0.128

0.095 0.095 0.095 0.095 0.096 0.096 0.096 0.097 0.097

0.078 0.078 0.078 0.079 0.080 0.081 0.081 0.082 0.083

0.123 0.122 0.121 0.120 0.119 0.118 0.118 0.119 0.118

0.083 0.083 0.083 0.083 0.083 0.084 0.084 0.084 0.085

0.155 0.151 0.151 0.151 0.150 0.150 0.150 0.149 0.148

0.121 0.121 0.121 0.121 0.121 0.121 0.122 0.122 0.122

0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.132 0.132

0.109 0.109 0.109 0.109 0.109 0.109 0.109 0.110 0.110

0.091 0.090 0.090 0.090 0.090 0.090 0.091 0.091 0.091

0.201 0.199 0.196 0.195 0.194 0.192 0.193 0.194 0.193

0.066 0.066 0.066 0.066 0.066 0.067 0.067 0.067 0.067

0.079 0.079 0.079 0.079 0.080 0.080 0.080 0.081 0.081

0.073 0.073 0.073 0.074 0.074 0.074 0.074 0.075 0.075

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.075 0.075

0.077 0.077 0.077 0.077 0.077 0.077 0.078 0.078 0.078

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.073 0.073

0.079 0.080 0.080 0.081 0.081 0.082 0.082 0.084 0.085

0.115 0.113 0.112 0.112 0.112 0.111 0.112 0.111 0.110

0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.122 0.122

0.141 0.138 0.137 0.138 0.137 0.136 0.137 0.136 0.135

0.081 0.081 0.081 0.082 0.082 0.082 0.083 0.083 0.084

0.077 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078

0.093 0.093 0.092 0.092 0.092 0.092 0.092 0.091 0.091

0.068 0.068 0.068 0.068 0.068 0.069 0.069 0.069 0.069

0.084 0.085 0.085 0.085 0.085 0.085 0.086 0.086 0.086

0.071 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.073

0.108 0.109 0.108 0.108 0.109 0.109 0.110 0.110 0.111
0.133 0.131 0.130 0.130 0.130 0.129 0.130 0.129 0.128

0.123 0.123 0.123 0.123 0.124 0.125 0.125 0.127 0.127

0.085 0.086 0.085 0.086 0.086 0.086 0.086 0.087 0.087

0.138 0.138 0.138 0.138 0.139 0.140 0.141 0.142 0.143

0.081 0.081 0.080 0.080 0.081 0.081 0.081 0.081 0.081

0.066 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067

0.084 0.085 0.085 0.085 0.086 0.086 0.086 0.087 0.087

0.070 0.070 0.070 0.071 0.071 0.072 0.072 0.074 0.074

0.069 0.068 0.067 0.067 0.066 0.066 0.066 0.067 0.066

0.085 0.085 0.085 0.085 0.086 0.086 0.087 0.087 0.088

0.125 0.123 0.122 0.123 0.122 0.121 0.122 0.121 0.120

0.089 0.088 0.088 0.088 0.088 0.088 0.089 0.089 0.089

0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.071 0.071

0.094 0.094 0.093 0.093 0.093 0.093 0.093 0.092 0.092

0.099 0.100 0.100 0.101 0.102 0.103 0.104 0.105 0.106

0.071 0.071 0.071 0.071 0.071 0.071 0.072 0.072 0.072

0.119 0.116 0.116 0.116 0.115 0.115 0.115 0.115 0.114

0.082 0.082 0.081 0.081 0.081 0.082 0.082 0.082 0.082

0.064 0.063 0.063 0.062 0.062 0.061 0.061 0.062 0.061

0.069 0.068 0.068 0.068 0.068 0.068 0.069 0.069 0.069

0.084 0.084 0.084 0.085 0.085 0.085 0.086 0.086 0.087

0.074 0.074 0.074 0.074 0.074 0.075 0.075 0.075 0.076

0.096 0.096 0.096 0.096 0.096 0.096 0.097 0.097 0.098

2028 2029 2030 2031 2032 2033 2034 2035 2036

19 20 21 22 23 24 25 26 27

0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.105 0.105

0.139 0.138 0.138 0.138 0.137 0.137 0.136 0.135 0.134

0.100 0.100 0.101 0.101 0.102 0.103 0.103 0.102 0.103

0.084 0.084 0.084 0.086 0.087 0.088 0.088 0.088 0.089

0.129 0.128 0.128 0.128 0.128 0.127 0.126 0.125 0.125

0.087 0.088 0.088 0.088 0.089 0.090 0.090 0.089 0.089

0.161 0.159 0.157 0.158 0.157 0.155 0.151 0.149 0.148

0.127 0.128 0.127 0.128 0.129 0.129 0.129 0.129 0.129

0.138 0.138 0.138 0.138 0.139 0.140 0.139 0.139 0.139

0.114 0.115 0.115 0.115 0.116 0.116 0.116 0.116 0.116

0.095 0.095 0.095 0.095 0.096 0.096 0.096 0.096 0.096

0.210 0.209 0.208 0.208 0.208 0.207 0.206 0.204 0.203

0.069 0.070 0.070 0.070 0.071 0.071 0.071 0.071 0.071

0.084 0.084 0.085 0.085 0.086 0.086 0.086 0.086 0.086

0.078 0.078 0.078 0.079 0.080 0.080 0.080 0.079 0.079

0.078 0.078 0.079 0.079 0.080 0.080 0.080 0.080 0.081

0.081 0.082 0.082 0.083 0.083 0.084 0.084 0.084 0.084

0.080 0.081 0.080 0.080 0.081 0.081 0.080 0.079 0.079
0.085 0.086 0.086 0.087 0.088 0.089 0.090 0.090 0.091

0.120 0.118 0.117 0.118 0.117 0.115 0.112 0.111 0.110

0.127 0.127 0.127 0.128 0.129 0.129 0.129 0.128 0.129

0.147 0.145 0.143 0.144 0.143 0.141 0.138 0.136 0.134

0.086 0.087 0.087 0.088 0.088 0.089 0.088 0.088 0.088

0.081 0.082 0.083 0.083 0.084 0.084 0.084 0.084 0.085

0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.099 0.099

0.072 0.072 0.073 0.073 0.074 0.074 0.074 0.074 0.074

0.089 0.089 0.090 0.090 0.091 0.092 0.091 0.091 0.091

0.075 0.076 0.077 0.077 0.077 0.078 0.078 0.078 0.078

0.113 0.114 0.115 0.115 0.116 0.117 0.117 0.116 0.117

0.139 0.137 0.136 0.136 0.136 0.133 0.130 0.128 0.127

0.128 0.128 0.128 0.129 0.130 0.130 0.129 0.128 0.128

0.090 0.090 0.091 0.091 0.092 0.093 0.092 0.092 0.092

0.143 0.143 0.143 0.145 0.146 0.146 0.145 0.144 0.144

0.085 0.085 0.085 0.085 0.086 0.086 0.086 0.086 0.086

0.070 0.071 0.071 0.071 0.072 0.072 0.072 0.072 0.073

0.090 0.091 0.091 0.092 0.092 0.093 0.092 0.092 0.092

0.075 0.075 0.075 0.077 0.077 0.079 0.079 0.079 0.080

0.072 0.072 0.071 0.071 0.071 0.071 0.071 0.070 0.070

0.088 0.088 0.088 0.089 0.090 0.090 0.089 0.088 0.088

0.130 0.129 0.128 0.128 0.128 0.125 0.122 0.121 0.120

0.093 0.093 0.093 0.093 0.094 0.094 0.094 0.094 0.094

0.073 0.074 0.075 0.075 0.075 0.076 0.076 0.076 0.076

0.101 0.101 0.101 0.101 0.101 0.102 0.101 0.100 0.100

0.107 0.108 0.108 0.109 0.111 0.112 0.113 0.113 0.114

0.074 0.075 0.075 0.075 0.076 0.077 0.076 0.076 0.076

0.123 0.122 0.121 0.121 0.121 0.119 0.116 0.114 0.113

0.086 0.086 0.086 0.086 0.087 0.087 0.087 0.087 0.087

0.067 0.066 0.066 0.066 0.066 0.066 0.066 0.065 0.065

0.072 0.072 0.072 0.072 0.073 0.073 0.073 0.073 0.073

0.089 0.090 0.090 0.091 0.092 0.092 0.092 0.091 0.091

0.078 0.078 0.078 0.079 0.080 0.080 0.080 0.080 0.080

0.102 0.102 0.102 0.102 0.103 0.103 0.103 0.102 0.102
2032 2033 2034 2035 2036 2037 2038 2039 2040

0.88 0.88 0.88 0.88 0.87 0.87 0.86 0.86 0.85

0.89 0.89 0.90 0.91 0.91 0.92 0.92 0.92 0.93

0.88 0.88 0.89 0.89 0.90 0.90 0.90 0.91 0.91

0.97 0.98 0.98 0.98 0.98 0.98 0.98 0.99 0.99

1.00 1.00 1.01 1.01 1.01 1.01 1.01 1.01 1.02

0.96 0.96 0.96 0.95 0.95 0.95 0.95 0.95 0.95

1.05 1.06 1.06 1.08 1.09 1.10 1.11 1.12 1.13

1.01 1.02 1.02 1.03 1.03 1.03 1.04 1.04 1.05

0.88 0.87 0.87 0.88 0.87 0.87 0.86 0.86 0.85

0.94 0.94 0.94 0.95 0.95 0.95 0.95 0.95 0.95

2032 2033 2034 2035 2036 2037 2038 2039 2040

0.92 0.91 0.89 0.88 0.87 0.86 0.85 0.84 0.84

0.93 0.93 0.93 0.92 0.92 0.92 0.92 0.92 0.92

0.95 0.95 0.95 0.94 0.95 0.95 0.95 0.96 0.96

1.05 1.05 1.05 1.05 1.06 1.06 1.07 1.07 1.08

1.07 1.07 1.07 1.06 1.07 1.07 1.07 1.07 1.07

1.05 1.05 1.04 1.03 1.03 1.03 1.03 1.03 1.03

1.14 1.15 1.16 1.16 1.17 1.19 1.20 1.21 1.23

1.08 1.09 1.09 1.08 1.09 1.09 1.10 1.10 1.11

0.94 0.94 0.93 0.93 0.92 0.92 0.91 0.91 0.90

1.00 1.01 1.00 1.00 1.00 1.00 1.00 1.00 1.00

2032 2033 2034 2035 2036 2037 2038 2039 2040

0.85 0.85 0.85 0.85 0.85 0.84 0.84 0.84 0.83

0.84 0.84 0.85 0.85 0.85 0.85 0.86 0.86 0.86

0.82 0.82 0.82 0.83 0.83 0.83 0.83 0.83 0.83
0.91 0.91 0.91 0.91 0.91 0.91 0.91 0.91 0.91

0.95 0.94 0.94 0.95 0.95 0.95 0.94 0.94 0.94

0.91 0.90 0.90 0.90 0.89 0.89 0.89 0.88 0.88

0.99 1.00 1.00 0.99 0.99 0.99 1.00 1.00 1.01

0.95 0.95 0.95 0.96 0.96 0.96 0.96 0.96 0.96

0.84 0.84 0.84 0.83 0.83 0.82 0.81 0.81 0.80

0.89 0.89 0.89 0.89 0.89 0.89 0.88 0.88 0.88

2032 2033 2034 2035 2036 2037 2038 2039 2040

$ 0.119 $ 0.119 $ 0.119 $ 0.118 $ 0.118 $ 0.117 $ 0.116 $ 0.116 $ 0.115

$ 0.118 $ 0.118 $ 0.119 $ 0.120 $ 0.121 $ 0.121 $ 0.122 $ 0.122 $ 0.122

$ 0.085 $ 0.085 $ 0.086 $ 0.086 $ 0.086 $ 0.087 $ 0.087 $ 0.087 $ 0.088

$ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.073

$ 0.091 $ 0.091 $ 0.092 $ 0.092 $ 0.092 $ 0.092 $ 0.092 $ 0.093 $ 0.093

$ 0.077 $ 0.077 $ 0.077 $ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.076

$ 0.085 $ 0.085 $ 0.086 $ 0.087 $ 0.088 $ 0.089 $ 0.090 $ 0.091 $ 0.091

$ 0.080 $ 0.080 $ 0.080 $ 0.081 $ 0.081 $ 0.082 $ 0.082 $ 0.082 $ 0.082

$ 0.105 $ 0.105 $ 0.105 $ 0.106 $ 0.105 $ 0.104 $ 0.104 $ 0.103 $ 0.102

$ 0.092 $ 0.092 $ 0.092 $ 0.093 $ 0.093 $ 0.093 $ 0.093 $ 0.093 $ 0.093
2032 2033 2034 2035 2036 2037 2038 2039 2040

$ 0.125 $ 0.123 $ 0.120 $ 0.118 $ 0.117 $ 0.116 $ 0.115 $ 0.114 $ 0.113

$ 0.124 $ 0.124 $ 0.123 $ 0.122 $ 0.122 $ 0.122 $ 0.122 $ 0.122 $ 0.122

$ 0.092 $ 0.092 $ 0.092 $ 0.091 $ 0.091 $ 0.092 $ 0.092 $ 0.092 $ 0.093

$ 0.078 $ 0.078 $ 0.078 $ 0.078 $ 0.079 $ 0.079 $ 0.080 $ 0.080 $ 0.080

$ 0.097 $ 0.098 $ 0.097 $ 0.097 $ 0.097 $ 0.097 $ 0.098 $ 0.098 $ 0.098

$ 0.084 $ 0.084 $ 0.084 $ 0.083 $ 0.083 $ 0.082 $ 0.082 $ 0.082 $ 0.082

$ 0.092 $ 0.093 $ 0.093 $ 0.094 $ 0.095 $ 0.096 $ 0.097 $ 0.098 $ 0.099

$ 0.085 $ 0.086 $ 0.086 $ 0.085 $ 0.086 $ 0.086 $ 0.087 $ 0.087 $ 0.088

$ 0.113 $ 0.113 $ 0.112 $ 0.111 $ 0.111 $ 0.110 $ 0.109 $ 0.109 $ 0.108

$ 0.098 $ 0.099 $ 0.098 $ 0.098 $ 0.098 $ 0.098 $ 0.098 $ 0.098 $ 0.098

2032 2033 2034 2035 2036 2037 2038 2039 2040

$ 0.115 $ 0.115 $ 0.114 $ 0.115 $ 0.114 $ 0.114 $ 0.113 $ 0.113 $ 0.112

$ 0.112 $ 0.112 $ 0.112 $ 0.113 $ 0.113 $ 0.113 $ 0.113 $ 0.113 $ 0.114

$ 0.079 $ 0.079 $ 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 $ 0.068 $ 0.068

$ 0.086 $ 0.086 $ 0.086 $ 0.087 $ 0.086 $ 0.086 $ 0.086 $ 0.086 $ 0.086

$ 0.073 $ 0.072 $ 0.072 $ 0.072 $ 0.071 $ 0.071 $ 0.071 $ 0.071 $ 0.071

$ 0.080 $ 0.081 $ 0.081 $ 0.080 $ 0.080 $ 0.080 $ 0.081 $ 0.081 $ 0.081

$ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.076 $ 0.076 $ 0.076

$ 0.101 $ 0.100 $ 0.100 $ 0.100 $ 0.099 $ 0.098 $ 0.098 $ 0.097 $ 0.096

$ 0.087 $ 0.087 $ 0.087 $ 0.087 $ 0.087 $ 0.087 $ 0.087 $ 0.086 $ 0.086
2037 2038 2039 2040 2041 2042 2043 2044 2045

28 29 30 31 32 33 34 35 36

0.090 0.090 0.090 0.089 0.089 0.089 0.089 0.088 0.088

0.120 0.119 0.118 0.117 0.116 0.115 0.114 0.113 0.112

0.090 0.090 0.090 0.091 0.091 0.091 0.091 0.091 0.091

0.076 0.076 0.076 0.077 0.077 0.077 0.078 0.078 0.078

0.111 0.110 0.109 0.108 0.108 0.107 0.106 0.105 0.104

0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079

0.144 0.143 0.142 0.142 0.141 0.140 0.139 0.139 0.138

0.114 0.114 0.114 0.114 0.113 0.113 0.113 0.113 0.112

0.124 0.123 0.123 0.123 0.123 0.122 0.122 0.122 0.122

0.103 0.103 0.102 0.102 0.102 0.102 0.102 0.101 0.101

0.085 0.085 0.085 0.085 0.085 0.084 0.084 0.084 0.084

0.181 0.180 0.178 0.177 0.175 0.174 0.172 0.171 0.170

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

0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070

0.070 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069

0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072

0.069 0.068 0.068 0.068 0.068 0.067 0.067 0.067 0.067

0.077 0.077 0.078 0.078 0.078 0.079 0.079 0.079 0.080

0.107 0.106 0.106 0.105 0.105 0.104 0.104 0.103 0.103

0.114 0.114 0.114 0.114 0.113 0.113 0.113 0.113 0.112

0.131 0.130 0.130 0.129 0.128 0.128 0.127 0.127 0.126

0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.078

0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.072

0.085 0.085 0.085 0.085 0.084 0.084 0.084 0.083 0.083

0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064

0.080 0.080 0.080 0.081 0.081 0.081 0.081 0.081 0.081

0.068 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067

0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103

0.124 0.123 0.123 0.122 0.122 0.121 0.120 0.120 0.119

0.119 0.119 0.119 0.120 0.120 0.120 0.120 0.120 0.120

0.081 0.081 0.081 0.081 0.081 0.081 0.082 0.082 0.082

0.134 0.134 0.134 0.134 0.134 0.134 0.135 0.135 0.135

0.076 0.076 0.076 0.076 0.076 0.075 0.075 0.075 0.075

0.063 0.063 0.063 0.063 0.063 0.062 0.062 0.062 0.062

0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081

0.068 0.068 0.068 0.069 0.069 0.069 0.069 0.070 0.070

0.062 0.062 0.061 0.061 0.060 0.060 0.059 0.059 0.058

0.082 0.082 0.082 0.082 0.083 0.083 0.083 0.083 0.083

0.116 0.116 0.115 0.115 0.114 0.114 0.113 0.113 0.112
0.083 0.083 0.083 0.083 0.083 0.083 0.082 0.082 0.082

0.066 0.066 0.066 0.066 0.066 0.065 0.065 0.065 0.065

0.086 0.086 0.086 0.086 0.085 0.085 0.085 0.084 0.084

0.097 0.097 0.098 0.098 0.098 0.099 0.099 0.100 0.100

0.067 0.067 0.067 0.067 0.067 0.068 0.068 0.068 0.068

0.110 0.110 0.109 0.109 0.108 0.107 0.107 0.106 0.106

0.077 0.077 0.077 0.076 0.076 0.076 0.076 0.076 0.076

0.058 0.057 0.057 0.056 0.056 0.055 0.055 0.054 0.054

0.065 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064

0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.070 0.070 0.070 0.070 0.071 0.071 0.071 0.071 0.071

0.091 0.091 0.091 0.090 0.090 0.090 0.090 0.090 0.090

2037 2038 2039 2040 2041 2042 2043 2044 2045

28 29 30 31 32 33 34 35 36

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.095 0.095

0.127 0.126 0.125 0.124 0.123 0.122 0.122 0.121 0.120

0.098 0.098 0.098 0.099 0.099 0.099 0.100 0.100 0.101

0.084 0.085 0.086 0.086 0.087 0.088 0.089 0.090 0.091

0.118 0.117 0.116 0.115 0.114 0.114 0.113 0.112 0.111

0.085 0.085 0.086 0.086 0.086 0.087 0.087 0.087 0.088

0.148 0.147 0.146 0.145 0.144 0.143 0.142 0.141 0.141

0.122 0.123 0.123 0.123 0.123 0.123 0.123 0.123 0.123

0.132 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133

0.110 0.110 0.110 0.110 0.110 0.111 0.111 0.111 0.111

0.091 0.091 0.092 0.092 0.092 0.092 0.092 0.092 0.092

0.192 0.190 0.189 0.188 0.186 0.185 0.184 0.182 0.181

0.068 0.068 0.068 0.068 0.069 0.069 0.069 0.070 0.070

0.082 0.082 0.082 0.082 0.083 0.083 0.083 0.084 0.084

0.076 0.076 0.076 0.076 0.077 0.077 0.077 0.077 0.078

0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.076 0.076

0.078 0.078 0.078 0.078 0.078 0.079 0.079 0.079 0.079

0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.072 0.072

0.085 0.086 0.087 0.088 0.089 0.090 0.091 0.091 0.092

0.110 0.109 0.109 0.108 0.107 0.107 0.106 0.105 0.105

0.122 0.122 0.123 0.123 0.123 0.123 0.123 0.123 0.123

0.135 0.134 0.133 0.132 0.131 0.131 0.130 0.129 0.128

0.084 0.084 0.084 0.085 0.085 0.085 0.086 0.086 0.086

0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079

0.091 0.091 0.091 0.091 0.091 0.090 0.090 0.090 0.090

0.069 0.069 0.069 0.069 0.069 0.069 0.070 0.070 0.070

0.087 0.087 0.087 0.088 0.088 0.088 0.089 0.089 0.089

0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073

0.111 0.111 0.112 0.112 0.113 0.113 0.114 0.114 0.114
0.127 0.127 0.126 0.125 0.124 0.124 0.123 0.122 0.121

0.128 0.128 0.129 0.129 0.130 0.130 0.131 0.131 0.131

0.088 0.088 0.088 0.089 0.089 0.089 0.090 0.090 0.090

0.143 0.144 0.144 0.145 0.145 0.146 0.146 0.147 0.147

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068

0.088 0.088 0.088 0.089 0.089 0.089 0.090 0.090 0.090

0.075 0.076 0.077 0.077 0.078 0.079 0.080 0.080 0.081

0.066 0.065 0.065 0.064 0.064 0.063 0.063 0.063 0.062

0.088 0.088 0.089 0.089 0.089 0.090 0.090 0.090 0.091

0.120 0.119 0.118 0.117 0.117 0.116 0.115 0.115 0.114

0.089 0.089 0.089 0.090 0.090 0.090 0.090 0.090 0.090

0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.072

0.092 0.092 0.092 0.092 0.092 0.092 0.091 0.091 0.091

0.107 0.108 0.109 0.111 0.112 0.113 0.114 0.115 0.116

0.073 0.073 0.073 0.073 0.074 0.074 0.074 0.075 0.075

0.113 0.112 0.112 0.111 0.110 0.110 0.109 0.108 0.108

0.082 0.082 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.061 0.061 0.060 0.060 0.059 0.059 0.058 0.058 0.058

0.069 0.069 0.069 0.069 0.069 0.070 0.070 0.070 0.070

0.087 0.087 0.087 0.088 0.088 0.088 0.089 0.089 0.089

0.076 0.076 0.077 0.077 0.077 0.077 0.078 0.078 0.078

0.098 0.098 0.098 0.098 0.098 0.098 0.098 0.098 0.099

2037 2038 2039 2040 2041 2042 2043 2044 2045

28 29 30 31 32 33 34 35 36

0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.103 0.103

0.134 0.133 0.132 0.131 0.131 0.130 0.129 0.129 0.128

0.103 0.104 0.104 0.105 0.105 0.106 0.106 0.107 0.107

0.090 0.091 0.092 0.093 0.095 0.096 0.097 0.098 0.099

0.124 0.123 0.123 0.122 0.121 0.121 0.120 0.119 0.119

0.090 0.090 0.091 0.091 0.092 0.092 0.093 0.093 0.094

0.146 0.145 0.143 0.142 0.141 0.140 0.138 0.137 0.136

0.129 0.129 0.129 0.130 0.130 0.130 0.130 0.130 0.131

0.140 0.140 0.140 0.140 0.140 0.141 0.141 0.141 0.141

0.116 0.116 0.116 0.116 0.117 0.117 0.117 0.117 0.117

0.096 0.096 0.097 0.097 0.097 0.097 0.097 0.097 0.097

0.202 0.201 0.200 0.199 0.198 0.197 0.195 0.194 0.193

0.072 0.072 0.072 0.073 0.073 0.073 0.074 0.074 0.075

0.086 0.086 0.087 0.087 0.087 0.088 0.088 0.088 0.089

0.080 0.080 0.080 0.081 0.081 0.081 0.081 0.082 0.082

0.081 0.081 0.082 0.082 0.083 0.083 0.083 0.084 0.084

0.084 0.085 0.085 0.086 0.086 0.086 0.087 0.087 0.088

0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.078
0.092 0.093 0.094 0.095 0.096 0.097 0.098 0.099 0.100

0.109 0.108 0.107 0.106 0.105 0.104 0.103 0.102 0.101

0.129 0.129 0.129 0.129 0.130 0.130 0.130 0.130 0.130

0.133 0.132 0.131 0.130 0.128 0.127 0.126 0.125 0.124

0.089 0.089 0.089 0.089 0.090 0.090 0.090 0.091 0.091

0.085 0.085 0.086 0.086 0.087 0.087 0.087 0.088 0.088

0.099 0.099 0.098 0.098 0.098 0.098 0.098 0.098 0.098

0.075 0.075 0.075 0.076 0.076 0.076 0.077 0.077 0.078

0.092 0.092 0.093 0.093 0.094 0.094 0.095 0.095 0.096

0.079 0.079 0.079 0.080 0.080 0.081 0.081 0.081 0.082

0.117 0.118 0.119 0.119 0.120 0.120 0.121 0.122 0.122

0.126 0.125 0.124 0.123 0.122 0.120 0.119 0.118 0.117

0.128 0.128 0.129 0.129 0.129 0.129 0.129 0.129 0.130

0.093 0.093 0.094 0.094 0.095 0.095 0.096 0.096 0.097

0.144 0.144 0.144 0.144 0.145 0.145 0.145 0.145 0.145

0.086 0.086 0.086 0.086 0.086 0.087 0.087 0.087 0.087

0.073 0.073 0.074 0.074 0.074 0.075 0.075 0.075 0.076

0.092 0.093 0.093 0.093 0.094 0.094 0.094 0.095 0.095

0.081 0.082 0.083 0.084 0.085 0.085 0.086 0.087 0.088

0.069 0.069 0.068 0.068 0.068 0.067 0.067 0.067 0.066

0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089

0.118 0.117 0.116 0.115 0.114 0.113 0.112 0.111 0.110

0.094 0.094 0.094 0.095 0.095 0.095 0.095 0.095 0.095

0.077 0.077 0.077 0.078 0.078 0.078 0.079 0.079 0.080

0.100 0.100 0.100 0.099 0.099 0.099 0.099 0.099 0.099

0.116 0.117 0.118 0.119 0.121 0.122 0.123 0.125 0.126

0.077 0.077 0.078 0.078 0.078 0.079 0.079 0.080 0.080

0.112 0.111 0.110 0.109 0.108 0.107 0.106 0.105 0.104

0.087 0.087 0.087 0.087 0.087 0.087 0.088 0.088 0.088

0.064 0.064 0.064 0.063 0.063 0.063 0.062 0.062 0.062

0.073 0.073 0.073 0.073 0.073 0.073 0.074 0.074 0.074

0.092 0.092 0.092 0.093 0.093 0.093 0.094 0.094 0.094

0.080 0.081 0.081 0.082 0.082 0.082 0.083 0.083 0.084

0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.104 0.104
2041 2042 2043 2044 2045 2046 2047 2048 2049

0.85 0.84 0.84 0.83 0.83 0.82 0.82 0.81 0.81

0.93 0.93 0.94 0.94 0.94 0.95 0.95 0.95 0.96

0.91 0.92 0.92 0.92 0.93 0.93 0.93 0.94 0.94

0.99 0.99 0.99 0.99 0.99 0.99 1.00 1.00 1.00

1.02 1.02 1.02 1.02 1.02 1.02 1.02 1.02 1.02

0.94 0.94 0.94 0.94 0.94 0.94 0.94 0.94 0.93

1.14 1.16 1.17 1.18 1.19 1.20 1.21 1.22 1.24

1.05 1.05 1.06 1.06 1.07 1.07 1.07 1.08 1.08

0.84 0.84 0.83 0.83 0.82 0.82 0.81 0.80 0.80

0.96 0.96 0.96 0.96 0.96 0.96 0.96 0.96 0.97

2041 2042 2043 2044 2045 2046 2047 2048 2049

0.83 0.82 0.81 0.80 0.80 0.79 0.78 0.78 0.77

0.92 0.92 0.93 0.93 0.93 0.93 0.93 0.93 0.93

0.96 0.97 0.97 0.97 0.98 0.98 0.98 0.99 0.99

1.08 1.09 1.09 1.10 1.10 1.11 1.11 1.12 1.12

1.07 1.08 1.08 1.08 1.08 1.08 1.08 1.08 1.09

1.02 1.02 1.02 1.02 1.02 1.02 1.02 1.02 1.01

1.24 1.25 1.27 1.28 1.29 1.31 1.32 1.34 1.35

1.12 1.12 1.13 1.13 1.14 1.14 1.15 1.16 1.16

0.90 0.89 0.89 0.88 0.88 0.87 0.87 0.86 0.86

1.01 1.01 1.01 1.01 1.01 1.01 1.01 1.02 1.02

2041 2042 2043 2044 2045 2046 2047 2048 2049

0.83 0.82 0.82 0.82 0.81 0.81 0.80 0.80 0.80

0.86 0.86 0.86 0.86 0.86 0.86 0.86 0.86 0.86

0.83 0.83 0.83 0.83 0.83 0.83 0.83 0.83 0.83
0.91 0.91 0.91 0.91 0.91 0.91 0.91 0.90 0.90

