**Worksheet**

**Labels**

**LCC Sum ma** **ry**

**Crystal Ball**

**NIA Output**

**Econ Trends**

**Markups Engineering** 

**Discounted Costs Discount Rate** 

**Electricity Prices**

**Water Prices**

**Installation Costs**

**Sales Tax 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 perform s calculations to determ** **ine life-cycle costs and payback periods for different efficiency levels of autom** **atic com me** **rcial ice-m aking equipm** **ent. The LCC spreadsheets operate in Excel 2003 and later.** 

**Description** This is used as a go-between for user inputs and the rest of the worksheets -- do not modify this sheet. Contains the input selections and a summary table of energy and water use,

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

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 dropdow n 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 dropdow

n input boxes throughout the LCC Summary tab.

From the user defined input options, select from the buttons and boxes for the following: (1) assumed baseline level; (2) equipment class; (3) analysis year (year of purchase) ; (4) economic growth case; (5) year to discount costs to; (6) standard efficiency level; (7) building type; (8) state or region to analyze; (9) conservation program to model; (10) installation cost escalation; (11) repair cost escalation; (12) analysis type; (13) price learning toggle; and (14) discounting toggle. You can start a complete Crystal Ball simulation by clicking the Monte Carlo button. All inputs, with the exception of some conservation program inputs, are either dropdow n option boxes or toggle boxes (checked boxes make the statement true).

Equipment classes are defined as particular combinations of equipment families, 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 WghtUnited 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 for Automatic Commercial Ice Makers

**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% 1None 7 8.00% 2Tax Credit 8 20.00% 3Rebate 9 32.00% 4Both 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 number is selected by Crystal Ball based on the state's relative population weight. Population weights based on the 2010 U.S. Census.

Cell O46: Bldg_Type. In Column J is the percentage of ice machines purchased for use in each of the seven building types. Data based, as of 6/27/2011, on ADL data from 1996, prepared 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. 

## Labels Used In the LCC / 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

2021 6 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 analyses 1 Base and sensitivity analyses 

### 2 Monte Carlo analyses



### No.**Option** 1Flat 2Increasing User Flat Selection: 1

**No. Option**  1Flat 2Increasing User Flat Selection: 1 **Assumptions Related To Building Types for Crystal Ball, Installation Cost Number** 

**Run Model Undiscounted** FALSE 7

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

**Cooling Tower/Well Water** 1

FALSE

**Installation Cost**

### Cell E4: State. In Column F is the relative population weight of each state (plus, Washington, D.C.). Each state's population is expressed as a percentage of the U.S. total. Each state's number is selected by Crystal Ball based on the state's relative population weight. Population weights based on the 2010 U.S. Census.

Cell O46: Bldg_Type. In Column J is the percentage of ice machines purchased for use in each of the seven building types. Data based, as of 6/27/2011, on ADL data from 1996, prepared

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

### 8

**N/A**

**Base and 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**  **State Name State**  **Building Type** 

## <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)** None3 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**  

## Life Cycle Cost Inputs for Automatic Commercial Ice Machines

**Electricity Rate (2010$)**

**Tax Rate Water Rate (2010$)**  **Discount Rate**

**Number of Efficiency Levels**



## Cost Options

Base and sensitivity analyses Flat

Flat 

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

**Rebate Program (modeled as a straight dollars-off from the Total Installed Price). Amount of rebate:**  **Installation Cost:**

**Price Learning: Repair Cost:**  Base and sensitivity analyses Flat

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: **Conservation Program being 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%**  

## Export for NIA

**Annual Energy Costs (2010$)**  **Annual**

**Water Costs (2010$)** Run Model Undiscounted

Use Price Learning12,045 $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**

**An nual**  **An nual**  **Life An** **nual Ma** **intenance Energy**  **Cycle Repair Cost**  **Cost Usage**  **Cost** No Obs No Obs No Obs No Obs #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

**An nual**  **An nual**  **Life An** **nual Ma** **intenance Energy**  **Cycle Repair Cost**  **Cost Usage**  **Cost** No Obs No Obs No Obs No Obs 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

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

**Number of Trials Reported**

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

**Repair Cost Cost**  **Usage Cost**  No Obs No Obs No Obs No Obs 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

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

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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance Energy**  **Cycle Number of Trials Reported** 

**Number of Trials Reported**

**Number of Trials Reported Repair Cost**  **Cost Usage**  **Cost**

No Obs No Obs No Obs No Obs 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

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

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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance Energy**  **Cycle Repair Cost**  **Cost Usage**  **Cost Number of Trials Reported** 

**Number of Trials Reported**

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

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

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

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

**An nual**  **An nual**  **Life An** **nual Ma** **intenance Energy**  **Cycle Repair Cost**  **Cost Usage**  **Cost** No Obs No Obs No Obs No Obs **Number of Trials Reported Number of Trials Reported** 

**Number of Trials Reported**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

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

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

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

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

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

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

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

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

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

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

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

**LCC Presumptive**  **Water Savings**  **Payback Payback**  **Usage** No Obs No Obs No Obs No Obs #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

**Al l Custs**  **An nual**  **LCC Presumptive**  **Water Savings**  **Payback Payback**  **Usage** No Obs No Obs No Obs No Obs 0 0 0 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

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

**Af fected Customers**  **Af fected Customers** **LCC Presumptive**  **Water**

**Savings Payback**  **Payback Usage**  No Obs No Obs No Obs No Obs 0 0 0 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

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

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

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

**Af fected Customers** 

**Af fected Customers** **Savings Payback**  **Payback Usage** 

No Obs No Obs No Obs No Obs 0 0 0 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

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

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

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

**Af fected Customers**  **Af fected Customers** No Obs No Obs No Obs No Obs 0 0 0 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

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

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

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

**Af fected Customers** 

**Af fected Customers** 0 0 0 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

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

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

**Al l Custs**  **An nual**  **LCC Presumptive**  **Water Savings**  **Payback Payback**  **Usage** No Obs No Obs No Obs No Obs 0 0 0 10000 **Af fected Customers** 

**Af fected Customers** 

**Af fected 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

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

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

**Al l Custs**  **An nual**  **LCC Presumptive**  **Water Savings**  **Payback Payback**  **Usage** No Obs No Obs No Obs No Obs 0 0 0 10000 0 0 10000 10000 **Af fected Customers** 

**Af fected Customers** 

**Af fected 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

**Al l Custs**  **An nual**  **LCC Presumptive**  **Water Savings**  **Payback Payback**  **Usage** No Obs No Obs No Obs No Obs 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

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

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

**Af fected Customers** 

**Af fected Customers** 0 0 10000 10000 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

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

**fected Cust An** **nual 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?

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

**Installed An** **nual Ma** **intenance Total**  **Price Repair Cost**  **Cost Energy Use**  ($) ($/yr) ($/yr) (kWh/yr) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

**Total Net An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **Total Price**  **Repair Cost Cost**  **Energy Use** ($) ($/yr) ($/yr) (kWh/yr) 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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **Total Price**  **Repair Cost Cost**  **Energy Use** ($) ($/yr) ($/yr) (kWh/yr) 5,825 $ 149 $ 149 $ 5,8495,859

$ 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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **Total Price**  **Repair Cost Cost**  **Energy Use** ($) ($/yr) ($/yr) (kWh/yr) 11,529 $ 295 $ 295 $ 15,078 11,545 $ 295 $ 295 $ 13,97911,694

$ 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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **Total Price**  **Repair Cost Cost**  **Energy Use** ($) ($/yr) ($/yr) (kWh/yr)

- $

- $

- $ #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

**Total Net An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **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 $ 3,0934,550

$ 114 $ 114 $ 2,985 #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

**Total Net An** **nual An** **nual Installed**  **An nual**  **Ma intenance**  **Total Price**  **Repair Cost Cost**  **Energy Use** ($) ($/yr) ($/yr) (kWh/yr) 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!**An nual**  **An nual**  **An nual**  **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?