0.94 0.94 0.93 0.93 0.93 0.93 0.93 0.93 0.92

0.88 0.88 0.87 0.87 0.87 0.86 0.86 0.86 0.86

1.01 1.01 1.02 1.02 1.03 1.03 1.03 1.04 1.04

0.96 0.96 0.96 0.96 0.96 0.96 0.97 0.97 0.97

0.79 0.79 0.78 0.78 0.77 0.76 0.76 0.75 0.75

0.88 0.88 0.88 0.88 0.87 0.87 0.87 0.87 0.87

2041 2042 2043 2044 2045 2046 2047 2048 2049

$ 0.114 $ 0.114 $ 0.113 $ 0.112 $ 0.111 $ 0.111 $ 0.110 $ 0.109 $ 0.109

$ 0.123 $ 0.123 $ 0.124 $ 0.124 $ 0.125 $ 0.125 $ 0.126 $ 0.126 $ 0.127

$ 0.088 $ 0.088 $ 0.089 $ 0.089 $ 0.089 $ 0.090 $ 0.090 $ 0.090 $ 0.091

$ 0.074 $ 0.074 $ 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 $ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.075

$ 0.092 $ 0.093 $ 0.094 $ 0.095 $ 0.096 $ 0.097 $ 0.098 $ 0.099 $ 0.100

$ 0.083 $ 0.083 $ 0.083 $ 0.084 $ 0.084 $ 0.084 $ 0.085 $ 0.085 $ 0.085

$ 0.101 $ 0.101 $ 0.100 $ 0.099 $ 0.099 $ 0.098 $ 0.097 $ 0.097 $ 0.096

$ 0.094 $ 0.094 $ 0.094 $ 0.094 $ 0.094 $ 0.094 $ 0.094 $ 0.094 $ 0.095
2041 2042 2043 2044 2045 2046 2047 2048 2049

$ 0.112 $ 0.111 $ 0.110 $ 0.109 $ 0.108 $ 0.107 $ 0.106 $ 0.105 $ 0.104

$ 0.122 $ 0.123 $ 0.123 $ 0.123 $ 0.123 $ 0.123 $ 0.123 $ 0.124 $ 0.124

$ 0.093 $ 0.093 $ 0.094 $ 0.094 $ 0.094 $ 0.095 $ 0.095 $ 0.095 $ 0.096

$ 0.081 $ 0.081 $ 0.081 $ 0.082 $ 0.082 $ 0.083 $ 0.083 $ 0.083 $ 0.084

$ 0.098 $ 0.098 $ 0.098 $ 0.098 $ 0.099 $ 0.099 $ 0.099 $ 0.099 $ 0.099

$ 0.082 $ 0.082 $ 0.082 $ 0.082 $ 0.082 $ 0.082 $ 0.081 $ 0.081 $ 0.081

$ 0.100 $ 0.101 $ 0.102 $ 0.103 $ 0.105 $ 0.106 $ 0.107 $ 0.108 $ 0.109

$ 0.088 $ 0.088 $ 0.089 $ 0.089 $ 0.090 $ 0.090 $ 0.091 $ 0.091 $ 0.092

$ 0.108 $ 0.107 $ 0.106 $ 0.106 $ 0.105 $ 0.105 $ 0.104 $ 0.104 $ 0.103

$ 0.099 $ 0.099 $ 0.099 $ 0.099 $ 0.099 $ 0.099 $ 0.099 $ 0.100 $ 0.100

2041 2042 2043 2044 2045 2046 2047 2048 2049

$ 0.112 $ 0.111 $ 0.111 $ 0.110 $ 0.110 $ 0.109 $ 0.109 $ 0.108 $ 0.108

$ 0.114 $ 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 $ 0.067 $ 0.067 $ 0.067 $ 0.067

$ 0.086 $ 0.085 $ 0.085 $ 0.085 $ 0.085 $ 0.085 $ 0.085 $ 0.084 $ 0.084

$ 0.070 $ 0.070 $ 0.070 $ 0.070 $ 0.069 $ 0.069 $ 0.069 $ 0.069 $ 0.069

$ 0.081 $ 0.082 $ 0.082 $ 0.082 $ 0.083 $ 0.083 $ 0.083 $ 0.084 $ 0.084

$ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.076

$ 0.095 $ 0.095 $ 0.094 $ 0.093 $ 0.092 $ 0.092 $ 0.091 $ 0.090 $ 0.089

$ 0.086 $ 0.086 $ 0.086 $ 0.086 $ 0.086 $ 0.086 $ 0.085 $ 0.085 $ 0.085
2046 2047 2048 2049 2050 2051 2052 2053 2054

37 38 39 40 41 42 43 44 45

0.088 0.087 0.087 0.087 0.087 0.086 0.086 0.086 0.085

0.111 0.111 0.110 0.109 0.108 0.107 0.106 0.105 0.104

0.091 0.091 0.091 0.091 0.091 0.091 0.092 0.092 0.092

0.079 0.079 0.079 0.079 0.080 0.080 0.080 0.081 0.081

0.103 0.103 0.102 0.101 0.100 0.099 0.099 0.098 0.097

0.079 0.079 0.079 0.080 0.080 0.080 0.080 0.080 0.080

0.137 0.137 0.136 0.136 0.135 0.134 0.134 0.133 0.132

0.112 0.112 0.112 0.112 0.111 0.111 0.111 0.111 0.111

0.121 0.121 0.121 0.121 0.121 0.120 0.120 0.120 0.120

0.101 0.101 0.101 0.100 0.100 0.100 0.100 0.100 0.099

0.084 0.084 0.083 0.083 0.083 0.083 0.083 0.083 0.082

0.168 0.167 0.166 0.164 0.163 0.162 0.161 0.159 0.158

0.063 0.063 0.063 0.063 0.063 0.063 0.064 0.064 0.064

0.075 0.075 0.075 0.075 0.075 0.076 0.076 0.076 0.076

0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070

0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069

0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072

0.067 0.066 0.066 0.066 0.066 0.066 0.065 0.065 0.065

0.080 0.080 0.081 0.081 0.081 0.081 0.082 0.082 0.082

0.102 0.102 0.101 0.101 0.100 0.100 0.099 0.099 0.098

0.112 0.112 0.112 0.112 0.111 0.111 0.111 0.111 0.110

0.125 0.125 0.124 0.124 0.123 0.122 0.122 0.121 0.121

0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078

0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072

0.083 0.083 0.082 0.082 0.082 0.082 0.081 0.081 0.081

0.064 0.064 0.064 0.063 0.063 0.063 0.063 0.063 0.063

0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.082 0.082

0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067

0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104

0.119 0.118 0.118 0.117 0.116 0.116 0.115 0.115 0.114

0.120 0.120 0.121 0.121 0.121 0.121 0.121 0.121 0.121

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.135 0.135 0.135 0.135 0.135 0.136 0.136 0.136 0.136

0.075 0.075 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062

0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081

0.070 0.071 0.071 0.071 0.071 0.072 0.072 0.072 0.072

0.058 0.057 0.057 0.056 0.056 0.055 0.055 0.055 0.054

0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.084 0.084

0.111 0.111 0.110 0.110 0.109 0.109 0.108 0.108 0.107
0.082 0.082 0.082 0.081 0.081 0.081 0.081 0.081 0.081

0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065

0.084 0.084 0.083 0.083 0.083 0.083 0.082 0.082 0.082

0.100 0.101 0.101 0.102 0.102 0.102 0.103 0.103 0.104

0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068

0.105 0.105 0.104 0.104 0.103 0.103 0.102 0.102 0.101

0.076 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.074

0.054 0.053 0.053 0.052 0.052 0.052 0.051 0.051 0.050

0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.062

0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071

0.090 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.088

2046 2047 2048 2049 2050 2051 2052 2053 2054

37 38 39 40 41 42 43 44 45

0.095 0.095 0.095 0.095 0.095 0.094 0.094 0.094 0.094

0.119 0.118 0.117 0.117 0.116 0.115 0.114 0.113 0.113

0.101 0.101 0.102 0.102 0.102 0.103 0.103 0.104 0.104

0.092 0.093 0.093 0.094 0.095 0.096 0.097 0.098 0.099

0.110 0.110 0.109 0.108 0.107 0.107 0.106 0.105 0.104

0.088 0.088 0.089 0.089 0.089 0.090 0.090 0.090 0.091

0.140 0.139 0.138 0.137 0.136 0.136 0.135 0.134 0.133

0.123 0.124 0.124 0.124 0.124 0.124 0.124 0.124 0.124

0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.135

0.111 0.111 0.111 0.111 0.111 0.112 0.112 0.112 0.112

0.092 0.092 0.092 0.092 0.092 0.093 0.093 0.093 0.093

0.180 0.179 0.177 0.176 0.175 0.174 0.173 0.171 0.170

0.070 0.070 0.071 0.071 0.071 0.071 0.072 0.072 0.072

0.084 0.085 0.085 0.085 0.086 0.086 0.086 0.086 0.087

0.078 0.078 0.079 0.079 0.079 0.079 0.080 0.080 0.080

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.077

0.079 0.079 0.079 0.079 0.079 0.079 0.080 0.080 0.080

0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.071 0.071

0.093 0.094 0.095 0.096 0.097 0.098 0.099 0.100 0.101

0.104 0.103 0.103 0.102 0.102 0.101 0.100 0.100 0.099

0.123 0.123 0.124 0.124 0.124 0.124 0.124 0.124 0.124

0.127 0.127 0.126 0.125 0.124 0.124 0.123 0.122 0.121

0.087 0.087 0.087 0.088 0.088 0.088 0.089 0.089 0.089

0.079 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.090 0.090 0.090 0.090 0.089 0.089 0.089 0.089 0.089

0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.071

0.090 0.090 0.090 0.091 0.091 0.091 0.092 0.092 0.093

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.115 0.115 0.116 0.116 0.117 0.117 0.117 0.118 0.118
0.121 0.120 0.119 0.118 0.118 0.117 0.116 0.116 0.115

0.132 0.132 0.133 0.133 0.134 0.134 0.135 0.135 0.136

0.091 0.091 0.091 0.092 0.092 0.092 0.093 0.093 0.093

0.148 0.149 0.149 0.150 0.150 0.151 0.151 0.152 0.152

0.082 0.082 0.082 0.082 0.083 0.083 0.083 0.083 0.083

0.068 0.068 0.069 0.069 0.069 0.069 0.069 0.069 0.069

0.090 0.091 0.091 0.091 0.092 0.092 0.092 0.093 0.093

0.082 0.083 0.084 0.084 0.085 0.086 0.087 0.088 0.089

0.062 0.061 0.061 0.060 0.060 0.060 0.059 0.059 0.058

0.091 0.091 0.092 0.092 0.092 0.093 0.093 0.093 0.094

0.113 0.113 0.112 0.111 0.111 0.110 0.109 0.109 0.108

0.090 0.090 0.090 0.090 0.090 0.091 0.091 0.091 0.091

0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072

0.091 0.091 0.091 0.091 0.090 0.090 0.090 0.090 0.090

0.117 0.118 0.119 0.121 0.122 0.123 0.124 0.125 0.127

0.075 0.075 0.076 0.076 0.076 0.077 0.077 0.077 0.077

0.107 0.107 0.106 0.105 0.105 0.104 0.103 0.103 0.102

0.083 0.083 0.083 0.083 0.083 0.083 0.084 0.084 0.084

0.057 0.057 0.056 0.056 0.056 0.055 0.055 0.055 0.054

0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070

0.090 0.090 0.090 0.091 0.091 0.091 0.092 0.092 0.092

0.079 0.079 0.079 0.079 0.080 0.080 0.080 0.081 0.081

0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.100 0.100

2046 2047 2048 2049 2050 2051 2052 2053 2054

37 38 39 40 41 42 43 44 45

0.103 0.103 0.103 0.103 0.103 0.103 0.102 0.102 0.102

0.127 0.127 0.126 0.125 0.124 0.124 0.123 0.122 0.122

0.108 0.109 0.109 0.110 0.110 0.111 0.111 0.112 0.112

0.100 0.101 0.102 0.103 0.104 0.106 0.107 0.108 0.109

0.118 0.117 0.117 0.116 0.116 0.115 0.114 0.114 0.113

0.094 0.095 0.095 0.096 0.096 0.097 0.097 0.097 0.098

0.134 0.133 0.132 0.131 0.129 0.128 0.127 0.126 0.125

0.131 0.131 0.131 0.131 0.132 0.132 0.132 0.132 0.132

0.141 0.142 0.142 0.142 0.142 0.143 0.143 0.143 0.143

0.118 0.118 0.118 0.118 0.118 0.118 0.119 0.119 0.119

0.098 0.098 0.098 0.098 0.098 0.098 0.098 0.099 0.099

0.192 0.191 0.190 0.189 0.188 0.187 0.186 0.185 0.184

0.075 0.075 0.076 0.076 0.076 0.077 0.077 0.078 0.078

0.089 0.089 0.089 0.090 0.090 0.090 0.091 0.091 0.091

0.082 0.082 0.083 0.083 0.083 0.084 0.084 0.084 0.084

0.084 0.085 0.085 0.086 0.086 0.086 0.087 0.087 0.088

0.088 0.088 0.089 0.089 0.090 0.090 0.091 0.091 0.091

0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078
0.102 0.103 0.104 0.105 0.106 0.107 0.109 0.110 0.111

0.100 0.099 0.098 0.097 0.096 0.095 0.095 0.094 0.093

0.131 0.131 0.131 0.131 0.131 0.132 0.132 0.132 0.132

0.123 0.121 0.120 0.119 0.118 0.117 0.116 0.115 0.114

0.091 0.092 0.092 0.092 0.093 0.093 0.093 0.093 0.094

0.089 0.089 0.089 0.090 0.090 0.091 0.091 0.092 0.092

0.098 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097

0.078 0.078 0.079 0.079 0.079 0.080 0.080 0.080 0.081

0.096 0.097 0.097 0.098 0.098 0.099 0.099 0.100 0.100

0.082 0.082 0.083 0.083 0.084 0.084 0.084 0.085 0.085

0.123 0.123 0.124 0.125 0.125 0.126 0.127 0.127 0.128

0.116 0.115 0.114 0.113 0.112 0.111 0.110 0.109 0.108

0.130 0.130 0.130 0.130 0.130 0.130 0.131 0.131 0.131

0.097 0.097 0.098 0.098 0.099 0.099 0.100 0.100 0.101

0.145 0.146 0.146 0.146 0.146 0.146 0.147 0.147 0.147

0.087 0.087 0.087 0.087 0.088 0.088 0.088 0.088 0.088

0.076 0.077 0.077 0.077 0.078 0.078 0.078 0.079 0.079

0.095 0.096 0.096 0.096 0.097 0.097 0.097 0.098 0.098

0.089 0.090 0.091 0.092 0.093 0.094 0.095 0.097 0.098

0.066 0.066 0.065 0.065 0.064 0.064 0.064 0.063 0.063

0.089 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090

0.109 0.108 0.107 0.106 0.105 0.104 0.103 0.102 0.101

0.095 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.097

0.080 0.080 0.081 0.081 0.081 0.082 0.082 0.083 0.083

0.099 0.099 0.098 0.098 0.098 0.098 0.098 0.098 0.098

0.128 0.129 0.130 0.132 0.133 0.135 0.136 0.138 0.139

0.080 0.081 0.081 0.082 0.082 0.082 0.083 0.083 0.084

0.103 0.102 0.101 0.100 0.099 0.098 0.097 0.097 0.096

0.088 0.088 0.088 0.088 0.088 0.089 0.089 0.089 0.089

0.061 0.061 0.061 0.060 0.060 0.060 0.059 0.059 0.059

0.074 0.074 0.074 0.074 0.074 0.074 0.075 0.075 0.075

0.095 0.095 0.095 0.096 0.096 0.096 0.097 0.097 0.097

0.084 0.084 0.085 0.085 0.086 0.086 0.087 0.087 0.088

0.104 0.104 0.104 0.104 0.105 0.105 0.105 0.105 0.105
2050 2051 2052 2053 2054 2055 2056 2057 2058

0.80 0.80 0.79 0.79 0.78 0.78 0.77 0.77 0.76

0.96 0.96 0.97 0.97 0.97 0.98 0.98 0.98 0.99

0.94 0.95 0.95 0.95 0.96 0.96 0.96 0.97 0.97

1.00 1.00 1.00 1.00 1.00 1.01 1.01 1.01 1.01

1.03 1.03 1.03 1.03 1.03 1.03 1.03 1.03 1.03

0.93 0.93 0.93 0.93 0.93 0.93 0.92 0.92 0.92

1.25 1.26 1.27 1.29 1.30 1.31 1.32 1.34 1.35

1.09 1.09 1.09 1.10 1.10 1.11 1.11 1.11 1.12

0.79 0.79 0.78 0.78 0.77 0.77 0.76 0.76 0.75

0.97 0.97 0.97 0.97 0.97 0.97 0.97 0.97 0.98

2050 2051 2052 2053 2054 2055 2056 2057 2058

0.76 0.75 0.75 0.74 0.73 0.73 0.72 0.71 0.71

0.93 0.93 0.94 0.94 0.94 0.94 0.94 0.94 0.94

0.99 1.00 1.00 1.00 1.01 1.01 1.01 1.02 1.02

1.13 1.13 1.14 1.15 1.15 1.16 1.16 1.17 1.17

1.09 1.09 1.09 1.09 1.09 1.10 1.10 1.10 1.10

1.01 1.01 1.01 1.01 1.01 1.01 1.01 1.00 1.00

1.37 1.38 1.40 1.41 1.43 1.45 1.46 1.48 1.50

1.17 1.17 1.18 1.19 1.19 1.20 1.20 1.21 1.22

0.85 0.85 0.84 0.84 0.83 0.83 0.83 0.82 0.82

1.02 1.02 1.02 1.02 1.03 1.03 1.03 1.03 1.03

2050 2051 2052 2053 2054 2055 2056 2057 2058

0.79 0.79 0.79 0.78 0.78 0.77 0.77 0.77 0.76

0.87 0.87 0.87 0.87 0.87 0.87 0.87 0.87 0.87

0.83 0.83 0.83 0.83 0.83 0.83 0.83 0.83 0.83
0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90

0.92 0.92 0.92 0.92 0.91 0.91 0.91 0.91 0.91

0.85 0.85 0.85 0.85 0.84 0.84 0.84 0.83 0.83

1.05 1.05 1.05 1.06 1.06 1.07 1.07 1.08 1.08

0.97 0.97 0.97 0.97 0.97 0.97 0.97 0.97 0.98

0.74 0.73 0.73 0.72 0.72 0.71 0.70 0.70 0.69

0.87 0.87 0.86 0.86 0.86 0.86 0.86 0.86 0.86

2050 2051 2052 2053 2054 2055 2056 2057 2058

$ 0.108 $ 0.108 $ 0.107 $ 0.106 $ 0.106 $ 0.105 $ 0.104 $ 0.104 $ 0.103

$ 0.127 $ 0.127 $ 0.128 $ 0.128 $ 0.129 $ 0.129 $ 0.130 $ 0.130 $ 0.131

$ 0.091 $ 0.091 $ 0.092 $ 0.092 $ 0.092 $ 0.093 $ 0.093 $ 0.093 $ 0.094

$ 0.074 $ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.075

$ 0.094 $ 0.094 $ 0.094 $ 0.094 $ 0.094 $ 0.094 $ 0.094 $ 0.094 $ 0.094

$ 0.075 $ 0.074 $ 0.074 $ 0.074 $ 0.074 $ 0.074 $ 0.074 $ 0.074 $ 0.074

$ 0.101 $ 0.102 $ 0.103 $ 0.104 $ 0.105 $ 0.106 $ 0.107 $ 0.108 $ 0.109

$ 0.086 $ 0.086 $ 0.086 $ 0.087 $ 0.087 $ 0.087 $ 0.088 $ 0.088 $ 0.088

$ 0.095 $ 0.095 $ 0.094 $ 0.093 $ 0.093 $ 0.092 $ 0.091 $ 0.091 $ 0.090

$ 0.095 $ 0.095 $ 0.095 $ 0.095 $ 0.095 $ 0.095 $ 0.095 $ 0.095 $ 0.096
2050 2051 2052 2053 2054 2055 2056 2057 2058

$ 0.103 $ 0.102 $ 0.101 $ 0.100 $ 0.099 $ 0.098 $ 0.097 $ 0.096 $ 0.095

$ 0.124 $ 0.124 $ 0.124 $ 0.124 $ 0.124 $ 0.125 $ 0.125 $ 0.125 $ 0.125

$ 0.096 $ 0.096 $ 0.097 $ 0.097 $ 0.097 $ 0.098 $ 0.098 $ 0.098 $ 0.099

$ 0.084 $ 0.085 $ 0.085 $ 0.085 $ 0.086 $ 0.086 $ 0.086 $ 0.087 $ 0.087

$ 0.099 $ 0.100 $ 0.100 $ 0.100 $ 0.100 $ 0.100 $ 0.100 $ 0.100 $ 0.101

$ 0.081 $ 0.081 $ 0.081 $ 0.081 $ 0.081 $ 0.081 $ 0.081 $ 0.080 $ 0.080

$ 0.111 $ 0.112 $ 0.113 $ 0.114 $ 0.116 $ 0.117 $ 0.118 $ 0.119 $ 0.121

$ 0.092 $ 0.093 $ 0.093 $ 0.094 $ 0.094 $ 0.094 $ 0.095 $ 0.095 $ 0.096

$ 0.102 $ 0.102 $ 0.101 $ 0.101 $ 0.100 $ 0.100 $ 0.099 $ 0.099 $ 0.098

$ 0.100 $ 0.100 $ 0.100 $ 0.100 $ 0.101 $ 0.101 $ 0.101 $ 0.101 $ 0.101

2050 2051 2052 2053 2054 2055 2056 2057 2058

$ 0.107 $ 0.106 $ 0.106 $ 0.105 $ 0.105 $ 0.104 $ 0.104 $ 0.103 $ 0.103

$ 0.115 $ 0.115 $ 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 $ 0.081 $ 0.081

$ 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 $ 0.083 $ 0.083 $ 0.083 $ 0.083 $ 0.083

$ 0.068 $ 0.068 $ 0.068 $ 0.068 $ 0.067 $ 0.067 $ 0.067 $ 0.067 $ 0.067

$ 0.084 $ 0.085 $ 0.085 $ 0.085 $ 0.086 $ 0.086 $ 0.086 $ 0.087 $ 0.087

$ 0.076 $ 0.076 $ 0.076 $ 0.077 $ 0.077 $ 0.077 $ 0.077 $ 0.077 $ 0.077

$ 0.089 $ 0.088 $ 0.087 $ 0.087 $ 0.086 $ 0.085 $ 0.085 $ 0.084 $ 0.083

$ 0.085 $ 0.085 $ 0.085 $ 0.085 $ 0.084 $ 0.084 $ 0.084 $ 0.084 $ 0.084
2055 2056 2057 2058 2059 2060 2061 2062 2063 2064 2065

46 47 48 49 50 51 52 53 54 55 56

0.085 0.085 0.085 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.104 0.103 0.102 0.101 0.100 0.100 0.100 0.100 0.100 0.100 0.100

0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092

0.081 0.082 0.082 0.082 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.096 0.095 0.095 0.094 0.093 0.092 0.092 0.092 0.092 0.092 0.092

0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.132 0.131 0.130 0.130 0.129 0.129 0.129 0.129 0.129 0.129 0.129

0.110 0.110 0.110 0.110 0.109 0.109 0.109 0.109 0.109 0.109 0.109

0.119 0.119 0.119 0.119 0.118 0.118 0.118 0.118 0.118 0.118 0.118

0.099 0.099 0.099 0.099 0.098 0.098 0.098 0.098 0.098 0.098 0.098

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.157 0.155 0.154 0.153 0.152 0.151 0.151 0.151 0.151 0.151 0.151

0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070

0.069 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

0.065 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064

0.083 0.083 0.083 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.098 0.098 0.097 0.097 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.110 0.110 0.110 0.110 0.109 0.109 0.109 0.109 0.109 0.109 0.109

0.120 0.119 0.119 0.118 0.118 0.117 0.117 0.117 0.117 0.117 0.117

0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078

0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072

0.081 0.080 0.080 0.080 0.080 0.079 0.079 0.079 0.079 0.079 0.079

0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.067 0.067 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066

0.104 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105

0.114 0.113 0.113 0.112 0.111 0.111 0.111 0.111 0.111 0.111 0.111

0.121 0.121 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122

0.082 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.136 0.136 0.136 0.136 0.137 0.137 0.137 0.137 0.137 0.137 0.137

0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073

0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062

0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081

0.073 0.073 0.073 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.054 0.053 0.053 0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.052

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.107 0.106 0.106 0.105 0.105 0.104 0.104 0.104 0.104 0.104 0.104
0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065

0.081 0.081 0.081 0.081 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.104 0.104 0.105 0.105 0.106 0.106 0.106 0.106 0.106 0.106 0.106

0.068 0.068 0.068 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069

0.101 0.100 0.100 0.100 0.099 0.099 0.099 0.099 0.099 0.099 0.099

0.074 0.074 0.074 0.074 0.074 0.073 0.073 0.073 0.073 0.073 0.073

0.050 0.049 0.049 0.049 0.048 0.048 0.048 0.048 0.048 0.048 0.048

0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062

0.080 0.080 0.080 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081

0.071 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072

0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088

2055 2056 2057 2058 2059 2060 2061 2062 2063 2064 2065

46 47 48 49 50 51 52 53 54 55 56

0.094 0.094 0.094 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093

0.112 0.111 0.110 0.109 0.109 0.108 0.108 0.108 0.108 0.108 0.108

0.104 0.105 0.105 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106

0.100 0.101 0.102 0.103 0.104 0.105 0.105 0.105 0.105 0.105 0.105

0.104 0.103 0.102 0.102 0.101 0.100 0.100 0.100 0.100 0.100 0.100

0.091 0.091 0.092 0.092 0.092 0.093 0.093 0.093 0.093 0.093 0.093

0.132 0.132 0.131 0.130 0.129 0.129 0.129 0.129 0.129 0.129 0.129

0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125

0.135 0.135 0.135 0.135 0.135 0.135 0.135 0.135 0.135 0.135 0.135

0.112 0.112 0.112 0.112 0.112 0.112 0.112 0.112 0.112 0.112 0.112

0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093

0.169 0.168 0.167 0.165 0.164 0.163 0.163 0.163 0.163 0.163 0.163

0.072 0.073 0.073 0.073 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.087 0.087 0.088 0.088 0.088 0.089 0.089 0.089 0.089 0.089 0.089

0.081 0.081 0.081 0.081 0.082 0.082 0.082 0.082 0.082 0.082 0.082

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

0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071

0.102 0.103 0.104 0.105 0.106 0.107 0.107 0.107 0.107 0.107 0.107

0.099 0.098 0.097 0.097 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.124 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125

0.121 0.120 0.119 0.119 0.118 0.117 0.117 0.117 0.117 0.117 0.117

0.089 0.090 0.090 0.090 0.091 0.091 0.091 0.091 0.091 0.091 0.091

0.080 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081

0.089 0.089 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088

0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071

0.093 0.093 0.094 0.094 0.094 0.095 0.095 0.095 0.095 0.095 0.095

0.074 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075

0.119 0.119 0.120 0.120 0.121 0.121 0.121 0.121 0.121 0.121 0.121
0.114 0.114 0.113 0.112 0.112 0.111 0.111 0.111 0.111 0.111 0.111

0.136 0.137 0.137 0.138 0.138 0.139 0.139 0.139 0.139 0.139 0.139

0.094 0.094 0.094 0.095 0.095 0.096 0.096 0.096 0.096 0.096 0.096

0.153 0.154 0.154 0.155 0.155 0.156 0.156 0.156 0.156 0.156 0.156

0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.069 0.069 0.069 0.069 0.070 0.070 0.070 0.070 0.070 0.070 0.070

0.093 0.094 0.094 0.094 0.095 0.095 0.095 0.095 0.095 0.095 0.095

0.089 0.090 0.091 0.092 0.093 0.094 0.094 0.094 0.094 0.094 0.094

0.058 0.057 0.057 0.057 0.056 0.056 0.056 0.056 0.056 0.056 0.056

0.094 0.094 0.095 0.095 0.095 0.096 0.096 0.096 0.096 0.096 0.096

0.107 0.107 0.106 0.105 0.105 0.104 0.104 0.104 0.104 0.104 0.104

0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091

0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073

0.090 0.090 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089

0.128 0.129 0.130 0.132 0.133 0.134 0.134 0.134 0.134 0.134 0.134

0.078 0.078 0.078 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079

0.102 0.101 0.100 0.100 0.099 0.099 0.099 0.099 0.099 0.099 0.099

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.054 0.053 0.053 0.053 0.052 0.052 0.052 0.052 0.052 0.052 0.052