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

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

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

**Me an 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!

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

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

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

**Me an Values** 

**Me an Values** 

**Me an 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!

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

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

**An nual**  **An nual**  **An nual**  **Life Water**  **Electricity Op Cost**  **Cycle Usage**  **Bill - 2016 2016**  **Cost**

**Me an Values** 

**Me an Values** 

**Me an 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!

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

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

**An nual**  **An nual**  **An nual**  **Life Water**  **Electricity Op Cost**  **Cycle Usage**  **Bill - 2016 2016**  **Cost** (kgal/yr) ($/yr) ($/yr) ($)

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

**Me an 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!

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

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

**An nual**  **An nual**  **An nual**  **Life Water**  **Electricity Op Cost**  **Cycle Usage**  **Bill - 2016 2016**  **Cost** (kgal/yr) ($/yr) ($/yr) ($)

6789 536 $ 298 $ 12,492 $ **Me an Values** 

**Me an Values** 

**Me an 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!

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

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

**An nual**  **An nual**  **An nual**  **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 $ **Me an Values** 

**Me an Values** 

**Me an 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!

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

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

**An nual**  **An nual**  **An nual**  **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 $ **Me an Values**  **Me an Values** 

**Me an Values** 2,409 273 $ 229 $ 8,466 $ #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

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

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

**fected Al** **l Cust. Af**  **fected Customer**  **LCC Cust LCC**  **Al l Cust.**  **LCC Savings**  **Savings Payback**  ($) ($) ($) (Years) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l Cust. LCC**  **Savings Savings**  **Payback** ($) ($) ($) (Years) 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!

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l Cust. LCC**  **Savings Savings**  **Payback** ($) ($) ($) (Years) #NUM! 27,591 $ 741 $ #NUM! 0.16826,733

$ 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!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l Cust. LCC**  **Savings Savings**  **Payback** ($) ($) ($) (Years) #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

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

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l Cust. LCC**  **Savings Savings**  **Payback** ($) ($) ($) (Years) #NUM! #NUM! 136

$ #NUM! 1.751 #NUM! 299

$ #NUM! 1.5668,466

$ 366 $ #NUM! 1.447 #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

**Af fected**  **Al l Cust.**  **Af fected**  **Customer LCC**  **Cust LCC Al** **l Cust. LCC**  **Savings Savings**  **Payback** ($) ($) ($) (Years) #NUM! #NUM! 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!**Al l Cust.** 

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

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

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

226 327 #NUM! #NUM! #NUM! #NUM! #NUM!

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

465 #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

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

688 749 #NUM! #NUM! #NUM! #NUM! #NUM!

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

347 506 639 #NUM! #NUM! #NUM! #NUM!

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

**Calculated LCC Savings**

**Calculated LCC Savings Customers**  **Customers Savings** 

($) ($) ($)

584 765 1010 #NUM! #NUM! #NUM! #NUM!

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

638 1017 1098 #NUM! #NUM! #NUM! #NUM!

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

786 1226 1327 #NUM! #NUM! #NUM! #NUM!

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

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

88 179 231 268 #NUM! #NUM! #NUM!

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

172 372 495 619 685 943 #NUM!

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

148 302 396 496 556 #NUM! #NUM!

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

**Calculated LCC Savings**

**Calculated LCC Savings**135 292 390 484 #NUM! #NUM! #NUM!

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

756 1127 1496 1867 2396 #NUM! #NUM!

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

572 857 1123 1247 #NUM! #NUM! #NUM!

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

**Calculated LCC Savings**

**Calculated LCC Savings**343 510 676 842 875 #NUM! #NUM!

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

703 1060 1417 1774 2030 2261 #NUM!

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

558 1187 #NUM! #NUM! #NUM! #NUM! #NUM!

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

694 **Calculated LCC Savings**

**Calculated LCC Savings**

**Calculated LCC Savings**1443 #NUM! #NUM! #NUM! #NUM! #NUM!

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

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

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

72 193 316 367 #NUM! #NUM! #NUM!

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

126 278 **Calculated LCC Savings**

**Calculated LCC Savings**

**Calculated LCC Savings**340 #NUM! #NUM! #NUM! #NUM!

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

242 462 591 713 827 719 #NUM! **Calculated LCC Savings Af** 

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

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

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

**Me dian Values** **Cust LCC Al** **l Cust. Energy only**  **Water**

**Savings Payback**  **Payback Bill - 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!

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

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

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

**Me dian Values** 

**Me dian Values** 

**Me dian Values** **Savings Payback**  **Payback Bill - 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!

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

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

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l Cust.**  **Energy only Water**  **Savings Payback**  **Payback Bill - 2016**  **Me dian Values**  **Me dian Values** 

**Me dian 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!

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

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

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l Cust.**  **Energy only Water**  **Savings Payback**  **Payback Bill - 2016**  ($) (Years) (Years) ($/yr) **Me dian Values**  **Me dian Values** 

**Me dian 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!

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

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

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l Cust.**  **Energy only Water**  **Savings Payback**  **Payback Bill - 2016**  ($) (Years) (Years) ($/yr) 21 $ **Me dian Values** 

**Me dian Values** 

**Me dian 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!

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

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

**Af fected**  **Presumptive An** **nual Cust LCC**  **Al l Cust.**  **Energy only Water**  **Savings Payback**  **Payback Bill - 2016**  ($) (Years) (Years) ($/yr) 99 $ #NUM! 0.166 0.152 99 $ **Me dian Values** 

**Me dian Values** 

**Me dian 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!

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

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

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

**Me dian Values** #NUM! 1.434 1.310 7 $ #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

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

**Equipment Installation**  **Installed Repair**  **Price Cost**  **Price Cost**  ($) ($) ($) ($/yr) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

**Total Net An** **nual Equipment**  **Installation Installed**  **Repair Price**  **Cost Price**  **Cost** ($) ($) ($) ($/yr) 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual Equipment**  **Installation Installed**  **Repair Price**  **Cost Price**  **Cost** ($) ($) ($) ($/yr)

- $

- $

- $

- $ #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

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

**Ma int.**  **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?

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **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 Al** **l Cust Af**  **fected Cust Al** **l Cust. Af**  **fected Life Cycle**  **Life Cycle LCC**  **Cust LCC Cost**  **Cost Savings**  **Savings** ($) ($) ($) ($) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle Life Cycle**  **LCC Cust LCC**  **Cost Cost**  **Savings Savings**  ($) ($) ($) ($) 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!

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle Life Cycle**  **LCC Cust LCC**  **Cost Cost**  **Savings Savings**  ($) ($) ($) ($) #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

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

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

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

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

**Installation Installed**  **Repair Ma** **int. Cost**  **Price Cost**  **Cost** ($) ($) ($/yr) ($/yr) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

**Total Net An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **Cost Price**  **Cost Cost**  ($) ($) ($/yr) ($/yr) 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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.** 

**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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.** **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **Cost Price**  **Cost Cost**  ($) ($) ($/yr) ($/yr)

- $

- $

- $

- $ #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

**Total Net An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **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!**An nual**  **An nual**  **An nual**  **Al l 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?

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

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

25th Percentile Values 25th Percentile Values

25th Percentile Values**Total Electricity**  **Op. Cost Life Cycle** 

**Energy Use Bill - 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!

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

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

**An nual**  **An nual**  **An nual**  **Al l Cust**  **Total Electricity**  **Op. Cost Life Cycle** 

25th Percentile Values

25th Percentile Values

25th Percentile Values**Energy Use Bill - 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!

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

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

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

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

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

**An nual**  **An nual**  **An nual**  **Al l 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 Values3,599 268 $ 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!

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

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

**An nual**  **An nual**  **An nual**  **Al l 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 Values5,266 392 $ 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!