0.070 0.070 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071

0.093 0.093 0.093 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094

0.081 0.082 0.082 0.082 0.082 0.083 0.083 0.083 0.083 0.083 0.083

0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100

2055 2056 2057 2058 2059 2060 2061 2062 2063 2064 2065

46 47 48 49 50 51 52 53 54 55 56

0.102 0.102 0.102 0.102 0.102 0.101 0.101 0.101 0.101 0.101 0.101

0.121 0.120 0.120 0.119 0.119 0.118 0.118 0.118 0.118 0.118 0.118

0.113 0.114 0.114 0.115 0.115 0.116 0.116 0.116 0.116 0.116 0.116

0.110 0.112 0.113 0.114 0.115 0.117 0.117 0.117 0.117 0.117 0.117

0.112 0.112 0.111 0.111 0.110 0.109 0.109 0.109 0.109 0.109 0.109

0.098 0.099 0.099 0.100 0.100 0.101 0.101 0.101 0.101 0.101 0.101

0.124 0.122 0.121 0.120 0.119 0.118 0.118 0.118 0.118 0.118 0.118

0.133 0.133 0.133 0.133 0.133 0.134 0.134 0.134 0.134 0.134 0.134

0.143 0.144 0.144 0.144 0.144 0.144 0.144 0.144 0.144 0.144 0.144

0.119 0.119 0.120 0.120 0.120 0.120 0.120 0.120 0.120 0.120 0.120

0.099 0.099 0.099 0.099 0.099 0.100 0.100 0.100 0.100 0.100 0.100

0.183 0.182 0.181 0.180 0.179 0.178 0.178 0.178 0.178 0.178 0.178

0.078 0.079 0.079 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.092 0.092 0.092 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093

0.085 0.085 0.085 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086

0.088 0.088 0.089 0.089 0.090 0.090 0.090 0.090 0.090 0.090 0.090

0.092 0.092 0.093 0.093 0.094 0.094 0.094 0.094 0.094 0.094 0.094

0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077
0.112 0.114 0.115 0.116 0.117 0.119 0.119 0.119 0.119 0.119 0.119

0.092 0.091 0.090 0.089 0.089 0.088 0.088 0.088 0.088 0.088 0.088

0.132 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133

0.113 0.112 0.111 0.110 0.109 0.108 0.108 0.108 0.108 0.108 0.108

0.094 0.094 0.095 0.095 0.095 0.096 0.096 0.096 0.096 0.096 0.096

0.092 0.093 0.093 0.094 0.094 0.095 0.095 0.095 0.095 0.095 0.095

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.081 0.082 0.082 0.082 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.101 0.101 0.102 0.102 0.103 0.103 0.103 0.103 0.103 0.103 0.103

0.085 0.086 0.086 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087

0.129 0.129 0.130 0.131 0.131 0.132 0.132 0.132 0.132 0.132 0.132

0.107 0.106 0.105 0.104 0.103 0.102 0.102 0.102 0.102 0.102 0.102

0.131 0.131 0.131 0.132 0.132 0.132 0.132 0.132 0.132 0.132 0.132

0.101 0.102 0.103 0.103 0.104 0.104 0.104 0.104 0.104 0.104 0.104

0.147 0.147 0.147 0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148

0.088 0.088 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089

0.079 0.080 0.080 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081

0.098 0.099 0.099 0.099 0.100 0.100 0.100 0.100 0.100 0.100 0.100

0.099 0.100 0.101 0.102 0.103 0.104 0.104 0.104 0.104 0.104 0.104

0.063 0.062 0.062 0.062 0.061 0.061 0.061 0.061 0.061 0.061 0.061

0.090 0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091

0.100 0.099 0.098 0.097 0.097 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

0.083 0.084 0.084 0.084 0.085 0.085 0.085 0.085 0.085 0.085 0.085

0.098 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097

0.141 0.143 0.144 0.146 0.147 0.149 0.149 0.149 0.149 0.149 0.149

0.084 0.085 0.085 0.085 0.086 0.086 0.086 0.086 0.086 0.086 0.086

0.095 0.094 0.093 0.092 0.091 0.090 0.090 0.090 0.090 0.090 0.090

0.089 0.089 0.089 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090

0.058 0.058 0.058 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057

0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075

0.097 0.098 0.098 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099

0.088 0.088 0.089 0.089 0.090 0.090 0.090 0.090 0.090 0.090 0.090

0.105 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106
2059 2060

0.76 0.76

0.99 1.00

0.97 0.98

1.01 1.01

1.03 1.04

0.92 0.92

1.36 1.38

1.12 1.13

0.74 0.74

0.98 0.98

2059 2060

0.70 0.69

0.94 0.95

1.02 1.03

1.18 1.18

1.10 1.10

1.00 1.00

1.51 1.53

1.22 1.23

0.81 0.81

1.03 1.04

2059 2060

0.76 0.76

0.87 0.87

0.83 0.83
0.90 0.90

0.91 0.90

0.83 0.83

1.08 1.09

0.98 0.98

0.69 0.68

0.86 0.85

2059 2060

$ 0.102 $ 0.102

$ 0.131 $ 0.132

$ 0.094 $ 0.094

$ 0.075 $ 0.075

$ 0.094 $ 0.094

$ 0.074 $ 0.073

$ 0.110 $ 0.111

$ 0.089 $ 0.089

$ 0.089 $ 0.089

$ 0.096 $ 0.096
2059 2060

$ 0.095 $ 0.094

$ 0.125 $ 0.125

$ 0.099 $ 0.099

$ 0.088 $ 0.088

$ 0.101 $ 0.101

$ 0.080 $ 0.080

$ 0.122 $ 0.123

$ 0.096 $ 0.097

$ 0.098 $ 0.097

$ 0.101 $ 0.101

2059 2060

$ 0.102 $ 0.102

$ 0.116 $ 0.116

$ 0.081 $ 0.081

$ 0.067 $ 0.067

$ 0.083 $ 0.082

$ 0.066 $ 0.066

$ 0.087 $ 0.088

$ 0.077 $ 0.077

$ 0.083 $ 0.082

$ 0.084 $ 0.084
2066 2067 2068 2069 2070 2071 2072 2073 2074 2075 2076 2077

57 58 59 60 61 62 63 64 65 66 67 68

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100

0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092

0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092

0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129

0.109 0.109 0.109 0.109 0.109 0.109 0.109 0.109 0.109 0.109 0.109 0.109

0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118

0.098 0.098 0.098 0.098 0.098 0.098 0.098 0.098 0.098 0.098 0.098 0.098

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.151 0.151 0.151 0.151 0.151 0.151 0.151 0.151 0.151 0.151 0.151 0.151

0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070

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

0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.109 0.109 0.109 0.109 0.109 0.109 0.109 0.109 0.109 0.109 0.109 0.109

0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117

0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078

0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072

0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079

0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066

0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105

0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111

0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122

0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137 0.137

0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073

0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062

0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.052

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104
0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065

0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106

0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069

0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099

0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073

0.048 0.048 0.048 0.048 0.048 0.048 0.048 0.048 0.048 0.048 0.048 0.048

0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062 0.062

0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081

0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072

0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088

2066 2067 2068 2069 2070 2071 2072 2073 2074 2075 2076 2077

57 58 59 60 61 62 63 64 65 66 67 68

0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093

0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108

0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106

0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105

0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100

0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093

0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129 0.129

0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125

0.135 0.135 0.135 0.135 0.135 0.135 0.135 0.135 0.135 0.135 0.135 0.135

0.112 0.112 0.112 0.112 0.112 0.112 0.112 0.112 0.112 0.112 0.112 0.112

0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093

0.163 0.163 0.163 0.163 0.163 0.163 0.163 0.163 0.163 0.163 0.163 0.163

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.077 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

0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071

0.107 0.107 0.107 0.107 0.107 0.107 0.107 0.107 0.107 0.107 0.107 0.107

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125

0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117

0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091

0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081

0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088

0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071

0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095

0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075

0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121
0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111

0.139 0.139 0.139 0.139 0.139 0.139 0.139 0.139 0.139 0.139 0.139 0.139

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.156 0.156 0.156 0.156 0.156 0.156 0.156 0.156 0.156 0.156 0.156 0.156

0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070

0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095

0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094

0.056 0.056 0.056 0.056 0.056 0.056 0.056 0.056 0.056 0.056 0.056 0.056

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104

0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091

0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073

0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089

0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134

0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079

0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.052

0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071

0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094

0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100

2066 2067 2068 2069 2070 2071 2072 2073 2074 2075 2076 2077

57 58 59 60 61 62 63 64 65 66 67 68

0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101

0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118

0.116 0.116 0.116 0.116 0.116 0.116 0.116 0.116 0.116 0.116 0.116 0.116

0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117

0.109 0.109 0.109 0.109 0.109 0.109 0.109 0.109 0.109 0.109 0.109 0.109

0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101

0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118

0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134

0.144 0.144 0.144 0.144 0.144 0.144 0.144 0.144 0.144 0.144 0.144 0.144

0.120 0.120 0.120 0.120 0.120 0.120 0.120 0.120 0.120 0.120 0.120 0.120

0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100

0.178 0.178 0.178 0.178 0.178 0.178 0.178 0.178 0.178 0.178 0.178 0.178

0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093

0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086

0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090

0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094

0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077
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

0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133 0.133

0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.083 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

0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087

0.132 0.132 0.132 0.132 0.132 0.132 0.132 0.132 0.132 0.132 0.132 0.132

0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102

0.132 0.132 0.132 0.132 0.132 0.132 0.132 0.132 0.132 0.132 0.132 0.132

0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104

0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148 0.148

0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089

0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081

0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100

0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104

0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061

0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091

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

0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085

0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097

0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149 0.149

0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086

0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090

0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090

0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057

0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075

0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099

0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090

0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106 0.106



2078 2079 2080 2081 2082 2083

69 70 71 72 73 74

0.084 0.084 0.084 0.084 0.084 0.084

0.100 0.100 0.100 0.100 0.100 0.100

0.092 0.092 0.092 0.092 0.092 0.092

0.083 0.083 0.083 0.083 0.083 0.083

0.092 0.092 0.092 0.092 0.092 0.092

0.080 0.080 0.080 0.080 0.080 0.080

0.129 0.129 0.129 0.129 0.129 0.129

0.109 0.109 0.109 0.109 0.109 0.109

0.118 0.118 0.118 0.118 0.118 0.118

0.098 0.098 0.098 0.098 0.098 0.098

0.082 0.082 0.082 0.082 0.082 0.082

0.151 0.151 0.151 0.151 0.151 0.151

0.064 0.064 0.064 0.064 0.064 0.064

0.076 0.076 0.076 0.076 0.076 0.076

0.070 0.070 0.070 0.070 0.070 0.070

0.068 0.068 0.068 0.068 0.068 0.068

0.071 0.071 0.071 0.071 0.071 0.071

0.064 0.064 0.064 0.064 0.064 0.064

0.084 0.084 0.084 0.084 0.084 0.084

0.096 0.096 0.096 0.096 0.096 0.096

0.109 0.109 0.109 0.109 0.109 0.109

0.117 0.117 0.117 0.117 0.117 0.117

0.078 0.078 0.078 0.078 0.078 0.078

0.072 0.072 0.072 0.072 0.072 0.072

0.079 0.079 0.079 0.079 0.079 0.079

0.063 0.063 0.063 0.063 0.063 0.063

0.082 0.082 0.082 0.082 0.082 0.082

0.066 0.066 0.066 0.066 0.066 0.066

0.105 0.105 0.105 0.105 0.105 0.105

0.111 0.111 0.111 0.111 0.111 0.111

0.122 0.122 0.122 0.122 0.122 0.122

0.083 0.083 0.083 0.083 0.083 0.083

0.137 0.137 0.137 0.137 0.137 0.137

0.073 0.073 0.073 0.073 0.073 0.073

0.062 0.062 0.062 0.062 0.062 0.062

0.081 0.081 0.081 0.081 0.081 0.081

0.074 0.074 0.074 0.074 0.074 0.074

0.052 0.052 0.052 0.052 0.052 0.052

0.084 0.084 0.084 0.084 0.084 0.084

0.104 0.104 0.104 0.104 0.104 0.104
0.080 0.080 0.080 0.080 0.080 0.080

0.065 0.065 0.065 0.065 0.065 0.065

0.080 0.080 0.080 0.080 0.080 0.080

0.106 0.106 0.106 0.106 0.106 0.106

0.069 0.069 0.069 0.069 0.069 0.069

0.099 0.099 0.099 0.099 0.099 0.099

0.073 0.073 0.073 0.073 0.073 0.073

0.048 0.048 0.048 0.048 0.048 0.048

0.062 0.062 0.062 0.062 0.062 0.062

0.081 0.081 0.081 0.081 0.081 0.081

0.072 0.072 0.072 0.072 0.072 0.072

0.088 0.088 0.088 0.088 0.088 0.088

2078 2079 2080 2081 2082 2083

69 70 71 72 73 74

0.093 0.093 0.093 0.093 0.093 0.093

0.108 0.108 0.108 0.108 0.108 0.108

0.106 0.106 0.106 0.106 0.106 0.106

0.105 0.105 0.105 0.105 0.105 0.105

0.100 0.100 0.100 0.100 0.100 0.100

0.093 0.093 0.093 0.093 0.093 0.093

0.129 0.129 0.129 0.129 0.129 0.129

0.125 0.125 0.125 0.125 0.125 0.125

0.135 0.135 0.135 0.135 0.135 0.135

0.112 0.112 0.112 0.112 0.112 0.112

0.093 0.093 0.093 0.093 0.093 0.093

0.163 0.163 0.163 0.163 0.163 0.163

0.074 0.074 0.074 0.074 0.074 0.074

0.089 0.089 0.089 0.089 0.089 0.089

0.082 0.082 0.082 0.082 0.082 0.082

0.077 0.077 0.077 0.077 0.077 0.077

0.080 0.080 0.080 0.080 0.080 0.080

0.071 0.071 0.071 0.071 0.071 0.071

0.107 0.107 0.107 0.107 0.107 0.107

0.096 0.096 0.096 0.096 0.096 0.096

0.125 0.125 0.125 0.125 0.125 0.125

0.117 0.117 0.117 0.117 0.117 0.117

0.091 0.091 0.091 0.091 0.091 0.091

0.081 0.081 0.081 0.081 0.081 0.081

0.088 0.088 0.088 0.088 0.088 0.088

0.071 0.071 0.071 0.071 0.071 0.071

0.095 0.095 0.095 0.095 0.095 0.095

0.075 0.075 0.075 0.075 0.075 0.075

0.121 0.121 0.121 0.121 0.121 0.121
0.111 0.111 0.111 0.111 0.111 0.111

0.139 0.139 0.139 0.139 0.139 0.139

0.096 0.096 0.096 0.096 0.096 0.096

0.156 0.156 0.156 0.156 0.156 0.156

0.083 0.083 0.083 0.083 0.083 0.083

0.070 0.070 0.070 0.070 0.070 0.070

0.095 0.095 0.095 0.095 0.095 0.095

0.094 0.094 0.094 0.094 0.094 0.094

0.056 0.056 0.056 0.056 0.056 0.056

0.096 0.096 0.096 0.096 0.096 0.096

0.104 0.104 0.104 0.104 0.104 0.104

0.091 0.091 0.091 0.091 0.091 0.091

0.073 0.073 0.073 0.073 0.073 0.073

0.089 0.089 0.089 0.089 0.089 0.089

0.134 0.134 0.134 0.134 0.134 0.134

0.079 0.079 0.079 0.079 0.079 0.079

0.099 0.099 0.099 0.099 0.099 0.099

0.084 0.084 0.084 0.084 0.084 0.084

0.052 0.052 0.052 0.052 0.052 0.052

0.071 0.071 0.071 0.071 0.071 0.071

0.094 0.094 0.094 0.094 0.094 0.094

0.083 0.083 0.083 0.083 0.083 0.083

0.100 0.100 0.100 0.100 0.100 0.100

2078 2079 2080 2081 2082 2083

69 70 71 72 73 74

0.101 0.101 0.101 0.101 0.101 0.101

0.118 0.118 0.118 0.118 0.118 0.118

0.116 0.116 0.116 0.116 0.116 0.116

0.117 0.117 0.117 0.117 0.117 0.117

0.109 0.109 0.109 0.109 0.109 0.109

0.101 0.101 0.101 0.101 0.101 0.101

0.118 0.118 0.118 0.118 0.118 0.118

0.134 0.134 0.134 0.134 0.134 0.134

0.144 0.144 0.144 0.144 0.144 0.144

0.120 0.120 0.120 0.120 0.120 0.120

0.100 0.100 0.100 0.100 0.100 0.100

0.178 0.178 0.178 0.178 0.178 0.178

0.080 0.080 0.080 0.080 0.080 0.080

0.093 0.093 0.093 0.093 0.093 0.093

0.086 0.086 0.086 0.086 0.086 0.086

0.090 0.090 0.090 0.090 0.090 0.090

0.094 0.094 0.094 0.094 0.094 0.094

0.077 0.077 0.077 0.077 0.077 0.077
0.119 0.119 0.119 0.119 0.119 0.119

0.088 0.088 0.088 0.088 0.088 0.088

0.133 0.133 0.133 0.133 0.133 0.133

0.108 0.108 0.108 0.108 0.108 0.108

0.096 0.096 0.096 0.096 0.096 0.096

0.095 0.095 0.095 0.095 0.095 0.095

0.096 0.096 0.096 0.096 0.096 0.096

0.083 0.083 0.083 0.083 0.083 0.083

0.103 0.103 0.103 0.103 0.103 0.103

0.087 0.087 0.087 0.087 0.087 0.087

0.132 0.132 0.132 0.132 0.132 0.132

0.102 0.102 0.102 0.102 0.102 0.102

0.132 0.132 0.132 0.132 0.132 0.132

0.104 0.104 0.104 0.104 0.104 0.104

0.148 0.148 0.148 0.148 0.148 0.148

0.089 0.089 0.089 0.089 0.089 0.089

0.081 0.081 0.081 0.081 0.081 0.081

0.100 0.100 0.100 0.100 0.100 0.100

0.104 0.104 0.104 0.104 0.104 0.104

0.061 0.061 0.061 0.061 0.061 0.061

0.091 0.091 0.091 0.091 0.091 0.091

0.096 0.096 0.096 0.096 0.096 0.096

0.097 0.097 0.097 0.097 0.097 0.097

0.085 0.085 0.085 0.085 0.085 0.085

0.097 0.097 0.097 0.097 0.097 0.097

0.149 0.149 0.149 0.149 0.149 0.149

0.086 0.086 0.086 0.086 0.086 0.086

0.090 0.090 0.090 0.090 0.090 0.090

0.090 0.090 0.090 0.090 0.090 0.090

0.057 0.057 0.057 0.057 0.057 0.057

0.075 0.075 0.075 0.075 0.075 0.075

0.099 0.099 0.099 0.099 0.099 0.099

0.090 0.090 0.090 0.090 0.090 0.090

0.106 0.106 0.106 0.106 0.106 0.106
Low Economic Growth (2010$/1000 gal)

1 2 3 4

States 2010 2011 2012 2013 2014

Alabama $7.64 $7.76 $7.88 $8.00 $8.12

Alaska $9.57 $9.72 $9.86 $10.01 $10.17

Arizona $5.06 $5.14 $5.22 $5.30 $5.38

Arkansas $2.97 $3.01 $3.06 $3.10 $3.15

California $6.24 $6.34 $6.43 $6.53 $6.63

Colorado $5.18 $5.26 $5.34 $5.42 $5.50

Connecticut $5.50 $5.58 $5.66 $5.75 $5.84

Delaware $10.02 $10.18 $10.33 $10.49 $10.65

District of Columbia $8.18 $8.31 $8.43 $8.56 $8.69

Florida $7.37 $7.48 $7.60 $7.71 $7.83

Georgia $9.10 $9.24 $9.38 $9.52 $9.67

Hawaii $6.27 $6.37 $6.46 $6.56 $6.66

Idaho $2.68 $2.72 $2.76 $2.81 $2.85

Illinois $4.70 $4.77 $4.84 $4.92 $4.99

Indiana $4.56 $4.63 $4.70 $4.77 $4.85

Iowa $4.09 $4.15 $4.21 $4.28 $4.34

Kansas $7.01 $7.12 $7.23 $7.34 $7.45

Kentucky $5.79 $5.88 $5.97 $6.06 $6.15

Louisiana $6.24 $6.34 $6.44 $6.53 $6.63

Maine $3.63 $3.69 $3.74 $3.80 $3.86

Maryland $9.85 $10.00 $10.15 $10.31 $10.47

Massachusetts $10.01 $10.16 $10.31 $10.47 $10.63

Michigan $3.75 $3.80 $3.86 $3.92 $3.98

Minnesota $7.44 $7.55 $7.67 $7.79 $7.91

Mississippi $5.78 $5.87 $5.96 $6.05 $6.14

Missouri $5.65 $5.74 $5.83 $5.92 $6.01

Montana $4.48 $4.55 $4.62 $4.69 $4.76

Nebraska $2.94 $2.99 $3.03 $3.08 $3.12

Nevada $5.48 $5.56 $5.64 $5.73 $5.82

New Hampshire $6.97 $7.07 $7.18 $7.29 $7.40

New Jersey $6.53 $6.63 $6.74 $6.84 $6.94

New Mexico $3.91 $3.97 $4.03 $4.09 $4.15

New York $7.92 $8.04 $8.16 $8.29 $8.41

North Carolina $7.44 $7.56 $7.67 $7.79 $7.91

North Dakota $4.85 $4.92 $5.00 $5.08 $5.15

Ohio $7.59 $7.71 $7.82 $7.94 $8.06

Oklahoma $5.54 $5.62 $5.71 $5.79 $5.88

Oregon $10.48 $10.64 $10.80 $10.96 $11.13

Pennsylvania $5.81 $5.90 $5.99 $6.08 $6.17

Rhode Island $7.54 $7.65 $7.77 $7.89 $8.01

South Carolina $3.99 $4.05 $4.11 $4.17 $4.24

South Dakota $7.06 $7.17 $7.28 $7.39 $7.50
Tennessee $5.74 $5.83 $5.92 $6.01 $6.10

Texas $6.41 $6.51 $6.61 $6.71 $6.81

Utah $3.75 $3.81 $3.87 $3.93 $3.99

Vermont $3.35 $3.40 $3.45 $3.51 $3.56

Virginia $7.06 $7.16 $7.27 $7.38 $7.50

Washington $6.63 $6.73 $6.83 $6.94 $7.04

West Virginia $5.00 $5.08 $5.16 $5.24 $5.32

Wisconsin $4.49 $4.56 $4.63 $4.70 $4.77

Wyoming $11.45 $11.62 $11.80 $11.98 $12.16

United States $6.92 $7.02 $7.13 $7.24 $7.35

Reference Case (2010$/1000 gal)

States 2010 2011 2012 2013 2014

Alabama $7.64 $7.80 $7.96 $8.12 $8.28

Alaska $9.57 $9.76 $9.96 $10.17 $10.37

Arizona $5.06 $5.16 $5.27 $5.38 $5.48

Arkansas $2.97 $3.03 $3.09 $3.15 $3.21

California $6.24 $6.37 $6.50 $6.63 $6.76

Colorado $5.18 $5.28 $5.39 $5.50 $5.61

Connecticut $5.50 $5.61 $5.72 $5.84 $5.96

Delaware $10.02 $10.23 $10.44 $10.65 $10.86

District of Columbia $8.18 $8.35 $8.52 $8.69 $8.87

Florida $7.37 $7.52 $7.68 $7.83 $7.99

Georgia $9.10 $9.29 $9.47 $9.67 $9.86

Hawaii $6.27 $6.40 $6.53 $6.66 $6.80

Idaho $2.68 $2.74 $2.79 $2.85 $2.91

Illinois $4.70 $4.79 $4.89 $4.99 $5.09

Indiana $4.56 $4.65 $4.75 $4.85 $4.94

Iowa $4.09 $4.17 $4.25 $4.34 $4.43

Kansas $7.01 $7.15 $7.30 $7.45 $7.60

Kentucky $5.79 $5.91 $6.03 $6.15 $6.28

Louisiana $6.24 $6.37 $6.50 $6.63 $6.77

Maine $3.63 $3.71 $3.78 $3.86 $3.94

Maryland $9.85 $10.05 $10.26 $10.46 $10.68

Massachusetts $10.01 $10.21 $10.42 $10.63 $10.85

Michigan $3.75 $3.82 $3.90 $3.98 $4.06

Minnesota $7.44 $7.59 $7.75 $7.90 $8.07

Mississippi $5.78 $5.90 $6.02 $6.14 $6.27

Missouri $5.65 $5.77 $5.89 $6.01 $6.13

Montana $4.48 $4.57 $4.66 $4.76 $4.85

Nebraska $2.94 $3.00 $3.06 $3.12 $3.19

Nevada $5.48 $5.59 $5.70 $5.82 $5.93

New Hampshire $6.97 $7.11 $7.25 $7.40 $7.55

New Jersey $6.53 $6.67 $6.80 $6.94 $7.08

New Mexico $3.91 $3.99 $4.07 $4.15 $4.23
New York $7.92 $8.08 $8.25 $8.41 $8.58

North Carolina $7.44 $7.59 $7.75 $7.91 $8.07

North Dakota $4.85 $4.95 $5.05 $5.15 $5.26

Ohio $7.59 $7.74 $7.90 $8.06 $8.23

Oklahoma $5.54 $5.65 $5.76 $5.88 $6.00

Oregon $10.48 $10.69 $10.91 $11.13 $11.36

Pennsylvania $5.81 $5.93 $6.05 $6.17 $6.29

Rhode Island $7.54 $7.69 $7.85 $8.01 $8.17

South Carolina $3.99 $4.07 $4.15 $4.24 $4.32

South Dakota $7.06 $7.20 $7.35 $7.50 $7.65

Tennessee $5.74 $5.86 $5.98 $6.10 $6.22

Texas $6.41 $6.54 $6.67 $6.81 $6.95

Utah $3.75 $3.83 $3.91 $3.99 $4.07

Vermont $3.35 $3.42 $3.49 $3.56 $3.63

Virginia $7.06 $7.20 $7.35 $7.49 $7.65

Washington $6.63 $6.76 $6.90 $7.04 $7.18

West Virginia $5.00 $5.11 $5.21 $5.32 $5.42

Wisconsin $4.49 $4.58 $4.67 $4.77 $4.87

Wyoming $11.45 $11.68 $11.92 $12.16 $12.41

United States $6.92 $7.06 $7.20 $7.35 $7.50

High Economic Growth (2010$/1000 gal)

States 2010 2011 2012 2013 2014

Alabama $7.64 $7.84 $8.04 $8.24 $8.45

Alaska $9.57 $9.81 $10.06 $10.32 $10.58

Arizona $5.06 $5.19 $5.32 $5.46 $5.59

Arkansas $2.97 $3.04 $3.12 $3.20 $3.28

California $6.24 $6.40 $6.56 $6.73 $6.90

Colorado $5.18 $5.31 $5.44 $5.58 $5.73

Connecticut $5.50 $5.63 $5.78 $5.93 $6.08

Delaware $10.02 $10.28 $10.54 $10.81 $11.08

District of Columbia $8.18 $8.39 $8.60 $8.82 $9.05

Florida $7.37 $7.56 $7.75 $7.95 $8.15

Georgia $9.10 $9.33 $9.57 $9.81 $10.06

Hawaii $6.27 $6.43 $6.59 $6.76 $6.93

Idaho $2.68 $2.75 $2.82 $2.89 $2.96

Illinois $4.70 $4.82 $4.94 $5.07 $5.19

Indiana $4.56 $4.68 $4.80 $4.92 $5.04

Iowa $4.09 $4.19 $4.30 $4.41 $4.52

Kansas $7.01 $7.19 $7.37 $7.56 $7.75

Kentucky $5.79 $5.94 $6.09 $6.25 $6.40

Louisiana $6.24 $6.40 $6.56 $6.73 $6.90

Maine $3.63 $3.72 $3.82 $3.92 $4.02

Maryland $9.85 $10.10 $10.36 $10.62 $10.89

Massachusetts $10.01 $10.26 $10.52 $10.79 $11.06
Michigan $3.75 $3.84 $3.94 $4.04 $4.14

Minnesota $7.44 $7.63 $7.82 $8.02 $8.23

Mississippi $5.78 $5.93 $6.08 $6.24 $6.39

Missouri $5.65 $5.80 $5.94 $6.10 $6.25

Montana $4.48 $4.59 $4.71 $4.83 $4.95

Nebraska $2.94 $3.02 $3.09 $3.17 $3.25

Nevada $5.48 $5.61 $5.76 $5.90 $6.05

New Hampshire $6.97 $7.15 $7.33 $7.51 $7.70

New Jersey $6.53 $6.70 $6.87 $7.05 $7.23

New Mexico $3.91 $4.01 $4.11 $4.21 $4.32

New York $7.92 $8.12 $8.33 $8.54 $8.76

North Carolina $7.44 $7.63 $7.83 $8.02 $8.23

North Dakota $4.85 $4.97 $5.10 $5.23 $5.36

Ohio $7.59 $7.78 $7.98 $8.18 $8.39

Oklahoma $5.54 $5.68 $5.82 $5.97 $6.12

Oregon $10.48 $10.74 $11.02 $11.30 $11.58

Pennsylvania $5.81 $5.96 $6.11 $6.26 $6.42

Rhode Island $7.54 $7.73 $7.93 $8.13 $8.34

South Carolina $3.99 $4.09 $4.19 $4.30 $4.41

South Dakota $7.06 $7.24 $7.42 $7.61 $7.80

Tennessee $5.74 $5.89 $6.04 $6.19 $6.35

Texas $6.41 $6.57 $6.74 $6.91 $7.09

Utah $3.75 $3.85 $3.95 $4.05 $4.15

Vermont $3.35 $3.43 $3.52 $3.61 $3.70

Virginia $7.06 $7.23 $7.42 $7.61 $7.80

Washington $6.63 $6.80 $6.97 $7.15 $7.33

West Virginia $5.00 $5.13 $5.26 $5.40 $5.53

Wisconsin $4.49 $4.60 $4.72 $4.84 $4.96

Wyoming $11.45 $11.74 $12.04 $12.35 $12.66

United States $6.92 $7.09 $7.27 $7.46 $7.65

Real Water Price Escalation Rates 2010 2011 2012 2013 2014

Reference Case 2.034% 2.034% 2.034% 2.034%

High Econ Case 2.543% 2.543% 2.543% 2.543%

Low Econ Case 1.526% 1.53% 1.53% 1.53%

Water-Ref-to-High-Multiplier 1.25 1.25 1.25 1.25

Water-Ref-to-Low-Multiplier 0.75 0.75 0.75 0.75

High Econ Case developed by multiplying the reference case by the Water-Ref-to-High-Multiplier, which when it was in

Low Econ Case is calculated the same as the High Econ Case. The multiplier was initially set to 0.75, or roughly 0.5% low

Water Growth Rate

Year 1970 1971 1972 1973 1974

CPI for Water 34.3 38.0 39.4 41.6 44.1

Nominal Price Escalation (%) 10.8% 3.7% 5.6% 6.0%

CPI-U 38.8 40.5 41.8 44.4 49.3

Inflation Rate (%) 4.4% 3.2% 6.2% 11.0%
Real Price Escalation, Water & WW (%) 6.14% 0.46% -0.60% -4.53%

Sources of data

2010 base prices based on analyses of 2008 and 2010 American Water Works Association (AWWA) survey data. Given

differing numbers of utilities participating in each year, analysts screened each year's results to piece together the best

data series possible as measured by the largest numbers of observations and inclusion of major cities in each state.