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

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

**An nual**  **An nual**  **An nual**  **Al l 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 Values12,594 938 $ 573 $ 24,362 $ #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

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

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

**An nual**  **An nual**  **An nual**  **Al l 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 Values2,985 222 $ 222 $ 7,877 $ #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

**An nual**  **An nual**  **An nual**  **Al l Cust**  **Total Electricity**  **Op. Cost Life Cycle**  **Energy Use Bill - 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**Af**

**fected Cust Al** **l Cust. Af**  **fected Life Cycle**  **LCC Cust LCC**  **Al l Cust**  **Cost Savings**  **Savings Payback**  ($) ($) ($) (Years) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l Cust Cost**  **Savings Savings**  **Payback** ($) ($) ($) (Years) 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!

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l Cust Cost**  **Savings Savings**  **Payback** ($) ($) ($) (Years) #NUM!25,129 $ 583 $ #NUM! 0.1424,362

$ 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!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l Cust Cost**  **Savings Savings**  **Payback** ($) ($) ($) (Years) #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

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

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l Cust Cost**  **Savings Savings**  **Payback** ($) ($) ($) (Years) #NUM! #NUM! 100

$ #NUM! 1.43 #NUM! 223

$ #NUM! 1.287,877

$ 274 $ #NUM! 1.19 #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

**Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle LCC**  **Cust LCC Al** **l Cust Cost**  **Savings Savings**  **Payback** ($) ($) ($) (Years) #NUM! #NUM! 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 An** **nual**

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

**Installed Repair**  **Ma int.**  **Total Price**  **Cost Cost**  **Energy Use** ($) ($/yr) ($/yr) (kWh/yr) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

**Total Net An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. Total**  **Price Cost**  **Cost Energy Use**  ($) ($/yr) ($/yr) (kWh/yr) 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. Total**  **Price Cost**  **Cost Energy Use**  ($) ($/yr) ($/yr) (kWh/yr) 5,735 $ 148 $ 148 $ 5,8495,768

$ 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. Total**  **Price Cost**  **Cost Energy Use**  ($) ($/yr) ($/yr) (kWh/yr) 11,351 $ 294 $ 294 $ 15,078 11,367 $ 294 $ 294 $ 13,97911,513

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

- $

- $

- $ #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

**Total Net An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 $ 3,0934,480

$ 114 $ 114 $ 2,985 #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

**Total Net An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. Total**  **Price Cost**  **Cost Energy Use**  ($) ($/yr) ($/yr) (kWh/yr) 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!**An nual**  **An nual**  **Al l Cust**  **Af fected 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?

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

**An nual**  **An nual**  **Al l Cust**  **Af fected Cust**  **50th Percentile Values**

**50th Percentile Values 50th Percentile Values** **Electricity Op. Cost**  **Life Cycle Life Cycle** 

**Bill - 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!

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

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

**An nual**  **An nual**  **Al l Cust**  **Af fected Cust**  **Electricity Op. Cost**  **Life Cycle Life Cycle**  **50th Percentile Values**

**50th Percentile Values**

**50th Percentile Values Bill - 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!

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

**An nual**  **An nual**  **Al l Cust**  **Af fected 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 Al** **l Cust. Af**  **fected Presumptive**  **LCC Cust LCC**  **Energy only Savings**  **Savings Payback**  **Payback** ($) ($) (Years) (Years)

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

**Al l Cust.**  **Af fected**  **Presumptive LCC**  **Cust LCC Energy only**  **Savings Savings**  **Payback Payback**  ($) ($) (Years) (Years)

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!

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

**Al l Cust.**  **Af fected**  **Presumptive LCC**  **Cust LCC Energy only**  **Savings Savings**  **Payback Payback**  ($) ($) (Years) (Years)

694 $ #NUM! 0.17 0.151,443

$ 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!

**Al l Cust.**  **Af fected**  **Presumptive LCC**  **Cust LCC Energy only**  **Savings Savings**  **Payback Payback**  ($) ($) (Years) (Years)

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

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

**Al l Cust.**  **Af fected**  **Presumptive LCC**  **Cust LCC Energy only**  **Savings Savings**  **Payback Payback**  ($) ($) (Years) (Years)

126 $ #NUM! 1.74 1.59

278 $ #NUM! 1.55 1.42340

$ #NUM! 1.43 1.31 #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

**Al l Cust.**  **Af fected**  **Presumptive LCC**  **Cust LCC Energy only**  **Savings Savings**  **Payback Payback**  ($) ($) (Years) (Years)

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!**An nual**  **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?