CPI data from U.S. Bureau of Labor Statistics, 1970 - 2010. Years 2006 - 2010 are averages of monthly indexes.
5 6 7 8 9 10 11 12 13 14 15

2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025

$8.24 $8.37 $8.50 $8.63 $8.76 $8.89 $9.03 $9.17 $9.31 $9.45 $9.59

$10.32 $10.48 $10.64 $10.80 $10.97 $11.13 $11.30 $11.48 $11.65 $11.83 $12.01

$5.46 $5.54 $5.63 $5.71 $5.80 $5.89 $5.98 $6.07 $6.16 $6.26 $6.35

$3.20 $3.25 $3.30 $3.35 $3.40 $3.45 $3.50 $3.56 $3.61 $3.67 $3.72

$6.73 $6.83 $6.94 $7.04 $7.15 $7.26 $7.37 $7.48 $7.60 $7.71 $7.83

$5.59 $5.67 $5.76 $5.84 $5.93 $6.02 $6.12 $6.21 $6.30 $6.40 $6.50

$5.93 $6.02 $6.11 $6.20 $6.30 $6.39 $6.49 $6.59 $6.69 $6.79 $6.90

$10.81 $10.98 $11.14 $11.31 $11.49 $11.66 $11.84 $12.02 $12.20 $12.39 $12.58

$8.83 $8.96 $9.10 $9.24 $9.38 $9.52 $9.66 $9.81 $9.96 $10.11 $10.27

$7.95 $8.07 $8.20 $8.32 $8.45 $8.58 $8.71 $8.84 $8.98 $9.11 $9.25

$9.82 $9.97 $10.12 $10.27 $10.43 $10.59 $10.75 $10.91 $11.08 $11.25 $11.42

$6.77 $6.87 $6.97 $7.08 $7.19 $7.30 $7.41 $7.52 $7.64 $7.75 $7.87

$2.89 $2.94 $2.98 $3.03 $3.07 $3.12 $3.17 $3.22 $3.27 $3.31 $3.37

$5.07 $5.14 $5.22 $5.30 $5.38 $5.47 $5.55 $5.63 $5.72 $5.81 $5.90

$4.92 $5.00 $5.07 $5.15 $5.23 $5.31 $5.39 $5.47 $5.55 $5.64 $5.73

$4.41 $4.47 $4.54 $4.61 $4.68 $4.75 $4.83 $4.90 $4.98 $5.05 $5.13

$7.56 $7.68 $7.79 $7.91 $8.03 $8.16 $8.28 $8.41 $8.54 $8.67 $8.80

$6.25 $6.34 $6.44 $6.54 $6.64 $6.74 $6.84 $6.95 $7.05 $7.16 $7.27

$6.73 $6.84 $6.94 $7.05 $7.15 $7.26 $7.37 $7.49 $7.60 $7.72 $7.84

$3.92 $3.98 $4.04 $4.10 $4.16 $4.23 $4.29 $4.36 $4.42 $4.49 $4.56

$10.63 $10.79 $10.95 $11.12 $11.29 $11.46 $11.64 $11.81 $11.99 $12.18 $12.36

$10.79 $10.96 $11.12 $11.29 $11.47 $11.64 $11.82 $12.00 $12.18 $12.37 $12.56

$4.04 $4.10 $4.17 $4.23 $4.29 $4.36 $4.43 $4.49 $4.56 $4.63 $4.70

$8.03 $8.15 $8.27 $8.40 $8.53 $8.66 $8.79 $8.92 $9.06 $9.20 $9.34

$6.24 $6.33 $6.43 $6.53 $6.63 $6.73 $6.83 $6.94 $7.04 $7.15 $7.26

$6.10 $6.19 $6.29 $6.38 $6.48 $6.58 $6.68 $6.78 $6.88 $6.99 $7.09

$4.83 $4.90 $4.98 $5.05 $5.13 $5.21 $5.29 $5.37 $5.45 $5.54 $5.62

$3.17 $3.22 $3.27 $3.32 $3.37 $3.42 $3.47 $3.53 $3.58 $3.64 $3.69

$5.91 $6.00 $6.09 $6.18 $6.27 $6.37 $6.47 $6.57 $6.67 $6.77 $6.87

$7.52 $7.63 $7.75 $7.87 $7.99 $8.11 $8.23 $8.36 $8.48 $8.61 $8.75

$7.05 $7.16 $7.27 $7.38 $7.49 $7.60 $7.72 $7.84 $7.96 $8.08 $8.20

$4.21 $4.28 $4.34 $4.41 $4.48 $4.55 $4.61 $4.69 $4.76 $4.83 $4.90

$8.54 $8.67 $8.81 $8.94 $9.08 $9.22 $9.36 $9.50 $9.64 $9.79 $9.94

$8.03 $8.15 $8.27 $8.40 $8.53 $8.66 $8.79 $8.93 $9.06 $9.20 $9.34

$5.23 $5.31 $5.39 $5.47 $5.56 $5.64 $5.73 $5.82 $5.91 $6.00 $6.09

$8.19 $8.31 $8.44 $8.57 $8.70 $8.83 $8.96 $9.10 $9.24 $9.38 $9.52

$5.97 $6.06 $6.15 $6.25 $6.34 $6.44 $6.54 $6.64 $6.74 $6.84 $6.95

$11.30 $11.47 $11.65 $11.83 $12.01 $12.19 $12.38 $12.56 $12.76 $12.95 $13.15

$6.26 $6.36 $6.46 $6.56 $6.66 $6.76 $6.86 $6.96 $7.07 $7.18 $7.29

$8.13 $8.26 $8.38 $8.51 $8.64 $8.77 $8.91 $9.04 $9.18 $9.32 $9.46

$4.30 $4.37 $4.43 $4.50 $4.57 $4.64 $4.71 $4.78 $4.85 $4.93 $5.00

$7.61 $7.73 $7.85 $7.97 $8.09 $8.21 $8.34 $8.47 $8.59 $8.73 $8.86
$6.19 $6.29 $6.38 $6.48 $6.58 $6.68 $6.78 $6.88 $6.99 $7.10 $7.20

$6.91 $7.02 $7.13 $7.24 $7.35 $7.46 $7.57 $7.69 $7.81 $7.92 $8.05

$4.05 $4.11 $4.17 $4.24 $4.30 $4.37 $4.43 $4.50 $4.57 $4.64 $4.71

$3.61 $3.67 $3.72 $3.78 $3.84 $3.90 $3.96 $4.02 $4.08 $4.14 $4.20

$7.61 $7.73 $7.84 $7.96 $8.09 $8.21 $8.33 $8.46 $8.59 $8.72 $8.85

$7.15 $7.26 $7.37 $7.48 $7.59 $7.71 $7.83 $7.95 $8.07 $8.19 $8.32

$5.40 $5.48 $5.56 $5.65 $5.73 $5.82 $5.91 $6.00 $6.09 $6.19 $6.28

$4.84 $4.92 $4.99 $5.07 $5.15 $5.22 $5.30 $5.38 $5.47 $5.55 $5.64

$12.35 $12.54 $12.73 $12.92 $13.12 $13.32 $13.53 $13.73 $13.94 $14.15 $14.37

$7.46 $7.57 $7.69 $7.81 $7.93 $8.05 $8.17 $8.29 $8.42 $8.55 $8.68

2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025

$8.45 $8.63 $8.80 $8.98 $9.16 $9.35 $9.54 $9.73 $9.93 $10.13 $10.34

$10.58 $10.80 $11.02 $11.24 $11.47 $11.70 $11.94 $12.19 $12.43 $12.69 $12.94

$5.60 $5.71 $5.83 $5.94 $6.07 $6.19 $6.31 $6.44 $6.57 $6.71 $6.84

$3.28 $3.35 $3.41 $3.48 $3.55 $3.63 $3.70 $3.78 $3.85 $3.93 $4.01

$6.90 $7.04 $7.19 $7.33 $7.48 $7.63 $7.79 $7.95 $8.11 $8.27 $8.44

$5.73 $5.84 $5.96 $6.08 $6.21 $6.33 $6.46 $6.59 $6.73 $6.86 $7.00

$6.08 $6.20 $6.33 $6.46 $6.59 $6.72 $6.86 $7.00 $7.14 $7.28 $7.43

$11.09 $11.31 $11.54 $11.78 $12.02 $12.26 $12.51 $12.76 $13.02 $13.29 $13.56

$9.05 $9.23 $9.42 $9.61 $9.81 $10.01 $10.21 $10.42 $10.63 $10.85 $11.07

$8.15 $8.32 $8.49 $8.66 $8.84 $9.02 $9.20 $9.39 $9.58 $9.77 $9.97

$10.06 $10.27 $10.48 $10.69 $10.91 $11.13 $11.36 $11.59 $11.82 $12.06 $12.31

$6.94 $7.08 $7.22 $7.37 $7.52 $7.67 $7.83 $7.99 $8.15 $8.31 $8.48

$2.97 $3.03 $3.09 $3.15 $3.21 $3.28 $3.35 $3.41 $3.48 $3.56 $3.63

$5.20 $5.30 $5.41 $5.52 $5.63 $5.75 $5.86 $5.98 $6.10 $6.23 $6.35

$5.05 $5.15 $5.25 $5.36 $5.47 $5.58 $5.69 $5.81 $5.93 $6.05 $6.17

$4.52 $4.61 $4.70 $4.80 $4.90 $5.00 $5.10 $5.20 $5.31 $5.42 $5.53

$7.75 $7.91 $8.07 $8.24 $8.40 $8.57 $8.75 $8.93 $9.11 $9.29 $9.48

$6.41 $6.54 $6.67 $6.80 $6.94 $7.08 $7.23 $7.38 $7.53 $7.68 $7.84

$6.90 $7.04 $7.19 $7.33 $7.48 $7.64 $7.79 $7.95 $8.11 $8.28 $8.44

$4.02 $4.10 $4.18 $4.27 $4.35 $4.44 $4.53 $4.63 $4.72 $4.82 $4.91

$10.89 $11.12 $11.34 $11.57 $11.81 $12.05 $12.29 $12.54 $12.80 $13.06 $13.32

$11.07 $11.29 $11.52 $11.75 $11.99 $12.24 $12.49 $12.74 $13.00 $13.26 $13.53

$4.14 $4.23 $4.31 $4.40 $4.49 $4.58 $4.68 $4.77 $4.87 $4.97 $5.07

$8.23 $8.40 $8.57 $8.74 $8.92 $9.10 $9.29 $9.48 $9.67 $9.86 $10.07

$6.40 $6.53 $6.66 $6.79 $6.93 $7.07 $7.22 $7.36 $7.51 $7.67 $7.82

$6.25 $6.38 $6.51 $6.64 $6.78 $6.91 $7.05 $7.20 $7.34 $7.49 $7.65

$4.95 $5.05 $5.16 $5.26 $5.37 $5.48 $5.59 $5.70 $5.82 $5.94 $6.06

$3.25 $3.32 $3.39 $3.46 $3.53 $3.60 $3.67 $3.74 $3.82 $3.90 $3.98

$6.06 $6.18 $6.30 $6.43 $6.56 $6.70 $6.83 $6.97 $7.11 $7.26 $7.41

$7.71 $7.86 $8.02 $8.19 $8.35 $8.52 $8.70 $8.87 $9.05 $9.24 $9.43

$7.23 $7.37 $7.52 $7.68 $7.83 $7.99 $8.16 $8.32 $8.49 $8.66 $8.84

$4.32 $4.41 $4.50 $4.59 $4.68 $4.78 $4.88 $4.97 $5.08 $5.18 $5.28
$8.76 $8.94 $9.12 $9.30 $9.49 $9.69 $9.88 $10.09 $10.29 $10.50 $10.71

$8.23 $8.40 $8.57 $8.74 $8.92 $9.10 $9.29 $9.48 $9.67 $9.87 $10.07

$5.36 $5.47 $5.58 $5.70 $5.81 $5.93 $6.05 $6.18 $6.30 $6.43 $6.56

$8.39 $8.56 $8.74 $8.92 $9.10 $9.28 $9.47 $9.66 $9.86 $10.06 $10.27

$6.12 $6.25 $6.37 $6.50 $6.64 $6.77 $6.91 $7.05 $7.19 $7.34 $7.49

$11.59 $11.82 $12.06 $12.31 $12.56 $12.81 $13.07 $13.34 $13.61 $13.89 $14.17

$6.42 $6.55 $6.69 $6.82 $6.96 $7.10 $7.25 $7.40 $7.55 $7.70 $7.86

$8.34 $8.51 $8.68 $8.86 $9.04 $9.22 $9.41 $9.60 $9.80 $9.99 $10.20

$4.41 $4.50 $4.59 $4.68 $4.78 $4.88 $4.98 $5.08 $5.18 $5.29 $5.39

$7.81 $7.97 $8.13 $8.29 $8.46 $8.63 $8.81 $8.99 $9.17 $9.36 $9.55

$6.35 $6.48 $6.61 $6.74 $6.88 $7.02 $7.16 $7.31 $7.46 $7.61 $7.77

$7.09 $7.23 $7.38 $7.53 $7.68 $7.84 $8.00 $8.16 $8.33 $8.50 $8.67

$4.15 $4.23 $4.32 $4.41 $4.50 $4.59 $4.68 $4.78 $4.88 $4.97 $5.08

$3.70 $3.78 $3.86 $3.93 $4.01 $4.10 $4.18 $4.27 $4.35 $4.44 $4.53

$7.80 $7.96 $8.12 $8.29 $8.46 $8.63 $8.80 $8.98 $9.17 $9.35 $9.54

$7.33 $7.48 $7.63 $7.79 $7.94 $8.11 $8.27 $8.44 $8.61 $8.79 $8.96

$5.53 $5.65 $5.76 $5.88 $6.00 $6.12 $6.25 $6.37 $6.50 $6.63 $6.77

$4.97 $5.07 $5.17 $5.28 $5.38 $5.49 $5.60 $5.72 $5.83 $5.95 $6.07

$12.66 $12.92 $13.18 $13.45 $13.73 $14.00 $14.29 $14.58 $14.88 $15.18 $15.49

$7.65 $7.80 $7.96 $8.13 $8.29 $8.46 $8.63 $8.81 $8.99 $9.17 $9.36

2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025

$8.67 $8.89 $9.11 $9.34 $9.58 $9.83 $10.08 $10.33 $10.59 $10.86 $11.14

$10.85 $11.13 $11.41 $11.70 $12.00 $12.30 $12.61 $12.93 $13.26 $13.60 $13.95

$5.74 $5.88 $6.03 $6.19 $6.34 $6.50 $6.67 $6.84 $7.01 $7.19 $7.37

$3.36 $3.45 $3.54 $3.63 $3.72 $3.81 $3.91 $4.01 $4.11 $4.21 $4.32

$7.08 $7.26 $7.44 $7.63 $7.82 $8.02 $8.23 $8.43 $8.65 $8.87 $9.09

$5.87 $6.02 $6.17 $6.33 $6.49 $6.66 $6.83 $7.00 $7.18 $7.36 $7.55

$6.23 $6.39 $6.55 $6.72 $6.89 $7.06 $7.24 $7.43 $7.62 $7.81 $8.01

$11.36 $11.65 $11.95 $12.25 $12.57 $12.88 $13.21 $13.55 $13.89 $14.25 $14.61

$9.28 $9.51 $9.75 $10.00 $10.26 $10.52 $10.78 $11.06 $11.34 $11.63 $11.92

$8.36 $8.57 $8.79 $9.01 $9.24 $9.48 $9.72 $9.96 $10.22 $10.48 $10.74

$10.32 $10.58 $10.85 $11.12 $11.41 $11.70 $11.99 $12.30 $12.61 $12.93 $13.26

$7.11 $7.29 $7.48 $7.67 $7.86 $8.06 $8.27 $8.48 $8.69 $8.91 $9.14

$3.04 $3.12 $3.20 $3.28 $3.36 $3.45 $3.53 $3.62 $3.72 $3.81 $3.91

$5.33 $5.46 $5.60 $5.74 $5.89 $6.04 $6.19 $6.35 $6.51 $6.68 $6.85

$5.17 $5.30 $5.44 $5.58 $5.72 $5.86 $6.01 $6.17 $6.32 $6.48 $6.65

$4.63 $4.75 $4.87 $5.00 $5.12 $5.25 $5.39 $5.52 $5.66 $5.81 $5.96

$7.95 $8.15 $8.36 $8.57 $8.79 $9.01 $9.24 $9.48 $9.72 $9.96 $10.22

$6.57 $6.73 $6.91 $7.08 $7.26 $7.45 $7.64 $7.83 $8.03 $8.23 $8.44

$7.08 $7.26 $7.44 $7.63 $7.83 $8.03 $8.23 $8.44 $8.65 $8.87 $9.10

$4.12 $4.22 $4.33 $4.44 $4.55 $4.67 $4.79 $4.91 $5.03 $5.16 $5.29

$11.17 $11.45 $11.74 $12.04 $12.35 $12.66 $12.98 $13.31 $13.65 $14.00 $14.36

$11.34 $11.63 $11.93 $12.23 $12.54 $12.86 $13.19 $13.52 $13.87 $14.22 $14.58
$4.25 $4.36 $4.47 $4.58 $4.70 $4.82 $4.94 $5.07 $5.19 $5.33 $5.46

$8.44 $8.65 $8.87 $9.10 $9.33 $9.57 $9.81 $10.06 $10.31 $10.58 $10.84

$6.56 $6.72 $6.89 $7.07 $7.25 $7.43 $7.62 $7.82 $8.02 $8.22 $8.43

$6.41 $6.57 $6.74 $6.91 $7.09 $7.27 $7.45 $7.64 $7.84 $8.03 $8.24

$5.08 $5.21 $5.34 $5.47 $5.61 $5.76 $5.90 $6.05 $6.21 $6.36 $6.53

$3.33 $3.42 $3.51 $3.60 $3.69 $3.78 $3.88 $3.98 $4.08 $4.18 $4.29

$6.21 $6.37 $6.53 $6.69 $6.86 $7.04 $7.22 $7.40 $7.59 $7.78 $7.98

$7.90 $8.10 $8.31 $8.52 $8.74 $8.96 $9.19 $9.42 $9.66 $9.90 $10.16

$7.41 $7.60 $7.79 $7.99 $8.19 $8.40 $8.61 $8.83 $9.06 $9.29 $9.52

$4.43 $4.54 $4.66 $4.78 $4.90 $5.02 $5.15 $5.28 $5.41 $5.55 $5.69

$8.98 $9.21 $9.44 $9.68 $9.93 $10.18 $10.44 $10.71 $10.98 $11.26 $11.54

$8.44 $8.65 $8.87 $9.10 $9.33 $9.57 $9.81 $10.06 $10.32 $10.58 $10.85

$5.50 $5.64 $5.78 $5.93 $6.08 $6.23 $6.39 $6.56 $6.72 $6.89 $7.07

$8.60 $8.82 $9.05 $9.28 $9.51 $9.76 $10.00 $10.26 $10.52 $10.79 $11.06

$6.28 $6.44 $6.60 $6.77 $6.94 $7.12 $7.30 $7.48 $7.67 $7.87 $8.07

$11.88 $12.18 $12.49 $12.81 $13.13 $13.47 $13.81 $14.16 $14.52 $14.89 $15.27

$6.58 $6.75 $6.92 $7.10 $7.28 $7.47 $7.66 $7.85 $8.05 $8.25 $8.46

$8.55 $8.77 $8.99 $9.22 $9.45 $9.69 $9.94 $10.19 $10.45 $10.72 $10.99

$4.52 $4.64 $4.75 $4.87 $5.00 $5.13 $5.26 $5.39 $5.53 $5.67 $5.81

$8.00 $8.21 $8.42 $8.63 $8.85 $9.07 $9.30 $9.54 $9.78 $10.03 $10.29

$6.51 $6.67 $6.84 $7.02 $7.20 $7.38 $7.57 $7.76 $7.96 $8.16 $8.37

$7.27 $7.45 $7.64 $7.84 $8.04 $8.24 $8.45 $8.66 $8.89 $9.11 $9.34

$4.25 $4.36 $4.47 $4.59 $4.70 $4.82 $4.95 $5.07 $5.20 $5.33 $5.47

$3.80 $3.89 $3.99 $4.09 $4.20 $4.31 $4.41 $4.53 $4.64 $4.76 $4.88

$8.00 $8.20 $8.41 $8.62 $8.84 $9.07 $9.30 $9.54 $9.78 $10.03 $10.28

$7.51 $7.70 $7.90 $8.10 $8.31 $8.52 $8.74 $8.96 $9.19 $9.42 $9.66

$5.67 $5.82 $5.97 $6.12 $6.27 $6.43 $6.60 $6.76 $6.94 $7.11 $7.29

$5.09 $5.22 $5.35 $5.49 $5.63 $5.77 $5.92 $6.07 $6.22 $6.38 $6.54

$12.98 $13.31 $13.65 $14.00 $14.35 $14.72 $15.09 $15.48 $15.87 $16.27 $16.69

$7.84 $8.04 $8.25 $8.45 $8.67 $8.89 $9.12 $9.35 $9.59 $9.83 $10.08

2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025

2.034% 2.034% 2.034% 2.034% 2.034% 2.034% 2.034% 2.034% 2.034% 2.034% 2.034%

2.543% 2.543% 2.543% 2.543% 2.543% 2.543% 2.543% 2.543% 2.543% 2.543% 2.543%

1.53% 1.53% 1.53% 1.53% 1.53% 1.53% 1.53% 1.53% 1.53% 1.53% 1.53%

 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25

 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75

Multiplier, which when it was inserted into the analysis on 6/21/2011 was set equal to 1.25, or roughly an additionsl 0.5%

y set to 0.75, or roughly 0.5% lower than the reference case.

1975 1976 1977 1978 1979 1980 1981 1982 1983 1984 1985

48.4 53.7 59.5 66.2 69.3 74.0 82.8 92.7 100.4 107.0 113.4

9.8% 11.0% 10.8% 11.3% 4.7% 6.8% 11.9% 12.0% 8.3% 6.6% 6.0%

53.8 56.9 60.6 65.2 72.6 82.4 90.9 96.5 99.6 103.9 107.6

9.1% 5.8% 6.5% 7.6% 11.3% 13.5% 10.3% 6.2% 3.2% 4.3% 3.6%
0.57% 4.91% 4.04% 3.41% -5.99% -5.92% 1.43% 5.46% 4.94% 2.16% 2.34%

n (AWWA) survey data. Given

ults to piece together the best

f major cities in each state.

es of monthly indexes.
16 17 18 19 20 21 22 23 24 25 26

2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036

$9.74 $9.89 $10.04 $10.19 $10.35 $10.50 $10.67 $10.83 $10.99 $11.16 $11.33

$12.19 $12.38 $12.57 $12.76 $12.95 $13.15 $13.35 $13.56 $13.76 $13.97 $14.19

$6.45 $6.55 $6.65 $6.75 $6.85 $6.95 $7.06 $7.17 $7.28 $7.39 $7.50

$3.78 $3.84 $3.89 $3.95 $4.01 $4.08 $4.14 $4.20 $4.26 $4.33 $4.40

$7.95 $8.07 $8.20 $8.32 $8.45 $8.58 $8.71 $8.84 $8.98 $9.11 $9.25

$6.60 $6.70 $6.80 $6.90 $7.01 $7.12 $7.22 $7.34 $7.45 $7.56 $7.68

$7.00 $7.11 $7.22 $7.33 $7.44 $7.55 $7.67 $7.78 $7.90 $8.02 $8.15

$12.77 $12.97 $13.16 $13.37 $13.57 $13.78 $13.99 $14.20 $14.42 $14.64 $14.86

$10.42 $10.58 $10.75 $10.91 $11.08 $11.24 $11.42 $11.59 $11.77 $11.95 $12.13

$9.39 $9.54 $9.68 $9.83 $9.98 $10.13 $10.29 $10.44 $10.60 $10.76 $10.93

$11.59 $11.77 $11.95 $12.13 $12.32 $12.51 $12.70 $12.89 $13.09 $13.29 $13.49

$7.99 $8.11 $8.24 $8.36 $8.49 $8.62 $8.75 $8.88 $9.02 $9.16 $9.30

$3.42 $3.47 $3.52 $3.58 $3.63 $3.69 $3.74 $3.80 $3.86 $3.92 $3.98

$5.99 $6.08 $6.17 $6.26 $6.36 $6.46 $6.56 $6.66 $6.76 $6.86 $6.96

$5.81 $5.90 $5.99 $6.08 $6.18 $6.27 $6.37 $6.46 $6.56 $6.66 $6.76

$5.21 $5.29 $5.37 $5.45 $5.53 $5.62 $5.70 $5.79 $5.88 $5.97 $6.06

$8.93 $9.07 $9.21 $9.35 $9.49 $9.64 $9.78 $9.93 $10.08 $10.24 $10.39

$7.38 $7.49 $7.61 $7.72 $7.84 $7.96 $8.08 $8.21 $8.33 $8.46 $8.59

$7.95 $8.08 $8.20 $8.32 $8.45 $8.58 $8.71 $8.84 $8.98 $9.12 $9.25

$4.63 $4.70 $4.77 $4.84 $4.92 $4.99 $5.07 $5.15 $5.22 $5.30 $5.38

$12.55 $12.74 $12.94 $13.13 $13.33 $13.54 $13.74 $13.95 $14.17 $14.38 $14.60

$12.75 $12.94 $13.14 $13.34 $13.54 $13.75 $13.96 $14.17 $14.39 $14.61 $14.83

$4.77 $4.85 $4.92 $5.00 $5.07 $5.15 $5.23 $5.31 $5.39 $5.47 $5.56

$9.48 $9.63 $9.77 $9.92 $10.07 $10.23 $10.38 $10.54 $10.70 $10.87 $11.03

$7.37 $7.48 $7.60 $7.71 $7.83 $7.95 $8.07 $8.19 $8.32 $8.44 $8.57

$7.20 $7.31 $7.42 $7.54 $7.65 $7.77 $7.89 $8.01 $8.13 $8.25 $8.38

$5.71 $5.79 $5.88 $5.97 $6.06 $6.15 $6.25 $6.34 $6.44 $6.54 $6.64

$3.75 $3.80 $3.86 $3.92 $3.98 $4.04 $4.10 $4.17 $4.23 $4.29 $4.36

$6.98 $7.08 $7.19 $7.30 $7.41 $7.52 $7.64 $7.76 $7.87 $7.99 $8.12

$8.88 $9.01 $9.15 $9.29 $9.43 $9.58 $9.72 $9.87 $10.02 $10.17 $10.33

$8.33 $8.45 $8.58 $8.71 $8.85 $8.98 $9.12 $9.26 $9.40 $9.54 $9.69

$4.98 $5.05 $5.13 $5.21 $5.29 $5.37 $5.45 $5.53 $5.62 $5.70 $5.79

$10.09 $10.25 $10.40 $10.56 $10.72 $10.89 $11.05 $11.22 $11.39 $11.56 $11.74

$9.48 $9.63 $9.77 $9.92 $10.07 $10.23 $10.38 $10.54 $10.70 $10.87 $11.03

$6.18 $6.27 $6.37 $6.47 $6.57 $6.67 $6.77 $6.87 $6.98 $7.08 $7.19

$9.67 $9.82 $9.97 $10.12 $10.27 $10.43 $10.59 $10.75 $10.92 $11.08 $11.25

$7.05 $7.16 $7.27 $7.38 $7.49 $7.61 $7.72 $7.84 $7.96 $8.08 $8.21

$13.35 $13.55 $13.76 $13.97 $14.18 $14.40 $14.62 $14.84 $15.07 $15.30 $15.53

$7.40 $7.51 $7.63 $7.74 $7.86 $7.98 $8.10 $8.23 $8.35 $8.48 $8.61

$9.61 $9.75 $9.90 $10.05 $10.21 $10.36 $10.52 $10.68 $10.84 $11.01 $11.18

$5.08 $5.16 $5.24 $5.32 $5.40 $5.48 $5.56 $5.65 $5.73 $5.82 $5.91

$8.99 $9.13 $9.27 $9.41 $9.56 $9.70 $9.85 $10.00 $10.15 $10.31 $10.46
$7.31 $7.43 $7.54 $7.65 $7.77 $7.89 $8.01 $8.13 $8.26 $8.38 $8.51