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

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

**Repair Ma** **int. 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?

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

**An nual**  **An nual**  **An nual**  **An nual**  75th Percentile Values

75th Percentile Values 75th Percentile Values**Repair Ma** **int. Total**  **Electricity**

**Cost Cost**  **Energy Use Bill - 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!

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

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

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. Total**  **Electricity** 75th Percentile Values

75th Percentile Values

75th Percentile Values**Cost Cost**  **Energy Use Bill - 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!

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

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

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

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

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

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. Total**  **Electricity Cost**  **Cost Energy Use**  **Bill - 2016** ($/yr) ($/yr) (kWh/yr) ($/yr) 75th Percentile Values

75th Percentile Values

75th Percentile Values120

$ 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!

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

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

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 Values153

$ 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!

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

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

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 Values303

$ 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!

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

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

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. 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 Values117

$ 117 $ 2,985 326 $ #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. Total**  **Electricity Cost**  **Cost Energy Use**  **Bill - 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**An nual**  **Al l Cust**  **Af fected Cust**  **Al l 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?

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

**Equipment Installation**  **Installed Repair**  **Price Cost**  **Price Cost**  ($) ($) ($) ($/yr) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

**Total Net An** **nual Equipment**  **Installation Installed**  **Repair Price**  **Cost Price**  **Cost** ($) ($) ($) ($/yr) 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual Equipment**  **Installation Installed**  **Repair Price**  **Cost Price**  **Cost** ($) ($) ($) ($/yr)

- $

- $

- $

- $ #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

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

**Ma int.**  **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?

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

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

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

**Cost Energy Use**  **Bill - 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!

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

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

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

**Ma ximum Values** 

**Ma ximum Values** **Cost Energy Use**  **Bill - 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!

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

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

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **Total Electricity**  **Op. Cost Cost**  **Energy Use Bill - 2016**  **Cost - 2016 Ma** **ximum Values**

**Ma ximum Values** 

**Ma ximum 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!

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

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

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **Total Electricity**  **Op. Cost Cost**  **Energy Use Bill - 2016**  **Cost - 2016** ($/yr) (kWh/yr) ($/yr) ($/yr) **Ma ximum Values** 

**Ma ximum Values** 

**Ma ximum 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!

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

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

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **Total Electricity**  **Op. Cost Cost**  **Energy Use Bill - 2016**  **Cost - 2016** ($/yr) (kWh/yr) ($/yr) ($/yr)

177 $ 5,849 1,290 $ 355 $ **Ma ximum Values** 

**Ma ximum Values** 

**Ma ximum 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!

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

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

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

**Ma ximum Values** 

**Ma ximum 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!

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

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

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

**Ma ximum Values** 

**Ma ximum Values** 136

$ 2,985 658 $ 272 $ #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

**An nual**  **An nual**  **An nual**  **An nual**  **Ma int.**  **Total Electricity**  **Op. Cost Cost**  **Energy Use Bill - 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! **Ma ximum Values** **Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle Life Cycle**  **LCC Cust LCC**  **Cost Cost**  **Savings Savings**  ($) ($) ($) ($) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle Life Cycle**  **LCC Cust LCC**  **Cost Cost**  **Savings Savings**  ($) ($) ($) ($) 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!

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **Life Cycle Life Cycle**  **LCC Cust LCC**  **Cost Cost**  **Savings Savings**  ($) ($) ($) ($) #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

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

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

**Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Af fected**  **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 0.151.27 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 1.422.41 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