$8.17 $8.29 $8.42 $8.55 $8.68 $8.81 $8.94 $9.08 $9.22 $9.36 $9.50

$4.78 $4.85 $4.93 $5.00 $5.08 $5.16 $5.24 $5.32 $5.40 $5.48 $5.56

$4.27 $4.33 $4.40 $4.47 $4.53 $4.60 $4.67 $4.74 $4.82 $4.89 $4.97

$8.99 $9.13 $9.27 $9.41 $9.55 $9.70 $9.84 $9.99 $10.15 $10.30 $10.46

$8.44 $8.57 $8.70 $8.84 $8.97 $9.11 $9.25 $9.39 $9.53 $9.68 $9.82

$6.38 $6.47 $6.57 $6.67 $6.77 $6.88 $6.98 $7.09 $7.20 $7.31 $7.42

$5.72 $5.81 $5.90 $5.99 $6.08 $6.17 $6.27 $6.36 $6.46 $6.56 $6.66

$14.59 $14.81 $15.04 $15.27 $15.50 $15.74 $15.98 $16.22 $16.47 $16.72 $16.97

$8.81 $8.95 $9.08 $9.22 $9.36 $9.51 $9.65 $9.80 $9.95 $10.10 $10.25

2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036

$10.55 $10.76 $10.98 $11.21 $11.43 $11.67 $11.90 $12.15 $12.39 $12.65 $12.90

$13.21 $13.48 $13.75 $14.03 $14.32 $14.61 $14.90 $15.21 $15.52 $15.83 $16.15

$6.98 $7.13 $7.27 $7.42 $7.57 $7.72 $7.88 $8.04 $8.20 $8.37 $8.54

$4.09 $4.18 $4.26 $4.35 $4.44 $4.53 $4.62 $4.71 $4.81 $4.91 $5.01

$8.61 $8.79 $8.97 $9.15 $9.34 $9.53 $9.72 $9.92 $10.12 $10.32 $10.53

$7.15 $7.29 $7.44 $7.59 $7.75 $7.90 $8.06 $8.23 $8.40 $8.57 $8.74

$7.58 $7.74 $7.90 $8.06 $8.22 $8.39 $8.56 $8.73 $8.91 $9.09 $9.28

$13.83 $14.12 $14.40 $14.70 $15.00 $15.30 $15.61 $15.93 $16.25 $16.58 $16.92

$11.29 $11.52 $11.76 $12.00 $12.24 $12.49 $12.74 $13.00 $13.27 $13.54 $13.81

$10.17 $10.38 $10.59 $10.81 $11.03 $11.25 $11.48 $11.72 $11.95 $12.20 $12.44

$12.56 $12.82 $13.08 $13.34 $13.61 $13.89 $14.17 $14.46 $14.76 $15.06 $15.36

$8.66 $8.83 $9.01 $9.20 $9.38 $9.57 $9.77 $9.97 $10.17 $10.38 $10.59

$3.70 $3.78 $3.85 $3.93 $4.01 $4.09 $4.18 $4.26 $4.35 $4.44 $4.53

$6.48 $6.62 $6.75 $6.89 $7.03 $7.17 $7.32 $7.47 $7.62 $7.77 $7.93

$6.30 $6.42 $6.56 $6.69 $6.82 $6.96 $7.11 $7.25 $7.40 $7.55 $7.70

$5.64 $5.75 $5.87 $5.99 $6.11 $6.24 $6.36 $6.49 $6.63 $6.76 $6.90

$9.68 $9.87 $10.07 $10.28 $10.49 $10.70 $10.92 $11.14 $11.37 $11.60 $11.83

$7.99 $8.16 $8.32 $8.49 $8.67 $8.84 $9.02 $9.20 $9.39 $9.58 $9.78

$8.62 $8.79 $8.97 $9.15 $9.34 $9.53 $9.72 $9.92 $10.12 $10.33 $10.54

$5.01 $5.12 $5.22 $5.33 $5.43 $5.54 $5.66 $5.77 $5.89 $6.01 $6.13

$13.60 $13.87 $14.15 $14.44 $14.74 $15.04 $15.34 $15.65 $15.97 $16.30 $16.63

$13.81 $14.09 $14.38 $14.67 $14.97 $15.27 $15.58 $15.90 $16.22 $16.55 $16.89

$5.17 $5.28 $5.38 $5.49 $5.61 $5.72 $5.84 $5.96 $6.08 $6.20 $6.33

$10.27 $10.48 $10.69 $10.91 $11.13 $11.36 $11.59 $11.82 $12.07 $12.31 $12.56

$7.98 $8.14 $8.31 $8.48 $8.65 $8.83 $9.01 $9.19 $9.38 $9.57 $9.76

$7.80 $7.96 $8.12 $8.29 $8.46 $8.63 $8.80 $8.98 $9.17 $9.35 $9.54

$6.18 $6.31 $6.43 $6.57 $6.70 $6.84 $6.97 $7.12 $7.26 $7.41 $7.56

$4.06 $4.14 $4.23 $4.31 $4.40 $4.49 $4.58 $4.67 $4.77 $4.87 $4.96

$7.56 $7.71 $7.87 $8.03 $8.19 $8.36 $8.53 $8.70 $8.88 $9.06 $9.24

$9.62 $9.81 $10.01 $10.22 $10.42 $10.64 $10.85 $11.07 $11.30 $11.53 $11.76

$9.02 $9.20 $9.39 $9.58 $9.78 $9.97 $10.18 $10.38 $10.60 $10.81 $11.03

$5.39 $5.50 $5.61 $5.73 $5.84 $5.96 $6.08 $6.21 $6.33 $6.46 $6.60
$10.93 $11.15 $11.38 $11.61 $11.85 $12.09 $12.34 $12.59 $12.84 $13.10 $13.37

$10.27 $10.48 $10.69 $10.91 $11.13 $11.36 $11.59 $11.83 $12.07 $12.31 $12.56

$6.69 $6.83 $6.97 $7.11 $7.26 $7.40 $7.55 $7.71 $7.86 $8.02 $8.19

$10.47 $10.69 $10.91 $11.13 $11.35 $11.58 $11.82 $12.06 $12.31 $12.56 $12.81

$7.64 $7.80 $7.95 $8.12 $8.28 $8.45 $8.62 $8.80 $8.98 $9.16 $9.35

$14.46 $14.75 $15.05 $15.36 $15.67 $15.99 $16.32 $16.65 $16.99 $17.33 $17.68

$8.02 $8.18 $8.35 $8.51 $8.69 $8.86 $9.05 $9.23 $9.42 $9.61 $9.80

$10.41 $10.62 $10.83 $11.05 $11.28 $11.51 $11.74 $11.98 $12.22 $12.47 $12.73

$5.50 $5.61 $5.73 $5.85 $5.96 $6.09 $6.21 $6.34 $6.46 $6.60 $6.73

$9.74 $9.94 $10.14 $10.35 $10.56 $10.77 $10.99 $11.22 $11.45 $11.68 $11.92

$7.92 $8.08 $8.25 $8.42 $8.59 $8.76 $8.94 $9.12 $9.31 $9.50 $9.69

$8.85 $9.03 $9.21 $9.40 $9.59 $9.79 $9.98 $10.19 $10.39 $10.61 $10.82

$5.18 $5.28 $5.39 $5.50 $5.61 $5.73 $5.84 $5.96 $6.08 $6.21 $6.33

$4.62 $4.72 $4.81 $4.91 $5.01 $5.11 $5.22 $5.32 $5.43 $5.54 $5.65

$9.74 $9.94 $10.14 $10.34 $10.55 $10.77 $10.99 $11.21 $11.44 $11.67 $11.91

$9.15 $9.33 $9.52 $9.72 $9.91 $10.12 $10.32 $10.53 $10.75 $10.96 $11.19

$6.91 $7.05 $7.19 $7.34 $7.49 $7.64 $7.79 $7.95 $8.11 $8.28 $8.45

$6.20 $6.32 $6.45 $6.58 $6.72 $6.85 $6.99 $7.14 $7.28 $7.43 $7.58

$15.80 $16.12 $16.45 $16.79 $17.13 $17.48 $17.83 $18.20 $18.57 $18.94 $19.33

$9.55 $9.74 $9.94 $10.14 $10.35 $10.56 $10.77 $10.99 $11.21 $11.44 $11.67

2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036

$11.42 $11.71 $12.01 $12.32 $12.63 $12.95 $13.28 $13.62 $13.96 $14.32 $14.68

$14.30 $14.66 $15.04 $15.42 $15.81 $16.21 $16.63 $17.05 $17.48 $17.93 $18.38

$7.56 $7.75 $7.95 $8.15 $8.36 $8.57 $8.79 $9.02 $9.24 $9.48 $9.72

$4.43 $4.54 $4.66 $4.78 $4.90 $5.02 $5.15 $5.28 $5.42 $5.56 $5.70

$9.33 $9.56 $9.81 $10.06 $10.31 $10.57 $10.84 $11.12 $11.40 $11.69 $11.99

$7.74 $7.94 $8.14 $8.34 $8.56 $8.77 $9.00 $9.23 $9.46 $9.70 $9.95

$8.21 $8.42 $8.64 $8.85 $9.08 $9.31 $9.55 $9.79 $10.04 $10.29 $10.56

$14.98 $15.36 $15.75 $16.15 $16.56 $16.98 $17.42 $17.86 $18.31 $18.78 $19.26

$12.23 $12.54 $12.86 $13.18 $13.52 $13.86 $14.22 $14.58 $14.95 $15.33 $15.72

$11.02 $11.30 $11.58 $11.88 $12.18 $12.49 $12.81 $13.13 $13.47 $13.81 $14.16

$13.60 $13.95 $14.30 $14.66 $15.04 $15.42 $15.81 $16.21 $16.63 $17.05 $17.48

$9.37 $9.61 $9.86 $10.11 $10.36 $10.63 $10.90 $11.17 $11.46 $11.75 $12.05

$4.01 $4.11 $4.21 $4.32 $4.43 $4.54 $4.66 $4.78 $4.90 $5.02 $5.15

$7.02 $7.20 $7.38 $7.57 $7.76 $7.96 $8.16 $8.37 $8.58 $8.80 $9.02

$6.82 $6.99 $7.17 $7.35 $7.54 $7.73 $7.93 $8.13 $8.33 $8.55 $8.76

$6.11 $6.26 $6.42 $6.58 $6.75 $6.92 $7.10 $7.28 $7.47 $7.65 $7.85

$10.48 $10.74 $11.02 $11.30 $11.58 $11.88 $12.18 $12.49 $12.81 $13.13 $13.47

$8.66 $8.88 $9.10 $9.33 $9.57 $9.81 $10.06 $10.32 $10.58 $10.85 $11.13

$9.33 $9.57 $9.81 $10.06 $10.32 $10.58 $10.85 $11.12 $11.41 $11.70 $11.99

$5.43 $5.57 $5.71 $5.85 $6.00 $6.15 $6.31 $6.47 $6.64 $6.80 $6.98

$14.72 $15.10 $15.48 $15.87 $16.28 $16.69 $17.12 $17.55 $18.00 $18.45 $18.92

$14.95 $15.33 $15.72 $16.12 $16.53 $16.95 $17.38 $17.83 $18.28 $18.74 $19.22
$5.60 $5.74 $5.89 $6.04 $6.19 $6.35 $6.51 $6.68 $6.85 $7.02 $7.20

$11.12 $11.40 $11.69 $11.99 $12.30 $12.61 $12.93 $13.26 $13.59 $13.94 $14.29

$8.64 $8.86 $9.09 $9.32 $9.56 $9.80 $10.05 $10.30 $10.57 $10.83 $11.11

$8.45 $8.66 $8.88 $9.11 $9.34 $9.58 $9.82 $10.07 $10.33 $10.59 $10.86

$6.69 $6.86 $7.04 $7.22 $7.40 $7.59 $7.78 $7.98 $8.18 $8.39 $8.60

$4.40 $4.51 $4.62 $4.74 $4.86 $4.98 $5.11 $5.24 $5.37 $5.51 $5.65

$8.18 $8.39 $8.60 $8.82 $9.05 $9.28 $9.51 $9.76 $10.00 $10.26 $10.52

$10.41 $10.68 $10.95 $11.23 $11.51 $11.81 $12.11 $12.42 $12.73 $13.05 $13.39

$9.77 $10.01 $10.27 $10.53 $10.80 $11.07 $11.35 $11.64 $11.94 $12.24 $12.55

$5.84 $5.99 $6.14 $6.30 $6.46 $6.62 $6.79 $6.96 $7.14 $7.32 $7.51

$11.84 $12.14 $12.45 $12.76 $13.09 $13.42 $13.76 $14.11 $14.47 $14.84 $15.22

$11.12 $11.40 $11.69 $11.99 $12.30 $12.61 $12.93 $13.26 $13.60 $13.94 $14.30

$7.25 $7.43 $7.62 $7.82 $8.01 $8.22 $8.43 $8.64 $8.86 $9.09 $9.32

$11.34 $11.63 $11.93 $12.23 $12.54 $12.86 $13.19 $13.52 $13.87 $14.22 $14.58

$8.27 $8.48 $8.70 $8.92 $9.15 $9.38 $9.62 $9.86 $10.11 $10.37 $10.63

$15.66 $16.05 $16.46 $16.88 $17.31 $17.75 $18.20 $18.67 $19.14 $19.63 $20.13

$8.68 $8.90 $9.13 $9.36 $9.60 $9.84 $10.09 $10.35 $10.61 $10.88 $11.16

$11.27 $11.55 $11.85 $12.15 $12.46 $12.77 $13.10 $13.43 $13.77 $14.12 $14.48

$5.96 $6.11 $6.27 $6.42 $6.59 $6.76 $6.93 $7.10 $7.28 $7.47 $7.66

$10.55 $10.82 $11.09 $11.37 $11.66 $11.96 $12.26 $12.58 $12.90 $13.22 $13.56

$8.58 $8.80 $9.02 $9.25 $9.49 $9.73 $9.97 $10.23 $10.49 $10.75 $11.03

$9.58 $9.82 $10.07 $10.33 $10.59 $10.86 $11.14 $11.42 $11.71 $12.01 $12.32

$5.61 $5.75 $5.90 $6.05 $6.20 $6.36 $6.52 $6.69 $6.86 $7.03 $7.21

$5.01 $5.13 $5.26 $5.40 $5.53 $5.68 $5.82 $5.97 $6.12 $6.27 $6.43

$10.54 $10.81 $11.09 $11.37 $11.66 $11.95 $12.26 $12.57 $12.89 $13.22 $13.55

$9.90 $10.16 $10.41 $10.68 $10.95 $11.23 $11.51 $11.81 $12.11 $12.42 $12.73

$7.48 $7.67 $7.86 $8.06 $8.27 $8.48 $8.69 $8.92 $9.14 $9.37 $9.61

$6.71 $6.88 $7.06 $7.24 $7.42 $7.61 $7.80 $8.00 $8.20 $8.41 $8.63

$17.11 $17.55 $17.99 $18.45 $18.92 $19.40 $19.89 $20.40 $20.92 $21.45 $22.00

$10.34 $10.60 $10.87 $11.14 $11.43 $11.72 $12.02 $12.32 $12.64 $12.96 $13.29

2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036

2.034% 2.034% 2.034% 2.034% 2.034% 2.034% 2.034% 2.034% 2.034% 2.034% 2.034%

2.543% 2.543% 2.543% 2.543% 2.543% 2.543% 2.543% 2.543% 2.543% 2.543% 2.543%

1.53% 1.53% 1.53% 1.53% 1.53% 1.53% 1.53% 1.53% 1.53% 1.53% 1.53%

 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25

 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75

an additionsl 0.5%

1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996

119.4 125.8 132.7 140.8 150.2 161.1 172.1 181.4 190.6 196.5 204.5

5.3% 5.4% 5.5% 6.1% 6.7% 7.3% 6.8% 5.4% 5.1% 3.1% 4.1%

109.6 113.6 118.3 124 130.7 136.2 140.3 144.5 148.2 152.4 156.9

1.9% 3.6% 4.1% 4.8% 5.4% 4.2% 3.0% 3.0% 2.6% 2.8% 3.0%
3.37% 1.65% 1.29% 1.23% 1.21% 2.93% 3.71% 2.34% 2.45% 0.25% 1.09%
27 28 29 30 31 32 33 34 35 36

2037 2038 2039 2040 2041 2042 2043 2044 2045 2046

$11.50 $11.68 $11.86 $12.04 $12.22 $12.41 $12.60 $12.79 $12.99 $13.18

$14.40 $14.62 $14.84 $15.07 $15.30 $15.53 $15.77 $16.01 $16.26 $16.50

$7.62 $7.73 $7.85 $7.97 $8.09 $8.21 $8.34 $8.47 $8.60 $8.73

$4.46 $4.53 $4.60 $4.67 $4.74 $4.81 $4.89 $4.96 $5.04 $5.11

$9.39 $9.54 $9.68 $9.83 $9.98 $10.13 $10.29 $10.44 $10.60 $10.76

$7.79 $7.91 $8.03 $8.16 $8.28 $8.41 $8.53 $8.66 $8.80 $8.93

$8.27 $8.40 $8.52 $8.65 $8.79 $8.92 $9.06 $9.20 $9.34 $9.48

$15.09 $15.32 $15.55 $15.79 $16.03 $16.27 $16.52 $16.77 $17.03 $17.29

$12.31 $12.50 $12.69 $12.89 $13.08 $13.28 $13.49 $13.69 $13.90 $14.11

$11.10 $11.26 $11.44 $11.61 $11.79 $11.97 $12.15 $12.34 $12.52 $12.72

$13.70 $13.90 $14.12 $14.33 $14.55 $14.77 $15.00 $15.23 $15.46 $15.70

$9.44 $9.58 $9.73 $9.88 $10.03 $10.18 $10.34 $10.49 $10.65 $10.82

$4.04 $4.10 $4.16 $4.22 $4.29 $4.35 $4.42 $4.49 $4.56 $4.63

$7.07 $7.18 $7.29 $7.40 $7.51 $7.63 $7.74 $7.86 $7.98 $8.10

$6.87 $6.97 $7.08 $7.19 $7.29 $7.41 $7.52 $7.63 $7.75 $7.87

$6.15 $6.24 $6.34 $6.44 $6.53 $6.63 $6.73 $6.84 $6.94 $7.05

$10.55 $10.71 $10.88 $11.04 $11.21 $11.38 $11.55 $11.73 $11.91 $12.09

$8.72 $8.85 $8.99 $9.12 $9.26 $9.40 $9.55 $9.69 $9.84 $9.99

$9.40 $9.54 $9.69 $9.83 $9.98 $10.14 $10.29 $10.45 $10.61 $10.77

$5.47 $5.55 $5.63 $5.72 $5.81 $5.90 $5.99 $6.08 $6.17 $6.27

$14.83 $15.05 $15.28 $15.51 $15.75 $15.99 $16.24 $16.48 $16.74 $16.99

$15.06 $15.29 $15.52 $15.76 $16.00 $16.24 $16.49 $16.74 $17.00 $17.26

$5.64 $5.73 $5.81 $5.90 $5.99 $6.08 $6.18 $6.27 $6.37 $6.46

$11.20 $11.37 $11.54 $11.72 $11.90 $12.08 $12.26 $12.45 $12.64 $12.83

$8.70 $8.84 $8.97 $9.11 $9.25 $9.39 $9.53 $9.68 $9.82 $9.97

$8.51 $8.64 $8.77 $8.90 $9.04 $9.18 $9.32 $9.46 $9.60 $9.75

$6.74 $6.84 $6.95 $7.05 $7.16 $7.27 $7.38 $7.49 $7.61 $7.72

$4.43 $4.49 $4.56 $4.63 $4.70 $4.77 $4.85 $4.92 $5.00 $5.07

$8.24 $8.37 $8.49 $8.62 $8.76 $8.89 $9.02 $9.16 $9.30 $9.44

$10.49 $10.65 $10.81 $10.98 $11.14 $11.31 $11.49 $11.66 $11.84 $12.02

$9.83 $9.98 $10.14 $10.29 $10.45 $10.61 $10.77 $10.93 $11.10 $11.27

$5.88 $5.97 $6.06 $6.15 $6.25 $6.34 $6.44 $6.54 $6.64 $6.74

$11.92 $12.10 $12.29 $12.47 $12.66 $12.86 $13.05 $13.25 $13.46 $13.66

$11.20 $11.37 $11.55 $11.72 $11.90 $12.08 $12.27 $12.45 $12.64 $12.84

$7.30 $7.41 $7.52 $7.64 $7.76 $7.87 $7.99 $8.12 $8.24 $8.37

$11.42 $11.60 $11.77 $11.95 $12.14 $12.32 $12.51 $12.70 $12.89 $13.09

$8.33 $8.46 $8.59 $8.72 $8.85 $8.99 $9.12 $9.26 $9.40 $9.55

$15.77 $16.01 $16.25 $16.50 $16.75 $17.01 $17.27 $17.53 $17.80 $18.07

$8.74 $8.87 $9.01 $9.15 $9.29 $9.43 $9.57 $9.72 $9.87 $10.02

$11.35 $11.52 $11.70 $11.87 $12.06 $12.24 $12.43 $12.62 $12.81 $13.00

$6.00 $6.09 $6.19 $6.28 $6.38 $6.47 $6.57 $6.67 $6.77 $6.88

$10.62 $10.79 $10.95 $11.12 $11.29 $11.46 $11.63 $11.81 $11.99 $12.17
$8.64 $8.77 $8.91 $9.04 $9.18 $9.32 $9.46 $9.61 $9.75 $9.90

$9.65 $9.80 $9.94 $10.10 $10.25 $10.41 $10.57 $10.73 $10.89 $11.06

$5.65 $5.73 $5.82 $5.91 $6.00 $6.09 $6.18 $6.28 $6.37 $6.47

$5.04 $5.12 $5.20 $5.28 $5.36 $5.44 $5.52 $5.60 $5.69 $5.78

$10.62 $10.78 $10.94 $11.11 $11.28 $11.45 $11.63 $11.81 $11.99 $12.17

$9.97 $10.13 $10.28 $10.44 $10.60 $10.76 $10.92 $11.09 $11.26 $11.43

$7.53 $7.65 $7.76 $7.88 $8.00 $8.12 $8.25 $8.37 $8.50 $8.63

$6.76 $6.86 $6.97 $7.07 $7.18 $7.29 $7.40 $7.51 $7.63 $7.74

$17.23 $17.50 $17.76 $18.03 $18.31 $18.59 $18.87 $19.16 $19.45 $19.75

$10.41 $10.57 $10.73 $10.89 $11.06 $11.23 $11.40 $11.57 $11.75 $11.93

2037 2038 2039 2040 2041 2042 2043 2044 2045 2046

$13.17 $13.43 $13.71 $13.99 $14.27 $14.56 $14.86 $15.16 $15.47 $15.78

$16.48 $16.82 $17.16 $17.51 $17.86 $18.23 $18.60 $18.98 $19.36 $19.76

$8.72 $8.89 $9.07 $9.26 $9.45 $9.64 $9.84 $10.04 $10.24 $10.45

$5.11 $5.21 $5.32 $5.43 $5.54 $5.65 $5.76 $5.88 $6.00 $6.12

$10.75 $10.97 $11.19 $11.42 $11.65 $11.89 $12.13 $12.38 $12.63 $12.88

$8.92 $9.10 $9.29 $9.47 $9.67 $9.86 $10.06 $10.27 $10.48 $10.69

$9.46 $9.66 $9.85 $10.05 $10.26 $10.47 $10.68 $10.90 $11.12 $11.35

$17.27 $17.62 $17.97 $18.34 $18.71 $19.09 $19.48 $19.88 $20.28 $20.70

$14.09 $14.38 $14.67 $14.97 $15.27 $15.59 $15.90 $16.23 $16.56 $16.89

$12.70 $12.96 $13.22 $13.49 $13.76 $14.04 $14.33 $14.62 $14.92 $15.22

$15.67 $15.99 $16.32 $16.65 $16.99 $17.33 $17.69 $18.05 $18.41 $18.79

$10.80 $11.02 $11.25 $11.48 $11.71 $11.95 $12.19 $12.44 $12.69 $12.95

$4.62 $4.71 $4.81 $4.91 $5.01 $5.11 $5.21 $5.32 $5.43 $5.54

$8.09 $8.26 $8.42 $8.60 $8.77 $8.95 $9.13 $9.32 $9.51 $9.70

$7.86 $8.02 $8.18 $8.35 $8.52 $8.69 $8.87 $9.05 $9.23 $9.42

$7.04 $7.18 $7.33 $7.48 $7.63 $7.78 $7.94 $8.10 $8.27 $8.44

$12.08 $12.32 $12.57 $12.83 $13.09 $13.35 $13.63 $13.90 $14.19 $14.47

$9.98 $10.18 $10.39 $10.60 $10.81 $11.03 $11.26 $11.49 $11.72 $11.96

$10.75 $10.97 $11.20 $11.42 $11.66 $11.89 $12.13 $12.38 $12.63 $12.89

$6.26 $6.38 $6.51 $6.65 $6.78 $6.92 $7.06 $7.20 $7.35 $7.50

$16.97 $17.31 $17.66 $18.02 $18.39 $18.76 $19.15 $19.54 $19.93 $20.34

$17.23 $17.58 $17.94 $18.31 $18.68 $19.06 $19.45 $19.84 $20.25 $20.66

$6.45 $6.59 $6.72 $6.86 $7.00 $7.14 $7.28 $7.43 $7.58 $7.74

$12.82 $13.08 $13.34 $13.61 $13.89 $14.17 $14.46 $14.76 $15.06 $15.36

$9.96 $10.16 $10.37 $10.58 $10.80 $11.02 $11.24 $11.47 $11.70 $11.94

$9.74 $9.93 $10.14 $10.34 $10.55 $10.77 $10.99 $11.21 $11.44 $11.67

$7.71 $7.87 $8.03 $8.19 $8.36 $8.53 $8.70 $8.88 $9.06 $9.25

$5.07 $5.17 $5.27 $5.38 $5.49 $5.60 $5.72 $5.83 $5.95 $6.07

$9.43 $9.62 $9.82 $10.02 $10.22 $10.43 $10.64 $10.86 $11.08 $11.30

$12.00 $12.25 $12.50 $12.75 $13.01 $13.27 $13.54 $13.82 $14.10 $14.39

$11.26 $11.48 $11.72 $11.96 $12.20 $12.45 $12.70 $12.96 $13.22 $13.49

$6.73 $6.87 $7.01 $7.15 $7.29 $7.44 $7.59 $7.75 $7.91 $8.07
$13.64 $13.92 $14.20 $14.49 $14.79 $15.09 $15.39 $15.71 $16.03 $16.35

$12.82 $13.08 $13.35 $13.62 $13.89 $14.18 $14.47 $14.76 $15.06 $15.37

$8.35 $8.52 $8.70 $8.87 $9.05 $9.24 $9.43 $9.62 $9.81 $10.01

$13.07 $13.34 $13.61 $13.89 $14.17 $14.46 $14.75 $15.05 $15.36 $15.67

$9.54 $9.73 $9.93 $10.13 $10.34 $10.55 $10.76 $10.98 $11.20 $11.43

$18.04 $18.41 $18.79 $19.17 $19.56 $19.96 $20.36 $20.78 $21.20 $21.63

$10.00 $10.21 $10.41 $10.63 $10.84 $11.06 $11.29 $11.52 $11.75 $11.99

$12.99 $13.25 $13.52 $13.79 $14.08 $14.36 $14.65 $14.95 $15.26 $15.57

$6.87 $7.01 $7.15 $7.30 $7.44 $7.59 $7.75 $7.91 $8.07 $8.23

$12.16 $12.41 $12.66 $12.92 $13.18 $13.45 $13.72 $14.00 $14.28 $14.57

$9.89 $10.09 $10.29 $10.50 $10.72 $10.94 $11.16 $11.39 $11.62 $11.85

$11.04 $11.27 $11.50 $11.73 $11.97 $12.21 $12.46 $12.71 $12.97 $13.24

$6.46 $6.59 $6.73 $6.87 $7.01 $7.15 $7.29 $7.44 $7.59 $7.75

$5.77 $5.89 $6.01 $6.13 $6.25 $6.38 $6.51 $6.64 $6.78 $6.92

$12.15 $12.40 $12.65 $12.91 $13.17 $13.44 $13.71 $13.99 $14.28 $14.57

$11.41 $11.65 $11.88 $12.13 $12.37 $12.62 $12.88 $13.14 $13.41 $13.68

$8.62 $8.79 $8.97 $9.16 $9.34 $9.53 $9.73 $9.92 $10.13 $10.33

$7.73 $7.89 $8.05 $8.22 $8.38 $8.55 $8.73 $8.90 $9.09 $9.27

$19.72 $20.12 $20.53 $20.95 $21.38 $21.81 $22.25 $22.71 $23.17 $23.64

$11.91 $12.15 $12.40 $12.65 $12.91 $13.17 $13.44 $13.72 $13.99 $14.28

2037 2038 2039 2040 2041 2042 2043 2044 2045 2046

$15.06 $15.44 $15.83 $16.24 $16.65 $17.07 $17.51 $17.95 $18.41 $18.88

$18.85 $19.33 $19.82 $20.33 $20.84 $21.37 $21.92 $22.47 $23.04 $23.63

$9.97 $10.22 $10.48 $10.75 $11.02 $11.30 $11.59 $11.88 $12.19 $12.50

$5.84 $5.99 $6.14 $6.30 $6.46 $6.62 $6.79 $6.96 $7.14 $7.32

$12.29 $12.61 $12.93 $13.25 $13.59 $13.94 $14.29 $14.66 $15.03 $15.41

$10.20 $10.46 $10.73 $11.00 $11.28 $11.56 $11.86 $12.16 $12.47 $12.79

$10.82 $11.10 $11.38 $11.67 $11.97 $12.27 $12.58 $12.90 $13.23 $13.57

$19.75 $20.25 $20.76 $21.29 $21.83 $22.39 $22.96 $23.54 $24.14 $24.75

$16.12 $16.53 $16.95 $17.38 $17.82 $18.27 $18.74 $19.21 $19.70 $20.20

$14.52 $14.89 $15.27 $15.66 $16.06 $16.46 $16.88 $17.31 $17.75 $18.20

$17.93 $18.38 $18.85 $19.33 $19.82 $20.32 $20.84 $21.37 $21.91 $22.47

$12.35 $12.67 $12.99 $13.32 $13.66 $14.01 $14.36 $14.73 $15.10 $15.49

$5.28 $5.42 $5.55 $5.70 $5.84 $5.99 $6.14 $6.30 $6.46 $6.62

$9.25 $9.49 $9.73 $9.98 $10.23 $10.49 $10.76 $11.03 $11.31 $11.60

$8.99 $9.22 $9.45 $9.69 $9.94 $10.19 $10.45 $10.71 $10.99 $11.27

$8.05 $8.25 $8.46 $8.68 $8.90 $9.13 $9.36 $9.60 $9.84 $10.09

$13.81 $14.16 $14.52 $14.89 $15.27 $15.66 $16.06 $16.46 $16.88 $17.31

$11.41 $11.70 $12.00 $12.30 $12.62 $12.94 $13.27 $13.60 $13.95 $14.30

$12.30 $12.61 $12.93 $13.26 $13.60 $13.94 $14.30 $14.66 $15.03 $15.42

$7.16 $7.34 $7.52 $7.72 $7.91 $8.11 $8.32 $8.53 $8.75 $8.97

$19.40 $19.90 $20.40 $20.92 $21.46 $22.00 $22.56 $23.13 $23.72 $24.33

$19.71 $20.21 $20.73 $21.25 $21.79 $22.35 $22.91 $23.50 $24.10 $24.71
$7.38 $7.57 $7.76 $7.96 $8.16 $8.37 $8.58 $8.80 $9.02 $9.25

$14.66 $15.03 $15.41 $15.80 $16.21 $16.62 $17.04 $17.47 $17.92 $18.37

$11.39 $11.68 $11.98 $12.28 $12.60 $12.92 $13.24 $13.58 $13.93 $14.28

$11.14 $11.42 $11.71 $12.01 $12.31 $12.63 $12.95 $13.28 $13.61 $13.96

$8.82 $9.05 $9.28 $9.51 $9.75 $10.00 $10.26 $10.52 $10.78 $11.06

$5.79 $5.94 $6.09 $6.25 $6.41 $6.57 $6.74 $6.91 $7.08 $7.26

$10.79 $11.06 $11.34 $11.63 $11.93 $12.23 $12.54 $12.86 $13.19 $13.52

$13.73 $14.08 $14.43 $14.80 $15.18 $15.56 $15.96 $16.36 $16.78 $17.21

$12.87 $13.20 $13.54 $13.88 $14.23 $14.59 $14.97 $15.35 $15.74 $16.14

$7.70 $7.89 $8.09 $8.30 $8.51 $8.73 $8.95 $9.17 $9.41 $9.65

$15.60 $16.00 $16.41 $16.82 $17.25 $17.69 $18.14 $18.60 $19.07 $19.56

$14.66 $15.03 $15.42 $15.81 $16.21 $16.62 $17.04 $17.48 $17.92 $18.38

$9.55 $9.80 $10.05 $10.30 $10.56 $10.83 $11.11 $11.39 $11.68 $11.98

$14.95 $15.33 $15.72 $16.12 $16.53 $16.95 $17.38 $17.82 $18.28 $18.74

$10.91 $11.18 $11.47 $11.76 $12.06 $12.36 $12.68 $13.00 $13.33 $13.67

$20.64 $21.16 $21.70 $22.25 $22.82 $23.40 $23.99 $24.60 $25.23 $25.87

$11.44 $11.73 $12.03 $12.34 $12.65 $12.97 $13.30 $13.64 $13.99 $14.34

$14.85 $15.23 $15.62 $16.01 $16.42 $16.84 $17.27 $17.71 $18.16 $18.62

$7.85 $8.05 $8.26 $8.47 $8.68 $8.90 $9.13 $9.36 $9.60 $9.85

$13.90 $14.26 $14.62 $14.99 $15.37 $15.77 $16.17 $16.58 $17.00 $17.43

$11.31 $11.60 $11.89 $12.19 $12.50 $12.82 $13.15 $13.48 $13.82 $14.18

$12.63 $12.95 $13.28 $13.62 $13.96 $14.32 $14.68 $15.05 $15.44 $15.83

$7.39 $7.58 $7.77 $7.97 $8.17 $8.38 $8.59 $8.81 $9.04 $9.27

$6.60 $6.77 $6.94 $7.11 $7.30 $7.48 $7.67 $7.87 $8.07 $8.27

$13.90 $14.25 $14.61 $14.99 $15.37 $15.76 $16.16 $16.57 $16.99 $17.42

$13.05 $13.39 $13.73 $14.08 $14.43 $14.80 $15.18 $15.56 $15.96 $16.36

$9.86 $10.11 $10.37 $10.63 $10.90 $11.18 $11.46 $11.75 $12.05 $12.36

$8.85 $9.07 $9.30 $9.54 $9.78 $10.03 $10.28 $10.54 $10.81 $11.09

$22.56 $23.13 $23.72 $24.32 $24.94 $25.57 $26.22 $26.89 $27.57 $28.27

$13.62 $13.97 $14.33 $14.69 $15.06 $15.45 $15.84 $16.24 $16.65 $17.08

2037 2038 2039 2040 2041 2042 2043 2044 2045 2046

2.034% 2.034% 2.034% 2.034% 2.034% 2.034% 2.034% 2.034% 2.034% 2.034%

2.543% 2.543% 2.543% 2.543% 2.543% 2.543% 2.543% 2.543% 2.543% 2.543%

1.53% 1.53% 1.53% 1.53% 1.53% 1.53% 1.53% 1.53% 1.53% 1.53%

 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25

 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75

1997 1998 1999 2000 2001 2002 2003 2004 2005 2006

210.0 217.3 222.0 227.5 234.6 242.5 251.7 268.1 283.4 297.2

2.7% 3.5% 2.2% 2.5% 3.1% 3.4% 3.8% 6.5% 5.7% 4.9%

160.5 163 166.6 172.2 177.1 179.9 184 188.9 195.3 201.6

2.3% 1.6% 2.2% 3.4% 2.8% 1.6% 2.3% 2.7% 3.4% 3.2%
0.39% 1.89% -0.04% -0.86% 0.27% 1.76% 1.48% 3.75% 2.24% 1.61%
37 38 39 40 41 42 43 44 45

2047 2048 2049 2050 2051 2052 2053 2054 2055

$13.38 $13.59 $13.80 $14.01 $14.22 $14.44 $14.66 $14.88 $15.11

$16.76 $17.01 $17.27 $17.54 $17.80 $18.07 $18.35 $18.63 $18.91

$8.86 $9.00 $9.13 $9.27 $9.41 $9.56 $9.70 $9.85 $10.00

$5.19 $5.27 $5.35 $5.43 $5.52 $5.60 $5.69 $5.77 $5.86

$10.93 $11.09 $11.26 $11.44 $11.61 $11.79 $11.97 $12.15 $12.33

$9.07 $9.21 $9.35 $9.49 $9.63 $9.78 $9.93 $10.08 $10.23

$9.62 $9.77 $9.92 $10.07 $10.22 $10.38 $10.54 $10.70 $10.86

$17.55 $17.82 $18.09 $18.37 $18.65 $18.93 $19.22 $19.52 $19.81

$14.33 $14.55 $14.77 $14.99 $15.22 $15.45 $15.69 $15.93 $16.17

$12.91 $13.11 $13.31 $13.51 $13.72 $13.92 $14.14 $14.35 $14.57

$15.93 $16.18 $16.42 $16.68 $16.93 $17.19 $17.45 $17.72 $17.99

$10.98 $11.15 $11.32 $11.49 $11.67 $11.85 $12.03 $12.21 $12.40

$4.70 $4.77 $4.84 $4.91 $4.99 $5.07 $5.14 $5.22 $5.30

$8.23 $8.35 $8.48 $8.61 $8.74 $8.87 $9.01 $9.15 $9.29

$7.99 $8.11 $8.23 $8.36 $8.49 $8.62 $8.75 $8.88 $9.02

$7.16 $7.26 $7.38 $7.49 $7.60 $7.72 $7.84 $7.96 $8.08

$12.28 $12.46 $12.65 $12.85 $13.04 $13.24 $13.44 $13.65 $13.86

$10.14 $10.30 $10.45 $10.61 $10.78 $10.94 $11.11 $11.28 $11.45

$10.93 $11.10 $11.27 $11.44 $11.61 $11.79 $11.97 $12.15 $12.34

$6.36 $6.46 $6.56 $6.66 $6.76 $6.86 $6.97 $7.07 $7.18

$17.25 $17.51 $17.78 $18.05 $18.33 $18.61 $18.89 $19.18 $19.47

$17.52 $17.79 $18.06 $18.34 $18.61 $18.90 $19.19 $19.48 $19.78

$6.56 $6.66 $6.76 $6.87 $6.97 $7.08 $7.19 $7.30 $7.41

$13.03 $13.23 $13.43 $13.64 $13.84 $14.05 $14.27 $14.49 $14.71

$10.13 $10.28 $10.44 $10.60 $10.76 $10.92 $11.09 $11.26 $11.43

$9.90 $10.05 $10.20 $10.36 $10.52 $10.68 $10.84 $11.01 $11.17

$7.84 $7.96 $8.08 $8.21 $8.33 $8.46 $8.59 $8.72 $8.85

$5.15 $5.23 $5.31 $5.39 $5.47 $5.55 $5.64 $5.73 $5.81

$9.59 $9.73 $9.88 $10.03 $10.19 $10.34 $10.50 $10.66 $10.82

$12.20 $12.39 $12.58 $12.77 $12.96 $13.16 $13.36 $13.57 $13.77

$11.44 $11.62 $11.79 $11.97 $12.16 $12.34 $12.53 $12.72 $12.92

$6.84 $6.95 $7.05 $7.16 $7.27 $7.38 $7.49 $7.61 $7.72

$13.87 $14.08 $14.30 $14.51 $14.74 $14.96 $15.19 $15.42 $15.66

$13.03 $13.23 $13.43 $13.64 $13.85 $14.06 $14.27 $14.49 $14.71

$8.49 $8.62 $8.75 $8.89 $9.02 $9.16 $9.30 $9.44 $9.59

$13.29 $13.49 $13.70 $13.91 $14.12 $14.34 $14.55 $14.78 $15.00

$9.69 $9.84 $9.99 $10.14 $10.30 $10.46 $10.62 $10.78 $10.94

$18.35 $18.62 $18.91 $19.20 $19.49 $19.79 $20.09 $20.40 $20.71

$10.17 $10.33 $10.48 $10.64 $10.80 $10.97 $11.14 $11.31 $11.48

$13.20 $13.40 $13.61 $13.82 $14.03 $14.24 $14.46 $14.68 $14.90

$6.98 $7.09 $7.20 $7.31 $7.42 $7.53 $7.65 $7.76 $7.88

$12.36 $12.55 $12.74 $12.94 $13.13 $13.33 $13.54 $13.74 $13.95
$10.05 $10.21 $10.36 $10.52 $10.68 $10.84 $11.01 $11.18 $11.35

$11.23 $11.40 $11.57 $11.75 $11.93 $12.11 $12.29 $12.48 $12.67

$6.57 $6.67 $6.77 $6.88 $6.98 $7.09 $7.20 $7.31 $7.42

$5.87 $5.95 $6.05 $6.14 $6.23 $6.33 $6.42 $6.52 $6.62

$12.35 $12.54 $12.73 $12.93 $13.13 $13.33 $13.53 $13.74 $13.95

$11.60 $11.78 $11.96 $12.14 $12.33 $12.52 $12.71 $12.90 $13.10

$8.76 $8.90 $9.03 $9.17 $9.31 $9.45 $9.60 $9.74 $9.89

$7.86 $7.98 $8.10 $8.23 $8.35 $8.48 $8.61 $8.74 $8.88

$20.05 $20.36 $20.67 $20.98 $21.30 $21.63 $21.96 $22.29 $22.63

$12.11 $12.30 $12.48 $12.67 $12.87 $13.06 $13.26 $13.46 $13.67

2047 2048 2049 2050 2051 2052 2053 2054 2055

$16.10 $16.43 $16.76 $17.11 $17.45 $17.81 $18.17 $18.54 $18.92

$20.16 $20.57 $20.99 $21.41 $21.85 $22.29 $22.75 $23.21 $23.68

$10.66 $10.88 $11.10 $11.32 $11.55 $11.79 $12.03 $12.27 $12.52

$6.25 $6.37 $6.50 $6.64 $6.77 $6.91 $7.05 $7.19 $7.34

$13.15 $13.41 $13.69 $13.97 $14.25 $14.54 $14.84 $15.14 $15.44

$10.91 $11.13 $11.36 $11.59 $11.82 $12.06 $12.31 $12.56 $12.82

$11.58 $11.81 $12.05 $12.30 $12.55 $12.80 $13.06 $13.33 $13.60

$21.12 $21.55 $21.98 $22.43 $22.89 $23.35 $23.83 $24.31 $24.81

$17.24 $17.59 $17.94 $18.31 $18.68 $19.06 $19.45 $19.85 $20.25

$15.53 $15.85 $16.17 $16.50 $16.83 $17.18 $17.53 $17.88 $18.25

$19.17 $19.56 $19.96 $20.36 $20.78 $21.20 $21.63 $22.07 $22.52

$13.21 $13.48 $13.76 $14.04 $14.32 $14.61 $14.91 $15.21 $15.52

$5.65 $5.76 $5.88 $6.00 $6.12 $6.25 $6.37 $6.50 $6.64

$9.90 $10.10 $10.30 $10.51 $10.73 $10.95 $11.17 $11.40 $11.63

$9.61 $9.81 $10.01 $10.21 $10.42 $10.63 $10.85 $11.07 $11.29

$8.61 $8.78 $8.96 $9.14 $9.33 $9.52 $9.71 $9.91 $10.11

$14.77 $15.07 $15.38 $15.69 $16.01 $16.33 $16.67 $17.01 $17.35

$12.20 $12.45 $12.70 $12.96 $13.23 $13.50 $13.77 $14.05 $14.34

$13.15 $13.42 $13.69 $13.97 $14.26 $14.55 $14.84 $15.14 $15.45

$7.65 $7.81 $7.97 $8.13 $8.29 $8.46 $8.64 $8.81 $8.99

$20.75 $21.17 $21.61 $22.04 $22.49 $22.95 $23.42 $23.89 $24.38

$21.08 $21.51 $21.95 $22.39 $22.85 $23.31 $23.79 $24.27 $24.76

$7.89 $8.06 $8.22 $8.39 $8.56 $8.73 $8.91 $9.09 $9.27

$15.68 $15.99 $16.32 $16.65 $16.99 $17.34 $17.69 $18.05 $18.42

$12.18 $12.43 $12.68 $12.94 $13.21 $13.47 $13.75 $14.03 $14.31

$11.91 $12.15 $12.40 $12.65 $12.91 $13.17 $13.44 $13.71 $13.99

$9.43 $9.63 $9.82 $10.02 $10.23 $10.43 $10.65 $10.86 $11.08

$6.20 $6.32 $6.45 $6.58 $6.72 $6.85 $6.99 $7.13 $7.28

$11.53 $11.77 $12.01 $12.25 $12.50 $12.76 $13.02 $13.28 $13.55

$14.68 $14.98 $15.28 $15.59 $15.91 $16.24 $16.57 $16.90 $17.25

$13.77 $14.05 $14.33 $14.62 $14.92 $15.22 $15.53 $15.85 $16.17

$8.23 $8.40 $8.57 $8.74 $8.92 $9.10 $9.29 $9.48 $9.67
$16.69 $17.02 $17.37 $17.72 $18.09 $18.45 $18.83 $19.21 $19.60

$15.68 $16.00 $16.32 $16.65 $16.99 $17.34 $17.69 $18.05 $18.42

$10.22 $10.43 $10.64 $10.85 $11.08 $11.30 $11.53 $11.76 $12.00

$15.99 $16.31 $16.65 $16.98 $17.33 $17.68 $18.04 $18.41 $18.78

$11.66 $11.90 $12.14 $12.39 $12.64 $12.90 $13.16 $13.43 $13.70

$22.07 $22.52 $22.98 $23.44 $23.92 $24.41 $24.90 $25.41 $25.93

$12.24 $12.48 $12.74 $13.00 $13.26 $13.53 $13.81 $14.09 $14.37

$15.88 $16.21 $16.54 $16.87 $17.22 $17.57 $17.92 $18.29 $18.66

$8.40 $8.57 $8.74 $8.92 $9.10 $9.29 $9.48 $9.67 $9.87

$14.87 $15.17 $15.48 $15.80 $16.12 $16.45 $16.78 $17.12 $17.47

$12.09 $12.34 $12.59 $12.85 $13.11 $13.38 $13.65 $13.93 $14.21

$13.51 $13.78 $14.06 $14.35 $14.64 $14.94 $15.24 $15.55 $15.87

$7.90 $8.07 $8.23 $8.40 $8.57 $8.74 $8.92 $9.10 $9.29

$7.06 $7.20 $7.35 $7.50 $7.65 $7.80 $7.96 $8.12 $8.29

$14.86 $15.17 $15.47 $15.79 $16.11 $16.44 $16.77 $17.11 $17.46

$13.96 $14.25 $14.53 $14.83 $15.13 $15.44 $15.75 $16.07 $16.40

$10.54 $10.76 $10.98 $11.20 $11.43 $11.66 $11.90 $12.14 $12.39

$9.46 $9.65 $9.85 $10.05 $10.25 $10.46 $10.67 $10.89 $11.11

$24.12 $24.61 $25.11 $25.62 $26.14 $26.68 $27.22 $27.77 $28.34

$14.57 $14.87 $15.17 $15.48 $15.79 $16.11 $16.44 $16.78 $17.12

2047 2048 2049 2050 2051 2052 2053 2054 2055

$19.35 $19.85 $20.35 $20.87 $21.40 $21.94 $22.50 $23.07 $23.66

$24.23 $24.85 $25.48 $26.13 $26.79 $27.47 $28.17 $28.89 $29.62

$12.81 $13.14 $13.47 $13.82 $14.17 $14.53 $14.90 $15.28 $15.66

$7.51 $7.70 $7.90 $8.10 $8.30 $8.51 $8.73 $8.95 $9.18

$15.80 $16.20 $16.62 $17.04 $17.47 $17.92 $18.37 $18.84 $19.32

$13.11 $13.44 $13.79 $14.14 $14.50 $14.87 $15.24 $15.63 $16.03

$13.91 $14.27 $14.63 $15.00 $15.38 $15.78 $16.18 $16.59 $17.01

$25.38 $26.03 $26.69 $27.37 $28.06 $28.78 $29.51 $30.26 $31.03

$20.72 $21.24 $21.78 $22.34 $22.91 $23.49 $24.09 $24.70 $25.33

$18.67 $19.14 $19.63 $20.13 $20.64 $21.16 $21.70 $22.25 $22.82

$23.04 $23.63 $24.23 $24.85 $25.48 $26.13 $26.79 $27.47 $28.17

$15.88 $16.28 $16.70 $17.12 $17.56 $18.01 $18.46 $18.93 $19.41

$6.79 $6.96 $7.14 $7.32 $7.51 $7.70 $7.89 $8.10 $8.30

$11.90 $12.20 $12.51 $12.83 $13.15 $13.49 $13.83 $14.18 $14.54

$11.55 $11.85 $12.15 $12.46 $12.77 $13.10 $13.43 $13.77 $14.12

$10.35 $10.61 $10.88 $11.16 $11.44 $11.73 $12.03 $12.33 $12.65

$17.75 $18.20 $18.67 $19.14 $19.63 $20.13 $20.64 $21.16 $21.70

$14.67 $15.04 $15.42 $15.81 $16.22 $16.63 $17.05 $17.49 $17.93

$15.81 $16.21 $16.62 $17.05 $17.48 $17.92 $18.38 $18.85 $19.33

$9.20 $9.43 $9.67 $9.92 $10.17 $10.43 $10.69 $10.97 $11.24

$24.94 $25.58 $26.23 $26.90 $27.58 $28.28 $29.00 $29.74 $30.49

$25.34 $25.98 $26.64 $27.32 $28.01 $28.73 $29.46 $30.20 $30.97
$9.49 $9.73 $9.98 $10.23 $10.49 $10.76 $11.03 $11.31 $11.60

$18.84 $19.32 $19.81 $20.32 $20.83 $21.36 $21.91 $22.46 $23.03

$14.64 $15.02 $15.40 $15.79 $16.19 $16.60 $17.03 $17.46 $17.90

$14.31 $14.68 $15.05 $15.43 $15.83 $16.23 $16.64 $17.06 $17.50

$11.34 $11.63 $11.92 $12.23 $12.54 $12.86 $13.18 $13.52 $13.86

$7.45 $7.64 $7.83 $8.03 $8.23 $8.44 $8.66 $8.88 $9.10

$13.86 $14.22 $14.58 $14.95 $15.33 $15.72 $16.12 $16.53 $16.95

$17.65 $18.09 $18.55 $19.03 $19.51 $20.01 $20.51 $21.04 $21.57

$16.55 $16.97 $17.40 $17.84 $18.30 $18.76 $19.24 $19.73 $20.23

$9.89 $10.14 $10.40 $10.67 $10.94 $11.22 $11.50 $11.79 $12.09

$20.06 $20.57 $21.09 $21.62 $22.17 $22.74 $23.32 $23.91 $24.52

$18.84 $19.32 $19.82 $20.32 $20.84 $21.37 $21.91 $22.47 $23.04

$12.28 $12.59 $12.91 $13.24 $13.58 $13.92 $14.28 $14.64 $15.01

$19.22 $19.71 $20.21 $20.72 $21.25 $21.79 $22.34 $22.91 $23.49

$14.02 $14.37 $14.74 $15.11 $15.50 $15.89 $16.30 $16.71 $17.14

$26.53 $27.20 $27.89 $28.60 $29.33 $30.08 $30.84 $31.63 $32.43

$14.71 $15.08 $15.46 $15.86 $16.26 $16.67 $17.10 $17.53 $17.98

$19.09 $19.58 $20.07 $20.58 $21.11 $21.64 $22.20 $22.76 $23.34

$10.10 $10.35 $10.62 $10.89 $11.16 $11.45 $11.74 $12.04 $12.34

$17.87 $18.33 $18.79 $19.27 $19.76 $20.27 $20.78 $21.31 $21.85

$14.54 $14.91 $15.29 $15.67 $16.07 $16.48 $16.90 $17.33 $17.77

$16.23 $16.65 $17.07 $17.50 $17.95 $18.40 $18.87 $19.35 $19.84

$9.50 $9.74 $9.99 $10.24 $10.51 $10.77 $11.05 $11.33 $11.61

$8.48 $8.70 $8.92 $9.14 $9.38 $9.62 $9.86 $10.11 $10.37

$17.86 $18.32 $18.78 $19.26 $19.75 $20.25 $20.77 $21.30 $21.84

$16.78 $17.21 $17.64 $18.09 $18.55 $19.03 $19.51 $20.01 $20.51

$12.67 $12.99 $13.32 $13.66 $14.01 $14.37 $14.73 $15.11 $15.49

$11.37 $11.66 $11.96 $12.26 $12.57 $12.89 $13.22 $13.55 $13.90

$28.99 $29.73 $30.49 $31.26 $32.06 $32.87 $33.71 $34.56 $35.44

$17.51 $17.96 $18.41 $18.88 $19.36 $19.86 $20.36 $20.88 $21.41

2047 2048 2049 2050 2051 2052 2053 2054 2055

2.034% 2.034% 2.034% 2.034% 2.034% 2.034% 2.034% 2.034% 2.034%

2.543% 2.543% 2.543% 2.543% 2.543% 2.543% 2.543% 2.543% 2.543%

1.53% 1.53% 1.53% 1.53% 1.53% 1.53% 1.53% 1.53% 1.53%

 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25 1.25

 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75

2007 2008 2009 2010 2011 2012 2013 2014 2015 2016

312.6 331.3 354.4 380.8 399.3 418.7 439.1 460.5 482.9 506.4

5.2% 6.0% 7.0% 7.4% 4.86% 4.86% 4.86% 4.86% 4.86% 4.86%

207.342 215.303 214.537 220.0 226.1 232.4 238.9 245.5 252.3 259.3

2.8% 3.8% -0.4% 2.6% 2.77% 2.77% 2.77% 2.77% 2.77% 2.77%
2.27% 2.06% 7.36% 4.75% 2.03% 2.03% 2.03% 2.03% 2.03% 2.03%
Water WW

2010 2010

$4.54 $3.10

$4.98 $4.59

$2.83 $2.23

$1.46 $1.51

$2.49 $3.75

$2.45 $2.73

$2.64 $2.86

$4.99 $5.04

$4.83 $3.36

$4.51 $2.86

$5.51 $3.59

$3.14 $3.13

$1.34 $1.34

$1.79 $2.90

$2.14 $2.43

$2.08 $2.00

$4.59 $2.42

$3.16 $2.63

$3.90 $2.34

$1.82 $1.81

$5.98 $3.87

$5.14 $4.87

$1.81 $1.94

$4.43 $3.02

$4.04 $1.74

$3.00 $2.66

$2.60 $1.87

$1.50 $1.44

$2.86 $2.62

$4.99 $1.98

$4.87 $1.67

$1.78 $2.12

$5.11 $2.81

$4.38 $3.06

$2.22 $2.63

$4.96 $2.63

$3.38 $2.16

$7.85 $2.63

$2.82 $2.99

$4.63 $2.91

$2.06 $1.93

$3.64 $3.42

Inputs
$3.61 $2.13

$3.48 $2.93

$1.33 $2.42

$1.61 $1.74

$3.79 $3.27

$3.17 $3.46

$3.66 $1.34

$2.72 $1.77

$7.60 $3.85

$3.99 $2.93

2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027

531.0 556.8 583.9 612.3 642.1 673.4 706.1 740.5 776.5 814.3 853.9

4.86% 4.86% 4.86% 4.86% 4.86% 4.86% 4.86% 4.86% 4.86% 4.86% 4.86%

266.5 273.9 281.5 289.3 297.3 305.6 314.0 322.8 331.7 340.9 350.4

2.77% 2.77% 2.77% 2.77% 2.77% 2.77% 2.77% 2.77% 2.77% 2.77% 2.77%
2.03% 2.03% 2.03% 2.03% 2.03% 2.03% 2.03% 2.03% 2.03% 2.03% 2.03%



2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038

895.4 939.0 984.7 1032.6 1082.8 1135.5 1190.7 1248.6 1309.4 1373.1 1439.9

4.86% 4.86% 4.86% 4.86% 4.86% 4.86% 4.86% 4.86% 4.86% 4.86% 4.86%

360.1 370.1 380.3 390.9 401.7 412.9 424.3 436.1 448.2 460.6 473.4

2.77% 2.77% 2.77% 2.77% 2.77% 2.77% 2.77% 2.77% 2.77% 2.77% 2.77%
2.03% 2.03% 2.03% 2.03% 2.03% 2.03% 2.03% 2.03% 2.03% 2.03% 2.03%