-

-

-

-

-

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

% < 3 yrs

-

100

-

-

-

-

-

-

**Payback** % < 3 yrs

-

100 100

-

-

-

-

-

**Payback** % < 3 yrs

-

100 100 100

-

-

-

- **Of Impacted Customers**

**Of Impacted Customers**

**Of Impacted Customers Payback** 

% < 3 yrs

-

100 88 98

-

-

-

-

**Payback** % < 3 yrs

-

100 100 100

-

-

-

-

**Payback** % < 3 yrs

-

100 100 100

-

-

-

-

**Payback Of Impacted Customers** 

**Of Impacted Customers**

**Of Impacted 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 **Of Impacted Customers**

**Of Impacted Customers**

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

-

-

-

**Payback** % < 3 yrs

-

- 100 100 100 100

-

-

**Payback** % < 3 yrs

-

-

- 100 38

-

-

-

**Payback** % < 3 yrs

- **Of Impacted Customers**

**Of Impacted Customers**

**Of Impacted Customers**100 100 100 100 42

-

-

**Payback** % < 3 yrs

-

-

- 100 100 100 100

-

**Payback** % < 3 yrs

-

- 100

-

-

-

-

-

**Payback** % < 3 yrs

-

- **Of Impacted Customers**

**Of Impacted Customers**

**Of Impacted Customers**100

-

-

-

-

-

**Payback** % < 3 yrs

-

-

-

-

-

-

-

-

**Payback** % < 3 yrs

-

-

- 100 100

-

-

-

**Payback** % < 3 yrs

-

-

- **Of Impacted Customers**

**Of Impacted Customers**

**Of Impacted Customers**-

-

-

-

-

**Payback** % < 3 yrs

-

-

-

-91 84

-

- **Of Impacted Customers Net**  **No Net** 

**Cost Impact**  **Benefit** % % % **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?** 

**Net No**  **Net Cost**  **Impact Benefit**  % % % **0 100**  **0 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!** 

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

**Custom ers with** 

**Custom ers with** 

**Custom ers 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** 

**Custom ers with** 

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

**Custom ers with** 

**Custom ers with** 

**Custom ers 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**

**Custom ers with** 

**Custom ers with** 

**Custom ers 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** 

**Custom ers with** 

**Custom ers with** 

**Custom ers 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**

**Custom ers with** 

**Custom ers with** 

**Custom ers 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!** 

**Custom ers with** **An nual**  **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?

**An nual**  **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!

**An nual** **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

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

**Installed Repair**  **Ma int.**  **Total Price**  **Cost Cost**  **Energy Use** ($) ($/yr) ($/yr) kWh/y #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

**Total Net An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. Total**  **Price Cost**  **Cost Energy Use**  ($) ($/yr) ($/yr) kWh/y 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. Total**  **Price Cost**  **Cost Energy Use**  ($) ($/yr) ($/yr) kWh/y4,291

$ 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. Total**  **Price Cost**  **Cost Energy Use**  ($) ($/yr) ($/yr) kWh/y 5,465 $ 142 $ 142 $ 5,8495,497

$ 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. Total**  **Price Cost**  **Cost Energy Use**  ($) ($/yr) ($/yr) kWh/y 10,816 $ 282 $ 282 $ 15,078 10,832 $ 282 $ 282 $ 13,97910,974

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

- $

- $

- $ #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

**Total Net An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 $ 3,0934,271

$ 109 $ 109 $ 2,985 #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

**Total Net An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. Total**  **Price Cost**  **Cost Energy Use**  ($) ($/yr) ($/yr) kWh/y 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!**An nual**  **An nual**  **Al l Cust**  **Af fected 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?

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

**An nual**  **An nual**  **Al l Cust**  **Af fected Cust**  5th Percentile Values 5th Percentile Values

5th Percentile Values**Electricity Op. Cost**  **Life Cycle Life Cycle** 

**Bill - 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!

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

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

**An nual**  **An nual**  **Al l Cust**  **Af fected Cust**  **Electricity Op. Cost**  **Life Cycle Life Cycle**  5th Percentile Values

5th Percentile Values

5th Percentile Values**Bill - 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!

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

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

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

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

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

**An nual**  **An nual**  **Al l Cust**  **Af fected Cust**  **Electricity Op. Cost**  **Life Cycle Life Cycle**  **Bill - 2016 Cost - 2016**  **Cost Cost**  ($/yr) ($/yr) ($) ($) 5th Percentile Values

5th Percentile Values

5th Percentile Values223

$ 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!