2039 2040 2041 2042 2043 2044 2045 2046 2047 2048 2049

1509.9 1583.4 1660.4 1741.2 1825.9 1914.7 2007.9 2105.6 2208.0 2315.4 2428.1

4.86% 4.86% 4.86% 4.86% 4.86% 4.86% 4.86% 4.86% 4.86% 4.86% 4.86%

486.6 500.1 513.9 528.2 542.8 557.9 573.4 589.3 605.6 622.4 639.7

2.77% 2.77% 2.77% 2.77% 2.77% 2.77% 2.77% 2.77% 2.77% 2.77% 2.77%
2.03% 2.03% 2.03% 2.03% 2.03% 2.03% 2.03% 2.03% 2.03% 2.03% 2.03%



2050 2051 2052 2053 2054 2055

2546.2 2670.1 2800.0 2936.2 3079.0 3228.8

4.86% 4.86% 4.86% 4.86% 4.86% 4.86%

657.5 675.7 694.4 713.7 733.5 753.9

2.77% 2.77% 2.77% 2.77% 2.77% 2.77%
2.03% 2.03% 2.03% 2.03% 2.03% 2.03%
State and City 

Name City

% of State 

Total

Mechanical: 

RS Means, 

2011 Calculated

Mechanical: 

RS Means, 

2011

Alabama

Birmingham 212,237 24.0% 67.4 16.2 86.3

Huntsville 180,105 20.4% 56.8 11.6 81.9

Mobile 195,111 22.1% 63.6 14.0 84.7

Montgomery 205,764 23.3% 37.2 8.7 73.8

Tuscaloosa 90,468 10.2% 37.0 3.8 73.7

 883,685 100.0% 54.3

Alaska

Anchorage 291,826 82.3% 105.9 87.1 102.7

Fairbanks 31,535 8.9% 108.0 9.6 103.5

Juneau 31,275 8.8% 96.9 8.5 98.9

 354,636 100.0% 105.3

Arizona

Flagstaff 65,870 2.5% 84.5 2.1 93.7

Mesa/Tempe 600,760 22.5% 76.0 17.1 90.2

Phoenix 1,445,632 54.1% 84.6 45.8 93.7

Prescott 39,843 1.5% 72.8 1.1 88.8

Tucson 520,116 19.5% 72.0 14.0 88.5

 2,672,221 100.0% 80.0

Arkansas

Fort Smith 86,209 20.2% 52.7 10.7 80.4

Jonesboro 67,263 15.8% 55.8 8.8 81.8

Little Rock 193,524 45.4% 60.6 27.5 83.7

Pine Bluff 49,083 11.5% 55.2 6.4 81.4

Texarkana 29,919 7.0% 58.6 4.1 82.9

 425,998 100.0% 57.5

California

Anahiem 336,265 3.4% 112.6 3.8 105.3

Bakersfield 347,483 3.5% 106.0 3.7 102.6

CALCULATIONS FOR STATE-LEVEL INSTALLATION COST ADJUSTMENTS

Population, 2010 Labor Cost Only Labor & Materials Costs
Fresno 494,665 5.0% 113.7 5.6 105.8

Los Angeles 3,792,621 38.0% 112.6 42.8 105.3

Oakland 390,724 3.9% 144.9 5.7 118.9

Oxnard 197,899 2.0% 112.6 2.2 105.3

Redding 89,861 0.9% 107.5 1.0 103.2

Riverside 303,871 3.0% 112.6 3.4 105.3

Sacramento 466,488 4.7% 114.9 5.4 106.3

San Diego 1,307,402 13.1% 111.7 14.6 105.0

San Francisco 805,235 8.1% 165.7 13.4 127.5

San Jose 945,942 9.5% 144.4 13.7 118.6

Santa Barbara 88,410 0.9% 112.6 1.0 105.3

Stockton 291,707 2.9% 113.7 3.3 105.8

Vallejo 115,942 1.2% 129.0 1.5 112.2

 9,974,515 100.0% 121.2

Colorado

Colorado Springs 416,427 29.4% 75.9 22.3 90.0

Denver 600,158 42.3% 82.1 34.7 92.5

Fort Collins 143,986 10.1% 77.3 7.8 90.5

Grand Junction 58,566 4.1% 65.5 2.7 85.6

Greeley 92,889 6.5% 72.8 4.8 88.7

Pueblo 106,595 7.5% 69.4 5.2 87.2

 1,418,621 100.0% 77.5

Connecticut

Bridgeport 144,229 16.9% 112.8 19.1 105.4

Bristol 60,477 7.1% 112.8 8.0 105.4

Hartford 124,775 14.7% 112.8 16.5 105.5

New Britain 73,206 8.6% 112.8 9.7 105.4

New Haven 129,779 15.2% 112.8 17.2 105.4

Norwalk 85,603 10.1% 112.8 11.3 105.4

Stamford 122,643 14.4% 112.9 16.3 105.5

Waterbury 110,366 13.0% 112.8 14.6 105.4

 851,078 100.0% 112.8

Delaware

Wilmington 70,8511 116.1 116.1 106.8

 70,851 116.1

District of Columbia

Washington 601,723

1 94.9 94.9 98.0

 601,723 94.9
Florida

Daytona Beach 61,005 2.3% 78.8 1.8 91.1

Fort Lauderdale 165,521 6.3% 69.4 4.4 87.1

Jacksonville 821,784 31.5% 66.7 21.0 86.0

Melbourne 76,068 2.9% 81.0 2.4 92.0

Miami 399,457 15.3% 73.0 11.2 88.6

Orlando 238,300 9.1% 62.0 5.7 84.0

Panama City 36,484 1.4% 41.3 0.6 75.4

Pensacola 51,923 2.0% 57.5 1.1 82.2

St Petersburg 244,769 9.4% 58.6 5.5 82.6

Tallahassee 181,376 6.9% 42.7 3.0 76.0

Tampa 335,709 12.9% 88.7 11.4 95.2

 2,612,396 100.0% 68.0

Georgia

Albany 77,434 6.6% 69.8 4.6 87.3

Atlanta 420,003 35.9% 74.4 26.7 89.3

Augusta 200,549 17.1% 67.2 11.5 86.3

Columbus 189,885 16.2% 51.0 8.3 79.5

Macon 91,351 7.8% 67.8 5.3 86.5

Savannah 136,286 11.6% 60.5 7.0 83.4

Valdosta 54,518 4.7% 69.7 3.2 87.3

 1,170,026 100.0% 66.7

Hawaii

Honolulu 337,2561 108.6 108.6 103.7

 337,256 108.6

Idaho

Boise 205,671 61.2% 67.2 41.1 86.3

Lewiston 31,894 9.5% 78.8 7.5 91.6

Pocatello 54,255 16.1% 67.2 10.9 86.3

Twin Falls 44,125 13.1% 56.9 7.5 82.0

 335,945 100.0% 66.9

Illinois

Chicago 2,695,598 80.9% 136.5 110.5 115.3

Decatur 76,122 2.3% 100.3 2.3 100.2

East St Louis 27,006 0.8% 95.4 0.8 98.1

Joliet 147,433 4.4% 136.2 6.0 115.2

Peoria 115,007 3.5% 104.2 3.6 101.8

Rockford 152,871 4.6% 114.3 5.2 106.0

Springfield 116,250 3.5% 102.5 3.6 101.0
 3,330,287 100.0% 132.0

Indiana

Anderson 56,129 3.4% 75.7 2.6 89.8

Bloomington 80,405 4.9% 79.4 3.9 91.2

Evansville 117,429 7.1% 80.9 5.8 92.0

Fort Wayne 253,691 15.4% 76.0 11.7 90.0

Gary 80,294 4.9% 105.9 5.2 102.4

Indianapolis 829,718 50.3% 81.3 40.9 92.1

Muncie 70,085 4.2% 75.7 3.2 89.7

South Bend 101,168 6.1% 78.0 4.8 90.7

Terre Haute 60,785 3.7% 80.0 2.9 91.6

 1,649,704 100.0% 80.9

Iowa

Cedar Rapids 126,326 18.0% 83.8 15.1 93.4

Council Bluffs 62,230 8.9% 76.3 6.8 90.2

Davenport 99,685 14.2% 91.7 13.1 96.7

Des Moines 203,433 29.0% 83.2 24.2 93.0

Dubuque 57,637 8.2% 78.2 6.4 91.0

Sioux City 82,684 11.8% 70.9 8.4 88.0

Waterloo 68,406 9.8% 83.1 8.1 93.1

 700,401 100.0% 82.0

Kansas

Dodge City 27,340 3.7% 69.0 2.6 87.1

Kansas City 145,786 20.0% 101.3 20.2 100.6

Salina 47,707 6.5% 69.1 4.5 87.2

Topeka 127,473 17.4% 58.5 10.2 82.8

Wichita 382,368 52.3% 65.1 34.1 85.4

 730,674 100.0% 71.6

Kentucky

Bowling Green 58,067 5.8% 83.0 4.8 92.9

Lexington 295,803 29.3% 62.9 18.4 84.5

Louisville 597,337 59.2% 81.5 48.3 92.3

Owensboro 57,265 5.7% 66.6 3.8 86.0

 1,008,472 100.0% 75.3

Louisiana

Alexandria 47,723 5.1% 52.3 2.7 80.3

Baton Rouge 229,493 24.4% 60.4 14.7 83.5

Lake Charles 71,993 7.6% 61.1 4.7 83.9

Monroe 48,815 5.2% 51.3 2.7 79.8
New Orleans 343,829 36.5% 66.0 24.1 85.8

Shreveport 199,311 21.2% 56.3 11.9 81.8

 941,164 100.0% 60.7

Maine

Augusta 19,136 12.3% 66.8 8.2 86.2

Bangor 33,039 21.3% 62.7 13.4 84.6

Lewiston 36,592 23.6% 62.7 14.8 84.6

Portland 66,194 42.7% 62.7 26.8 84.5

 154,961 100.0% 63.2

Maryland

Baltimore 620,961 94.0% 85.7 80.6 94.1

Hagerstown 39,662 6.0% 85.0 5.1 93.8

 660,623 100.0% 85.7

Massachusetts

Boston 617,594 42.4% 129.0 54.7 112.2

Brockton 93,810 6.4% 110.3 7.1 104.4

Fall River 88,857 6.1% 110.0 6.7 104.3

Hyannis (Not used) - 110.0 0.0 104.3

Lawrence 76,377 5.2% 113.0 5.9 105.5

Lowell 106,519 7.3% 123.2 9.0 109.8

New Bedford 95,072 6.5% 110.0 7.2 104.3

Pittsfield 44,737 3.1% 96.6 3.0 98.7

Springfield 153,060 10.5% 104.4 11.0 102.0

Worcester 181,045 12.4% 112.6 14.0 105.3

 1,457,071 100.0% 118.5

Michigan

Ann Arbor 113,934 7.6% 102.1 7.8 100.9

Dearborn 98,153 6.6% 107.8 7.1 103.3

Detroit 713,777 47.8% 111.2 53.1 104.7

Flint 102,434 6.9% 96.1 6.6 98.4

Grand Rapids 188,040 12.6% 80.6 10.1 91.8

Kalamazoo 74,262 5.0% 83.0 4.1 92.9

Lansing 114,297 7.6% 93.8 7.2 97.3

Muskegon 38,401 2.6% 85.0 2.2 93.6

Saginaw 51,508 3.4% 87.2 3.0 94.7

 1,494,806 100.0% 101.2

Minnesota

Duluth 86,265 9.3% 99.7 9.3 99.9

Minneapolis 382,578 41.3% 124.0 51.2 109.9
Rochester 106,769 11.5% 100.3 11.6 100.1

Saint Paul 285,068 30.8% 116.8 35.9 106.9

St Cloud 65,842 7.1% 123.9 8.8 109.8

 926,522 100.0% 116.8

Mississippi

Biloxi 44,054 15.0% 51.3 7.7 79.6

Greenville 34,400 11.7% 52.2 6.1 80.0

Jackson 173,514 59.2% 57.8 34.2 82.3

Meridian 41,148 14.0% 60.1 8.4 83.3

 293,116 100.0% 56.5

Missouri

Cape Girardeau 37,941 3.1% 97.1 3.0 98.7

Columbia 108,500 9.0% 97.4 8.7 98.9

Joplin 50,150 4.1% 49.1 2.0 79.0

Kansas City 459,787 37.9% 108.7 41.2 103.7

Springfield 159,498 13.2% 72.3 9.5 88.5

St Joseph 76,780 6.3% 89.2 5.7 95.7

St Louis 319,294 26.3% 103.3 27.2 101.3

 1,211,950 100.0% 97.4

Montana

Billings 104,170 35.7% 73.1 26.1 88.8

Butte 34,200 11.7% 70.0 8.2 87.6

Great Falls 58,505 20.0% 75.2 15.1 89.8

Helena 28,190 9.7% 71.5 6.9 88.2

Missoula 66,788 22.9% 69.1 15.8 87.2

 291,853 100.0% 72.1

Nebraska

Grand Island 48,520 6.6% 80.1 5.2 91.7

Lincoln 258,379 34.9% 80.0 27.9 91.7

North Platte 24,733 3.3% 75.4 2.5 89.8

Omaha 408,958 55.2% 79.9 44.1 91.5

 740,590 100.0% 79.8

Nevada

Carson City 55,274 6.4% 79.9 5.1 91.5

Las Vegas 583,756 67.5% 110.0 74.3 104.2

Reno 225,221 26.1% 79.9 20.8 91.6

 864,251 100.0% 100.2
New Hampshire

Manchester 109,565 50.5% 83.2 42.0 93.0

Nashua 86,494 39.9% 83.2 33.2 93.1

Portsmouth 20,779 9.6% 88.0 8.4 95.1

 216,838 100.0% 83.7

New Jersey

Camden 77,344 8.1% 123.7 10.0 110.0

Elizabeth 124,969 13.0% 127.6 16.6 111.6

Jersey City 247,597 25.8% 127.1 32.8 111.4

Newark 277,140 28.9% 127.6 36.9 111.7

Paterson 146,199 15.3% 127.1 19.4 111.4

Trenton 84,913 8.9% 127.5 11.3 111.6

 958,162 100.0% 127.1

New Mexico

Albuquerque 545,852 67.8% 69.8 47.3 87.4

Farmington 45,877 5.7% 69.8 4.0 87.4

Las Cruces 97,618 12.1% 69.5 8.4 87.5

Roswell 48,366 6.0% 69.8 4.2 87.4

Santa Fe 67,947 8.4% 69.8 5.9 87.4

 805,660 100.0% 69.8

New York

Albany 97,856 1.0% 94.2 1.0 97.6

Binghamton 47,376 0.5% 82.5 0.4 93.0

Buffalo 261,310 2.8% 92.6 2.6 96.9

Hicksville (Don't use) - 0.0% 146.9 0.0 119.4

New York 8,175,133 87.5% 166.0 145.2 127.6

Riverhead (Don't Use) - 0.0% 145.6 0.0 119.0

Rochester 210,565 2.3% 89.1 2.0 95.4

Schenectady 66,135 0.7% 93.6 0.7 97.5

Syracuse 145,170 1.6% 86.7 1.3 94.6

Utica 62,235 0.7% 80.2 0.5 91.9

Watertown 27,023 0.3% 81.8 0.2 92.6

White Plains 56,853 0.6% 120.5 0.7 108.8

Yonkers 195,976 2.1% 120.5 2.5 108.8

 9,345,632 100.0% 157.3

North Carolina

Asheville 83,393 3.7% 37.8 1.4 74.3

Charlotte 731,424 32.5% 37.9 12.3 74.2

Durham 228,330 10.1% 36.6 3.7 73.8

Fayetteville 200,564 8.9% 37.7 3.4 74.2
Greensboro 269,666 12.0% 37.9 4.5 74.3

Raleigh 403,892 17.9% 36.1 6.5 73.5

Wilmington 106,476 4.7% 37.5 1.8 74.2

Winston-Salem 229,617 10.2% 36.5 3.7 73.7

 2,253,362 100.0% 37.3

North Dakota

Bismarck 61,272 23.5% 56.4 13.3 82.0

Fargo 105,549 40.5% 59.4 24.1 83.2

Grand Forks 52,838 20.3% 36.4 7.4 73.7

Minot 40,888 15.7% 56.4 8.9 82.0

 260,547 100.0% 53.6

Ohio

Akron 199,110 8.4% 89.5 7.5 95.5

Canton 73,007 3.1% 74.7 2.3 89.4

Cincinnati 296,943 12.5% 82.6 10.3 92.7

Cleveland 396,815 16.7% 99.3 16.6 99.6

Columbus 787,033 33.2% 90.7 30.1 96.1

Dayton 141,527 6.0% 78.9 4.7 91.6

Lorain 64,097 2.7% 84.8 2.3 93.6

Springfield 60,608 2.6% 78.9 2.0 91.6

Toledo 287,208 12.1% 92.7 11.2 96.9

Youngstown 66,982 2.8% 90.8 2.6 96.1

 2,373,330 100.0% 89.6

Oklahoma

Enid 49,379 4.3% 62.7 2.7 84.6

Lawton 96,867 8.4% 62.7 5.2 84.6

Muskogee 39,223 3.4% 23.9 0.8 68.4

Oklahoma City 579,999 50.1% 63.6 31.9 84.9

Tulsa 391,906 33.9% 48.4 16.4 78.6

 1,157,374 100.0% 54.3

Oregon

Eugene 156,185 16.1% 98.7 15.9 99.5

Medford 74,907 7.7% 98.7 7.6 99.5

Portland 583,776 60.2% 98.7 59.4 99.6

Salem 154,637 16.0% 98.7 15.7 99.6

 969,505 100.0% 98.7

Pennsylvania

Allentown 118,032 5.0% 110.3 5.5 104.5

Altoona 46,320 2.0% 82.9 1.6 92.8
Erie 101,786 4.3% 92.2 4.0 96.6

Harrisburg 49,528 2.1% 89.8 1.9 95.8

Phildelphia 1,526,006 64.8% 129.0 83.6 112.1

Pittsburgh 305,704 13.0% 100.4 13.0 100.3

Reading 88,082 3.7% 106.9 4.0 102.9

Scranton 76,089 3.2% 98.4 3.2 99.5

York 43,718 1.9% 90.1 1.7 96.0

 2,355,265 100.0% 118.5

Rhode Island

Providence 178,0421 108.0 108.0 103.3

 178,042 108.0

South Carolina

Charleston 120,083 31.4% 40.8 12.8 75.5

Columbia 129,272 33.9% 36.1 12.2 73.4

Florence 37,056 9.7% 36.1 3.5 73.6

Greenville 58,409 15.3% 34.6 5.3 73.0

Spartanburg 37,013 9.7% 34.6 3.4 73.0

 381,833 100.0% 37.2

South Dakota

Aberdeen 26,091 10.0% 43.7 4.4 76.6

Pierre 13,646 5.2% 43.4 2.3 76.4

Rapid City 67,956 26.0% 43.9 11.4 76.7

Sioux Falls 153,888 58.8% 42.2 24.8 76.0

 261,581 100.0% 42.9

Tennessee

Chatanooga 167,674 9.6% 63.1 6.1 84.7

Jackson 65,211 3.7% 70.5 2.6 87.7

Johnson City 63,152 3.6% 57.6 2.1 82.2

Knoxville 178,874 10.2% 66.5 6.8 85.9

Memphis 646,889 37.0% 71.2 26.3 87.9

Nashville 626,681 35.8% 75.9 27.2 89.8

 1,748,481 100.0% 71.1

Texas

Abilene 117,063 1.4% 46.2 0.6 77.7

Amarillo 190,695 2.3% 52.3 1.2 80.2

Austin 790,390 9.5% 56.5 5.4 82.0

Beaumont 118,296 1.4% 60.6 0.9 83.6

Corpus Christi 305,215 3.7% 41.0 1.5 75.5

Dallas 1,197,816 14.4% 64.5 9.3 85.1
El Paso 649,121 7.8% 36.2 2.8 73.5

Fort Worth 741,206 8.9% 58.9 5.2 82.9

Houston 2,099,451 25.2% 67.4 17.0 86.4

Laredo 236,091 2.8% 39.7 1.1 74.9

Lubbock 229,573 2.8% 45.3 1.2 77.1

Odessa 99,940 1.2% 45.4 0.5 77.4

San Antonio 1,327,407 15.9% 66.4 10.6 86.0

Waco 124,805 1.5% 52.4 0.8 80.3

Wichita Falls 104,553 1.3% 47.7 0.6 78.3

 8,331,622 100.0% 58.8

Utah

Logan 48,174 11.2% 70.2 7.9 87.6

Ogden 82,825 19.3% 70.2 13.5 87.6

Provo 112,488 26.2% 70.2 18.4 87.5

Salt Lake City 186,440 43.4% 70.2 30.4 87.6

 429,927 100.0% 70.2

Vermont

Burlington 42,417 72.0% 63.5 45.7 84.8

Rutland 16,495 28.0% 63.5 17.8 84.9

 58,912 100.0% 63.5

Virginia

Alexandria 139,966 12.0% 89.6 10.7 95.9

Arlington 207,627 17.8% 86.6 15.4 94.6

Newport News 180,719 15.5% 64.2 9.9 85.3

Norfolk 242,803 20.8% 63.5 13.2 84.9

Portsmouth 95,535 8.2% 63.5 5.2 85.0

Richmond 204,214 17.5% 56.3 9.8 81.9

Roanoke 97,032 8.3% 48.5 4.0 78.8

 1,167,896 100.0% 68.3

Washington

Everett 103,019 7.3% 92.8 6.7 97.1

Richland 48,058 3.4% 102.2 3.5 101.2

Seattle 608,660 42.9% 118.3 50.7 107.6

Spokane 208,916 14.7% 77.5 11.4 90.8

Tacoma 198,397 14.0% 92.9 13.0 97.1

Vancouver 161,791 11.4% 94.1 10.7 97.7

Yakima 91,067 6.4% 102.3 6.6 101.0

 1,419,908 100.0% 102.6

West Virginia
Charleston 51,400 32.0% 84.0 26.9 93.4

Huntington 49,138 30.6% 83.3 25.5 93.3

Parkersburg 31,492 19.6% 86.8 17.0 94.6

Wheeling 28,486 17.7% 88.9 15.8 95.6

 160,516 100.0% 85.2

Wisconsin

Eau Claire 65,883 5.4% 86.7 4.7 94.5

Green Bay 104,057 8.5% 84.8 7.2 93.9

Kenosha 99,218 8.1% 97.0 7.8 98.8

La Crosse 51,320 4.2% 87.5 3.7 94.9

Madison 233,209 19.0% 96.8 18.4 98.6

Milwaukee 594,833 48.5% 104.0 50.4 101.6

Racine 78,860 6.4% 97.0 6.2 98.7

 1,227,380 100.0% 98.4

Wyoming

Casper 55,316 40.1% 56.2 22.6 81.8

Cheyenne 59,466 43.1% 56.3 24.3 81.8

Rock Springs 23,036 16.7% 53.9 9.0 80.8

 137,818 100.0% 55.9

Sources

Population: US Census Bureau, U.S. Census Bureau, 2010 Census.

2010 Census Redistricting Data (Public Law 94-171) Summary File, Tables GCT-PL1.

http://factfinder2.census.gov/faces/nav/jsf/pages/searchresults.xhtml?refresh=t. Last accessed 6/8/2011.

Costs: RS Means 2011. City Cost Indexes, RJ103-010 Building Systems.

RS Means Construction Publishers & Consultants, Kingston, MA
Calculated

Alabama 6 883,685 4,779,736 1.55%

20.7 Alaska 9 354,636 710,231 0.23%

16.7 Arizona 8 2,672,221 6,392,017 2.07%

18.7 Arkansas 7 425,998 2,915,918 0.94%

17.2 California 9 9,974,515.00 37,253,956 12.07%

7.5 Colorado 8 1,418,621 5,029,196 1.63%

80.8 Connecticut 1 851,078 3,574,097 1.16%

Delaware 5 70,851 897,934 0.29%

Dist. of Columbia 5 601,723 601,723 0.19%

84.5 Florida 5 1,170,026 18,801,310 6.09%

9.2 Georgia 5 1,170,026 9,687,653 3.14%

8.7 Hawaii 9 337,256 1,360,301 0.44%

102.4 Idaho 8 335,945 1,567,582 0.51%

Illinois 3 3,330,287 12,830,632 4.16%

Indiana 3 1,649,704 6,483,802 2.10%

2.3 Iowa 4 700,401 3,046,355 0.99%

20.3 Kansas 4 730,674 2,853,118 0.92%

50.7 Kentucky 6 1,008,472 4,339,367 1.41%

1.3 Louisiana 7 941,164 4,533,372 1.47%

17.2 Maine 1 154,961 1,328,361 0.43%

91.8 Maryland 5 660,623 5,773,552 1.87%

Massachusetts 1 1,457,071 6,547,629 2.12%

Michigan 3 1,494,806 9,883,640 3.20%

16.3 Minnesota 4 926,522 5,303,925 1.72%

12.9 Mississippi 6 293,116 2,967,297 0.96%

38.0 Missouri 4 1,211,950 5,988,927 1.94%

9.4 Montana 8 291,853 989,415 0.32%

5.8 Nebraska 4 740,590 1,826,341 0.59%

82.4 Nevada 8 864,251 2,700,551 0.87%

New Hampshire 1 216,838 1,316,470 0.43%

New Jersey 2 958,162 8,791,894 2.85%

3.5 New Mexico 8 805,660 2,059,179 0.67%

3.6 New York 2 9,345,632 19,378,102 6.28%

State 

Population 

Weights

 ADJUSTMENTS

Labor & Materials Costs

Census 

State Division

Population Weights and RS Means Indexes

Sum of City 

Populations 

Used

2010 U.S. 

Population, 

2010 Census

To Calculate State Indexes
5.2 North Carolina 5 2,253,362 9,535,483 3.09%

40.0 North Dakota 4 260,547 672,591 0.22%

4.7 Ohio 3 2,373,330 11,536,504 3.74%

2.1 Oklahoma 7 1,157,374 3,751,351 1.22%

0.9 Oregon 9 969,505 3,831,074 1.24%

3.2 Pennsylvania 2 2,355,265 12,702,379 4.11%

5.0 Rhode Island 1 178,042 1,052,567 0.34%

13.8 South Carolina 5 381,833 4,625,364 1.50%

10.3 South Dakota 4 261,581 814,180 0.26%

11.2 Tennessee 6 1,748,481 6,346,105 2.06%

0.9 Texas 7 8,331,622 25,145,561 8.14%

3.1 Utah 8 429,927 2,763,885 0.90%

1.3 Vermont 1 58,912 625,741 0.20%

108.9 Virginia 5 1,167,896 8,001,024 2.59%

Washington 9 1,419,908 6,724,540 2.18%

West Virginia 5 160,516 1,852,994 0.60%

26.4 Wisconsin 3 1,227,380 5,686,986 1.84%

39.1 Wyoming 8 137,818 563,626 0.18%

9.2 U.S. Totals 72,922,617 308,745,538 100.00%

3.5

5.8

6.6

90.6

17.9

7.5

15.5

9.1

16.1

10.6

15.2

13.7

105.4

106.8

106.8

98.0

98.0
2.1

5.5

27.1

2.7

13.5

7.7

1.1

1.6

7.7

5.3

12.2

86.5

5.8

32.1

14.8

12.9

6.8

9.7

4.1

86.1

103.7

103.7

52.8

8.7

13.9

10.8

86.2

93.3

2.3

0.8

5.1

3.5

4.9

3.5
113.4

3.1

4.4

6.5

13.8

5.0

46.3

3.8

5.6

3.4

91.9

16.8

8.0

13.8

27.0

7.5

10.4

9.1

92.6

3.3

20.1

5.7

14.4

44.7

88.2

5.3

24.8

54.7

4.9

89.7

4.1

20.4

6.4

4.1
31.3

17.3

83.7

10.6

18.0

20.0

36.1

84.8

88.5

5.6

94.1

47.6

6.7

6.4

0.0

5.5

8.0

6.8

3.0

10.7

13.1

107.8

7.7

6.8

50.0

6.7

11.5

4.6

7.4

2.4

3.3

100.5

9.3

45.4
11.5

32.9

7.8

106.9

12.0

9.4

48.7

11.7

81.8

3.1

8.9

3.3

39.3

11.6

6.1

26.7

99.0

31.7

10.3

18.0

8.5

20.0

88.4

6.0

32.0

3.0

50.5

91.5

5.9

70.4

23.9

100.1
47.0

37.1

9.1

93.2

8.9

14.6

28.8

32.3

17.0

9.9

111.4

59.2

5.0

10.6

5.2

7.4

87.4

1.0

0.5

2.7

0.0

111.6

0.0

2.1

0.7

1.5

0.6

0.3

0.7

2.3

124.0

2.7

24.1

7.5

6.6
8.9

13.2

3.5

7.5

74.0

19.3

33.7

14.9

12.9

80.8

8.0

2.8

11.6

16.7

31.9

5.5

2.5

2.3

11.7

2.7

95.6

3.6

7.1

2.3

42.5

26.6

78.6

16.0

7.7

60.0

15.9

99.6

5.2

1.8
4.2

2.0

72.6

13.0

3.8

3.2

1.8

107.7

103.3

103.3

23.7

24.9

7.1

11.2

7.1

74.0

7.6

4.0

19.9

44.7

76.3

8.1

3.3

3.0

8.8

32.5

32.2

87.9

1.1

1.8

7.8

1.2

2.8

12.2
5.7

7.4

21.8

2.1

2.1

0.9

13.7

1.2

1.0

82.8

9.8

16.9

22.9

38.0

87.6

61.1

23.8

84.8

11.5

16.8

13.2

17.7

7.0

14.3

6.5

87.0

7.0

3.4

46.1

13.4

13.6

11.1

6.5

101.1
29.9

28.6

18.6

17.0

94.0

5.1

8.0

8.0

4.0

18.7

49.2

6.3

99.3

32.8

35.3

13.5

81.6

 GCT-PL1.
Number

Building Type Analyzed In Current Model Run: 8

Health Care

Factor:

Labor 

54.3 80.8 1 Alabama 58.7 83.5 58.7

105.3 102.4 2 Alaska 113.9 105.7 113.9

80.0 91.8 3 Arizona 86.6 94.8 86.6

57.5 82.4 4 Arkansas 62.2 85.1 62.2

121.2 108.9 5 California 131.0 112.4 131.0

77.5 90.6 6 Colorado 83.9 93.6 83.9

112.8 105.4 7 Connecticut 122.0 108.8 122.0

116.1 106.8 8 Delaware 125.6 110.2 125.6

94.9 98.0 9 Dist. of Columbia 102.6 101.2 102.6

68.0 86.5 10 Florida 73.5 89.3 73.5

66.7 86.1 11 Georgia 72.2 88.8 72.2

108.6 103.7 12 Hawaii 117.5 107.0 117.5

66.9 86.2 13 Idaho 72.4 89.0 72.4

132.0 113.4 14 Illinois 142.8 117.1 142.8

80.9 91.9 15 Indiana 87.5 94.9 87.5

82.0 92.6 16 Iowa 88.7 95.6 88.7

71.6 88.2 17 Kansas 77.4 91.0 77.4

75.3 89.7 18 Kentucky 81.4 92.6 81.4

60.7 83.7 19 Louisiana 65.7 86.4 65.7

63.2 84.8 20 Maine 68.4 87.5 68.4

85.7 94.1 21 Maryland 92.7 97.1 92.7

118.5 107.8 22 Massachusetts 128.2 111.3 128.2

101.2 100.5 23 Michigan 109.4 103.7 109.4

116.8 106.9 24 Minnesota 126.3 110.4 126.3

56.5 81.8 25 Mississippi 61.1 84.4 61.1

97.4 99.0 26 Missouri 105.4 102.1 105.4

72.1 88.4 27 Montana 78.0 91.3 78.0

79.8 91.5 28 Nebraska 86.3 94.5 86.3

100.2 100.1 29 Nevada 108.4 103.3 108.4

83.7 93.2 30 New Hampshire 90.5 96.2 90.5

127.1 111.4 31 New Jersey 137.4 115.0 137.4

69.8 87.4 32 New Mexico 75.5 90.2 75.5

157.3 124.0 33 New York 170.1 128.0 170.1

Labor and 

Materials

Means 

2011 

Labor 

Index 

Means 

2011 

Labor and 

Materials State State Name Labor 

Means Indexes Population Weighted
37.3 74.0 34 North Carolina 40.3 76.4 40.3

53.6 80.8 35 North Dakota 57.9 83.4 57.9

89.6 95.6 36 Ohio 96.9 98.7 96.9

54.3 78.6 37 Oklahoma 58.8 81.1 58.8

98.7 99.6 38 Oregon 106.8 102.8 106.8

118.5 107.7 39 Pennsylvania 128.2 111.2 128.2

108.0 107.7 40 Rhode Island 116.8 111.2 116.8

37.2 74.0 41 South Carolina 40.2 76.4 40.2

42.9 76.3 42 South Dakota 46.4 78.7 46.4

71.1 87.9 43 Tennessee 76.9 90.7 76.9

58.8 82.8 44 Texas 63.6 85.5 63.6

70.2 87.6 45 Utah 75.9 90.4 75.9

63.5 84.8 46 Vermont 68.7 87.6 68.7

68.3 87.0 47 Virginia 73.9 89.8 73.9

102.6 101.1 48 Washington 110.9 104.4 110.9

85.2 94.0 49 West Virginia 92.2 97.0 92.2

98.4 99.3 50 Wisconsin 106.4 102.5 106.4

55.9 81.6 51 Wyoming 60.4 84.3 60.4

92.5 96.9 52 U.S. Average 100.0 100.0 100.0









Name

N/A

1 Lodging 2 Food Service 3 Retail

100% Factor: 100% Factor: 100% Factor:

Labor and 

Materials Labor 

Labor and 

Materials Labor 

Labor and 

Materials Labor 

83.5 58.7 83.5 58.7 83.5 58.7

105.7 113.9 105.7 113.9 105.7 113.9

94.8 86.6 94.8 86.6 94.8 86.6

85.1 62.2 85.1 62.2 85.1 62.2

112.4 131.0 112.4 131.0 112.4 131.0

93.6 83.9 93.6 83.9 93.6 83.9

108.8 122.0 108.8 122.0 108.8 122.0

110.2 125.6 110.2 125.6 110.2 125.6

101.2 102.6 101.2 102.6 101.2 102.6

89.3 73.5 89.3 73.5 89.3 73.5

88.8 72.2 88.8 72.2 88.8 72.2

107.0 117.5 107.0 117.5 107.0 117.5

89.0 72.4 89.0 72.4 89.0 72.4

117.1 142.8 117.1 142.8 117.1 142.8

94.9 87.5 94.9 87.5 94.9 87.5

95.6 88.7 95.6 88.7 95.6 88.7

91.0 77.4 91.0 77.4 91.0 77.4

92.6 81.4 92.6 81.4 92.6 81.4

86.4 65.7 86.4 65.7 86.4 65.7

87.5 68.4 87.5 68.4 87.5 68.4

97.1 92.7 97.1 92.7 97.1 92.7

111.3 128.2 111.3 128.2 111.3 128.2

103.7 109.4 103.7 109.4 103.7 109.4

110.4 126.3 110.4 126.3 110.4 126.3

84.4 61.1 84.4 61.1 84.4 61.1

102.1 105.4 102.1 105.4 102.1 105.4

91.3 78.0 91.3 78.0 91.3 78.0

94.5 86.3 94.5 86.3 94.5 86.3

103.3 108.4 103.3 108.4 103.3 108.4

96.2 90.5 96.2 90.5 96.2 90.5

115.0 137.4 115.0 137.4 115.0 137.4

90.2 75.5 90.2 75.5 90.2 75.5

128.0 170.1 128.0 170.1 128.0 170.1

STATE RELATIVE INSTALLATION COST INDEXES (U.S.
76.4 40.3 76.4 40.3 76.4 40.3

83.4 57.9 83.4 57.9 83.4 57.9

98.7 96.9 98.7 96.9 98.7 96.9

81.1 58.8 81.1 58.8 81.1 58.8

102.8 106.8 102.8 106.8 102.8 106.8

111.2 128.2 111.2 128.2 111.2 128.2

111.2 116.8 111.2 116.8 111.2 116.8

76.4 40.2 76.4 40.2 76.4 40.2

78.7 46.4 78.7 46.4 78.7 46.4

90.7 76.9 90.7 76.9 90.7 76.9

85.5 63.6 85.5 63.6 85.5 63.6

90.4 75.9 90.4 75.9 90.4 75.9

87.6 68.7 87.6 68.7 87.6 68.7

89.8 73.9 89.8 73.9 89.8 73.9

104.4 110.9 104.4 110.9 104.4 110.9

97.0 92.2 97.0 92.2 97.0 92.2

102.5 106.4 102.5 106.4 102.5 106.4

84.3 60.4 84.3 60.4 84.3 60.4

100.0 100.0 100.0 100.0 100.0 100.0









4 Education 5 Food Sales 6 Office 7

100% Factor: 100% Factor: 100% Factor: 100%

Labor and 

Materials Labor 

Labor and 

Materials Labor 

Labor and 

Materials Labor 

Labor and 

Materials

83.5 58.7 83.5 58.7 83.5 58.7 83.5

105.7 113.9 105.7 113.9 105.7 113.9 105.7

94.8 86.6 94.8 86.6 94.8 86.6 94.8

85.1 62.2 85.1 62.2 85.1 62.2 85.1

112.4 131.0 112.4 131.0 112.4 131.0 112.4

93.6 83.9 93.6 83.9 93.6 83.9 93.6

108.8 122.0 108.8 122.0 108.8 122.0 108.8

110.2 125.6 110.2 125.6 110.2 125.6 110.2

101.2 102.6 101.2 102.6 101.2 102.6 101.2

89.3 73.5 89.3 73.5 89.3 73.5 89.3

88.8 72.2 88.8 72.2 88.8 72.2 88.8

107.0 117.5 107.0 117.5 107.0 117.5 107.0

89.0 72.4 89.0 72.4 89.0 72.4 89.0

117.1 142.8 117.1 142.8 117.1 142.8 117.1

94.9 87.5 94.9 87.5 94.9 87.5 94.9

95.6 88.7 95.6 88.7 95.6 88.7 95.6

91.0 77.4 91.0 77.4 91.0 77.4 91.0

92.6 81.4 92.6 81.4 92.6 81.4 92.6

86.4 65.7 86.4 65.7 86.4 65.7 86.4

87.5 68.4 87.5 68.4 87.5 68.4 87.5

97.1 92.7 97.1 92.7 97.1 92.7 97.1

111.3 128.2 111.3 128.2 111.3 128.2 111.3

103.7 109.4 103.7 109.4 103.7 109.4 103.7

110.4 126.3 110.4 126.3 110.4 126.3 110.4

84.4 61.1 84.4 61.1 84.4 61.1 84.4

102.1 105.4 102.1 105.4 102.1 105.4 102.1

91.3 78.0 91.3 78.0 91.3 78.0 91.3

94.5 86.3 94.5 86.3 94.5 86.3 94.5

103.3 108.4 103.3 108.4 103.3 108.4 103.3

96.2 90.5 96.2 90.5 96.2 90.5 96.2

115.0 137.4 115.0 137.4 115.0 137.4 115.0

90.2 75.5 90.2 75.5 90.2 75.5 90.2

128.0 170.1 128.0 170.1 128.0 170.1 128.0

COST INDEXES (U.S.=100.0)
76.4 40.3 76.4 40.3 76.4 40.3 76.4

83.4 57.9 83.4 57.9 83.4 57.9 83.4

98.7 96.9 98.7 96.9 98.7 96.9 98.7

81.1 58.8 81.1 58.8 81.1 58.8 81.1

102.8 106.8 102.8 106.8 102.8 106.8 102.8

111.2 128.2 111.2 128.2 111.2 128.2 111.2

111.2 116.8 111.2 116.8 111.2 116.8 111.2

76.4 40.2 76.4 40.2 76.4 40.2 76.4

78.7 46.4 78.7 46.4 78.7 46.4 78.7

90.7 76.9 90.7 76.9 90.7 76.9 90.7

85.5 63.6 85.5 63.6 85.5 63.6 85.5

90.4 75.9 90.4 75.9 90.4 75.9 90.4

87.6 68.7 87.6 68.7 87.6 68.7 87.6

89.8 73.9 89.8 73.9 89.8 73.9 89.8

104.4 110.9 104.4 110.9 104.4 110.9 104.4

97.0 92.2 97.0 92.2 97.0 92.2 97.0

102.5 106.4 102.5 106.4 102.5 106.4 102.5

84.3 60.4 84.3 60.4 84.3 60.4 84.3

100.0 100.0 100.0 100.0 100.0 100.0 100.0









Labor 

Labor and 

Materials

58.7 83.5

113.9 105.7

86.6 94.8

62.2 85.1

131.0 112.4

83.9 93.6

122.0 108.8

125.6 110.2

102.6 101.2

73.5 89.3

72.2 88.8

117.5 107.0

72.4 89.0

142.8 117.1

87.5 94.9

88.7 95.6

77.4 91.0

81.4 92.6

65.7 86.4

68.4 87.5

92.7 97.1

128.2 111.3

109.4 103.7

126.3 110.4

61.1 84.4

105.4 102.1

78.0 91.3

86.3 94.5

108.4 103.3

90.5 96.2

137.4 115.0

75.5 90.2

170.1 128.0

Current Bldg Type
40.3 76.4

57.9 83.4

96.9 98.7

58.8 81.1

106.8 102.8

128.2 111.2

116.8 111.2

40.2 76.4

46.4 78.7

76.9 90.7

63.6 85.5

75.9 90.4

68.7 87.6

73.9 89.8

110.9 104.4

92.2 97.0

106.4 102.5

60.4 84.3

100.0 100.0
# States Tax Rate Population Weight

1 Alabama 8.25% 4,779,736 1.55%

2 Alaska 1.40% 710,231 0.23%

3 Arizona 8.15% 6,392,017 2.07%

4 Arkansas 8.20% 2,915,918 0.94%

5 California 9.20% 37,253,956 12.07%

6 Colorado 6.40% 5,029,196 1.63%

7 Connecticut 6.00% 3,574,097 1.16%

8 Delaware 0.00% 897,934 0.29%

9 District of Columbia 6.00% 601,723 0.19%

10 Florida 6.65% 18,801,310 6.09%

11 Georgia 6.95% 9,687,653 3.14%

12 Hawaii 4.35% 1,360,301 0.44%

13 Idaho 6.05% 1,567,582 0.51%

14 Illinois 8.20% 12,830,632 4.16%

15 Indiana 7.00% 6,483,802 2.10%

16 Iowa 6.85% 3,046,355 0.99%

17 Kansas 8.05% 2,853,118 0.92%

18 Kentucky 6.00% 4,339,367 1.41%

19 Louisiana 8.75% 4,533,372 1.47%

20 Maine 5.00% 1,328,361 0.43%

21 Maryland 6.00% 5,773,552 1.87%

22 Massachusetts 6.25% 6,547,629 2.12%

23 Michigan 6.00% 9,883,640 3.20%

24 Minnesota 7.20% 5,303,925 1.72%

25 Mississippi 7.00% 2,967,297 0.96%

26 Missouri 7.25% 5,988,927 1.94%

27 Montana 0.00% 989,415 0.32%

28 Nebraska 6.00% 1,826,341 0.59%

29 Nevada 7.85% 2,700,551 0.87%

30 New Hampshire 0.00% 1,316,470 0.43%

31 New Jersey 6.95% 8,791,894 2.85%

32 New Mexico 6.55% 2,059,179 0.67%

33 New York 8.45% 19,378,102 6.28%

34 North Carolina 7.85% 9,535,483 3.09%

35 North Dakota 5.85% 672,591 0.22%

36 Ohio 6.80% 11,536,504 3.74%

37 Oklahoma 8.20% 3,751,351 1.22%

38 Oregon 0.00% 3,831,074 1.24%

39 Pennsylvania 6.40% 12,702,379 4.11%

40 Rhode Island 7.00% 1,052,567 0.34%

41 South Carolina 7.15% 4,625,364 1.50%

42 South Dakota 5.50% 814,180 0.26%

43 Tennessee 9.45% 6,346,105 2.06%

44 Texas 8.05% 25,145,561 8.14%
45 Utah 6.70% 2,763,885 0.90%

46 Vermont 6.05% 625,741 0.20%

47 Virginia 5.00% 8,001,024 2.59%

48 Washington 8.80% 6,724,540 2.18%

49 West Virginia 6.00% 1,852,994 0.60%

50 Wisconsin 5.45% 5,686,986 1.84%

51 Wyoming 5.35% 563,626 0.18%

52 United States 0.0726 308,745,538 100.00%

* Source: The Sales Tax Clearing House Average Combined City and County Rates

http://www.thestc.com/STrates.stm

Data last accessed 6/10/2011.


State Name 2010 U.S. Population, 

2010 Census

Alabama 4,779,736

Alaska 710,231

Arizona 6,392,017

Arkansas 2,915,918

California 37,253,956

Colorado 5,029,196

Connecticut 3,574,097

Delaware 897,934

District of Columbia 601,723

Florida 18,801,310

Georgia 9,687,653

Hawaii 1,360,301

Idaho 1,567,582

Illinois 12,830,632

Indiana 6,483,802

Iowa 3,046,355

Kansas 2,853,118

Kentucky 4,339,367

Louisiana 4,533,372

Maine 1,328,361

Maryland 5,773,552

Massachusetts 6,547,629

Michigan 9,883,640

Minnesota 5,303,925

Mississippi 2,967,297

Missouri 5,988,927

Montana 989,415

Nebraska 1,826,341

Nevada 2,700,551

New Hampshire 1,316,470

New Jersey 8,791,894

New Mexico 2,059,179

New York 19,378,102

North Carolina 9,535,483

North Dakota 672,591

Ohio 11,536,504

Oklahoma 3,751,351

Oregon 3,831,074

Pennsylvania 12,702,379

Rhode Island 1,052,567

South Carolina 4,625,364
South Dakota 814,180

Tennessee 6,346,105

Texas 25,145,561

Utah 2,763,885

Vermont 625,741

Virginia 8,001,024

Washington 6,724,540

West Virginia 1,852,994

Wisconsin 5,686,986

Wyoming 563,626

United States 308,745,538

Source Updated

Census.gov Last accessed 5/19/2011

Go to <http://www.census.gov>. Select "American FactFinder". Select 'factfinder2.census.gov>. Select "Geographies" and choose "

elect "Geographies" and choose "All States within the U.S.". Click on the word "Topics" and choose "Year" and select "2010". Click on "Race".

t "2010". Click on "Race".
Year 

#

Year

Maintenance 

Costs

Repair Costs

Annual 

Discounting at 

3%

Annual 

Discounting at 

7%

Annual 

Discounting at 

Discount Rate

1 2016 $107.96 $107.96 1.03 1.07 1.05

2 2017 $107.96 $107.96 1.06 1.14 1.10

3 2018 $107.96 $107.96 1.09 1.23 1.16

4 2019 $107.96 $107.96 1.13 1.31 1.21

5 2020 $107.96 $107.96 1.16 1.40 1.27

6 2021 $107.96 $107.96 1.19 1.50 1.34

7 2022 $107.96 $107.96 1.23 1.61 1.40

8 2023 $107.96 $107.96 1.27 1.72 1.47

9 2024 $107.96 $107.96 1.30 1.84 1.55

Year 1 Year 2 Year 3 Year 4

$107.76 $107.76 $107.76 $107.76

$178.46 $178.46 $178.46 $178.46

$343.22 $343.22 $343.22 $343.22

$107.96 $107.96 $107.96 $107.96

$209.36 $209.36 $209.36 $209.36

$186.16 $186.16 $186.16 $186.16

$365.08 $365.08 $365.08 $365.08

$116.70 $116.70 $116.70 $116.70

$117.27 $117.27 $117.27 $117.27

$116.70 $116.70 $116.70 $116.70

$116.96 $116.96 $116.96 $116.96

$177.53 $177.53 $177.53 $177.53

$250.61 $250.61 $250.61 $250.61

$148.95 $148.95 $148.95 $148.95

$250.61 $250.61 $250.61 $250.61

$197.37 $197.37 $197.37 $197.37

$294.79 $294.79 $294.79 $294.79

$0.00 $0.00 $0.00 $0.00

$114.89 $114.89 $114.89 $114.89

$114.27 $114.27 $114.27 $114.27

$161.71 $161.71 $161.71 $161.71

IMH-A-Small-B

Baseline Repair Costs (2010$)

IMH-W-Small-B

IMH-W- Med -B

IMH-W-Large-B

Equipment Class

IMH-A-Small-C

IMH-A-Large-B

RCU-Small-B

RCU-Large-B

SCU-W-Small-B

SCU-W-Large-B

SCU-A-Small-B

SCU-A-Large-B

IMH-W-Small-C

IMH-W-Large-C

SCU-A-Small-C

SCU-A-Large-C

IMH-A-Large-C

RCU-Small-C

RCU-Large-C

SCU-W-Small-C

SCU-W-Large-C
Year 1 Year 2 Year 3 Year 4

$107.76 $107.76 $107.76 $107.76

$178.46 $178.46 $178.46 $178.46

$343.22 $343.22 $343.22 $343.22

$107.96 $107.96 $107.96 $107.96

$209.36 $209.36 $209.36 $209.36

$186.16 $186.16 $186.16 $186.16

$365.08 $365.08 $365.08 $365.08

$116.70 $116.70 $116.70 $116.70

$117.27 $117.27 $117.27 $117.27

$116.70 $116.70 $116.70 $116.70

$116.96 $116.96 $116.96 $116.96

$177.53 $177.53 $177.53 $177.53

$250.61 $250.61 $250.61 $250.61

$148.95 $148.95 $148.95 $148.95

$250.61 $250.61 $250.61 $250.61

$197.37 $197.37 $197.37 $197.37

$294.79 $294.79 $294.79 $294.79

$0.00 $0.00 $0.00 $0.00

$114.89 $114.89 $114.89 $114.89

$114.27 $114.27 $114.27 $114.27

$161.71 $161.71 $161.71 $161.71

IMH-W-Small-B

RCU-Large-C

SCU-W-Small-C

SCU-W-Large-C

IMH-W- Med -B

IMH-W-Large-B

IMH-A-Small-B

IMH-A-Large-B

RCU-Small-B

Baseline Maintenance Costs (2010$)

Equipment Class

RCU-Large-B

SCU-W-Small-B

SCU-W-Large-B

SCU-A-Small-B

SCU-A-Large-B

SCU-A-Large-C

IMH-W-Small-C

IMH-W-Large-C

IMH-A-Small-C

IMH-A-Large-C

RCU-Small-C

SCU-A-Small-C
Discounted 

Maintenance 

Costs at 3%

Discounted 

Repair Costs 

at 3%

Discounted 

Maintenance 

Costs at 7%

Discounted 

Repair Costs 

at 7%

Discounted 

Maintenance 

Costs at 

Discount Rate

Discounted 

Repair Costs 

at Discount 

Rate

3% Annualized 

Maintenance 

Payment

$104.82 $104.82 $100.90 $100.90 $102.85 $102.85 $107.96

$101.77 $101.77 $94.30 $94.30 $97.98 $97.98 $107.96

$98.80 $98.80 $88.13 $88.13 $93.34 $93.34 $107.96

$95.92 $95.92 $82.36 $82.36 $88.91 $88.91 $107.96

$93.13 $93.13 $76.98 $76.98 $84.70 $84.70 $107.96

$90.42 $90.42 $71.94 $71.94 $80.69 $80.69 $107.96

$87.78 $87.78 $67.23 $67.23 $76.87 $76.87 $107.96

$85.23 $85.23 $62.84 $62.84 $73.23 $73.23 $107.96

$82.74 $82.74 $58.72 $58.72 $69.76 $69.76 $107.96

$840.61 $840.61 $703.41 $703.41 $768.33 $768.33 $971.67

Year 5 Year 6 Year 7 Year 8 Year 9

$107.76 $107.76 $107.76 $107.76 $107.76 1

$178.46 $178.46 $178.46 $178.46 $178.46 2

$343.22 $343.22 $343.22 $343.22 $343.22 3

$107.96 $107.96 $107.96 $107.96 $107.96 4

$209.36 $209.36 $209.36 $209.36 $209.36 5

$186.16 $186.16 $186.16 $186.16 $186.16 6

$365.08 $365.08 $365.08 $365.08 $365.08 7

$116.70 $116.70 $116.70 $116.70 $116.70 8

$117.27 $117.27 $117.27 $117.27 $117.27 9

$116.70 $116.70 $116.70 $116.70 $116.70 10

$116.96 $116.96 $116.96 $116.96 $116.96 11

$177.53 $177.53 $177.53 $177.53 $177.53 12

$250.61 $250.61 $250.61 $250.61 $250.61 13

$148.95 $148.95 $148.95 $148.95 $148.95 14

$250.61 $250.61 $250.61 $250.61 $250.61 15

$197.37 $197.37 $197.37 $197.37 $197.37 16

$294.79 $294.79 $294.79 $294.79 $294.79 17

$0.00 $0.00 $0.00 $0.00 $0.00 18

$114.89 $114.89 $114.89 $114.89 $114.89 19

$114.27 $114.27 $114.27 $114.27 $114.27 20

$161.71 $161.71 $161.71 $161.71 $161.71 21

RCU-Large-B

SCU-W-Small-B

SCU-A-Small-B

SCU-A-Large-B

IMH-W-Small-C

IMH-W-Large-C

IMH-A-Small-C

IMH-A-Large-C

RCU-Small-C

RCU-Large-C

SCU-W-Small-C

SCU-W-Large-C

SCU-A-Small-C

SCU-A-Large-C

epair Costs (2010$)

Equipment Class

SCU-W-Large-B

IMH-W-Small-B

RCU-Small-B

IMH-A-Large-B

IMH-A-Small-B

IMH-W-Large-B

IMH-W- Med -B
Year 5 Year 6 Year 7 Year 8 Year 9

$107.76 $107.76 $107.76 $107.76 $107.76

$178.46 $178.46 $178.46 $178.46 $178.46

$343.22 $343.22 $343.22 $343.22 $343.22

$107.96 $107.96 $107.96 $107.96 $107.96

$209.36 $209.36 $209.36 $209.36 $209.36

$186.16 $186.16 $186.16 $186.16 $186.16

$365.08 $365.08 $365.08 $365.08 $365.08

$116.70 $116.70 $116.70 $116.70 $116.70

$117.27 $117.27 $117.27 $117.27 $117.27

$116.70 $116.70 $116.70 $116.70 $116.70

$116.96 $116.96 $116.96 $116.96 $116.96

$177.53 $177.53 $177.53 $177.53 $177.53

$250.61 $250.61 $250.61 $250.61 $250.61

$148.95 $148.95 $148.95 $148.95 $148.95

$250.61 $250.61 $250.61 $250.61 $250.61

$197.37 $197.37 $197.37 $197.37 $197.37

$294.79 $294.79 $294.79 $294.79 $294.79

$0.00 $0.00 $0.00 $0.00 $0.00

$114.89 $114.89 $114.89 $114.89 $114.89

$114.27 $114.27 $114.27 $114.27 $114.27

$161.71 $161.71 $161.71 $161.71 $161.71

tenance Costs (2010$)
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

$107.96 $104.82 $104.82 $107.96 $107.96 $100.90 $100.90

$107.96 $101.77 $101.77 $107.96 $107.96 $94.30 $94.30

$107.96 $98.80 $98.80 $107.96 $107.96 $88.13 $88.13

$107.96 $95.92 $95.92 $107.96 $107.96 $82.36 $82.36

$107.96 $93.13 $93.13 $107.96 $107.96 $76.98 $76.98

$107.96 $90.42 $90.42 $107.96 $107.96 $71.94 $71.94

$107.96 $87.78 $87.78 $107.96 $107.96 $67.23 $67.23

$107.96 $85.23 $85.23 $107.96 $107.96 $62.84 $62.84

$107.96 $82.74 $82.74 $107.96 $107.96 $58.72 $58.72

$971.67 $840.61 $840.61 $971.67 $971.67 $703.41 $703.41

1 2 3 4 5 6

Level 1 Level 2 Level 3 Level 4 Level 5 Level 6

100% 101% 102%

100% 101%

100% 100% 100%

100% 100% 101% 102%

100% 100% 102% 103%

100% 100% 101% 102%

100% 100% 101% 101%

100% 100% 101% 102% 102%

100% 100% 101% 101% 101% 102%

100% 100% 101% 102% 102% 102%

100% 101% 101% 102% 102%

100% 100% 100% 101% 101% 102%

100% 100% 100% 101% 102%

100% 101% 101% 101% 102% 105%

100% 100% 101% 101% 101% 102%

100% 100% 102%

100% 100% 102%

100% 100% 100% 101% 101%

100% 101% 102% 102%

100% 100% 101% 102% 103% 104%

Maintenance and Repair Cost Escallation by Efficiency Level

RCU-Large-B

SCU-W-Small-B

SCU-A-Small-B

SCU-A-Large-B

IMH-W-Small-C

IMH-W-Large-C

IMH-A-Small-C

IMH-A-Large-C

RCU-Small-C

RCU-Large-C

SCU-W-Small-C

SCU-W-Large-C

SCU-A-Small-C

SCU-A-Large-C

Equipment Class

SCU-W-Large-B

IMH-W-Small-B

RCU-Small-B

IMH-A-Large-B

IMH-A-Small-B

IMH-W-Large-B

IMH-W- Med -B

Discount Rate 

Annualized 

Maintenance 

Payment

Discount Rate 

Annualized 

Repair 

Payment

Discount Rate 

Discounted 

Maintenance 

Payments

Discount Rate 

Discounted 

Repair 

Payments

$107.96 $107.96 $102.85 $102.85

$107.96 $107.96 $97.98 $97.98

$107.96 $107.96 $93.34 $93.34

$107.96 $107.96 $88.91 $88.91

$107.96 $107.96 $84.70 $84.70

$107.96 $107.96 $80.69 $80.69

$107.96 $107.96 $76.87 $76.87

$107.96 $107.96 $73.23 $73.23

$107.96 $107.96 $69.76 $69.76

$971.67 $971.67 $768.33 $768.33

7 8

Level 7 Level 8

103%

104%

109%