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

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

**An nual**  **An nual**  **Al l Cust**  **Af fected 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 Values327

$ 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!

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

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

**An nual**  **An nual**  **Al l Cust**  **Af fected 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 Values782

$ 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!

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

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

**An nual**  **An nual**  **Al l Cust**  **Af fected 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 Values185

$ 218 $ 7,277 $ 7,277 $ #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

**An nual**  **An nual**  **Al l Cust**  **Af fected Cust**  **Electricity Op. Cost**  **Life Cycle Life Cycle**  **Bill - 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**Al l Cust.**  **Af fected**  **Presumptive LCC**  **Cust LCC Energy only**  **Savings Savings**  **Payback Payback**  ($) ($) (Years) (Years)

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

**Al l Cust.**  **Af fected**  **Presumptive LCC**  **Cust LCC Energy only**  **Savings Savings**  **Payback Payback**  ($) ($) (Years) (Years)

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!

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

**Al l Cust.**  **Af fected**  **Presumptive LCC**  **Cust LCC Energy only**  **Savings Savings**  **Payback Payback**  ($) ($) (Years) (Years)

458 $ #NUM! 0.11 0.15910

$ 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!

**Al l Cust.**  **Af fected**  **Presumptive LCC**  **Cust LCC Energy only**  **Savings Savings**  **Payback Payback**  ($) ($) (Years) (Years)

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

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

**Al l Cust.**  **Af fected**  **Presumptive LCC**  **Cust LCC Energy only**  **Savings Savings**  **Payback Payback**  ($) ($) (Years) (Years)

71 $ #NUM! 1.18 1.59

161 $ #NUM! 1.06 1.42200

$ #NUM! 0.98 1.31 #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

**Al l Cust.**  **Af fected**  **Presumptive LCC**  **Cust LCC Energy only**  **Savings Savings**  **Payback Payback**  ($) ($) (Years) (Years)

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!**An nual**  **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?

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

**An nual**  **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!

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

**Repair Ma** **int. 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?

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

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

**95th Percentile Values Repair**  **Ma int.**  **Total Electricity** 

**Cost Cost**  **Energy Use Bill - 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!

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

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

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. Total**  **Electricity 95th Percentile Values** 

**95th Percentile Values**

**95th Percentile Values Cost**  **Cost Energy Use**  **Bill - 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!

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

**fected Presumptive**  **Cust LCC Energy only**  **Savings Payback**  **Payback** ($) (Years) (Years)

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

**Af fected**  **Presumptive Cust LCC**  **Energy only Savings**  **Payback Payback**  ($) (Years) (Years)

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!

**Af fected**  **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!

**Af fected**  **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!

**Af fected**  **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!

**Af fected**  **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!

**Af fected**  **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!

**Af fected**  **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!

**Af fected**  **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!

**Af fected**  **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!

**Af fected**  **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!

**Af fected**  **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!

**Af fected**  **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!

**Af fected**  **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!

**Af fected**  **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!

**Af fected**  **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!

**Af fected**  **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!

**Af fected**  **Presumptive Cust LCC**  **Energy only Savings**  **Payback Payback**  ($) (Years) (Years)

#NUM! 0.23 0.151,297

$ 1.05 0.69 #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

**Af fected**  **Presumptive Cust LCC**  **Energy only Savings**  **Payback Payback**  ($) (Years) (Years)

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

**Af fected**  **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!

**Af fected**  **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!

**Af fected**  **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 $1012**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 Installation 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** 

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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**  

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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**

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit)**

**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** 

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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** 

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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** 

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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** 

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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** 

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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** 

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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** 

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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** 

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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** 

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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** 

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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** 

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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** 

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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** 

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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** 

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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** 

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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** 

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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** 

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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** 

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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** 

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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** 

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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** 

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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**  

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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**

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit)**

**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** 

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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** 

## Annualized Repair Costs at 7% Rate (2010$) **Annual Energy Use (kWh/Unit) 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-Small-B**  

## Annual 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**IMH-W- Med -B** 

## Annual 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

**IMH-W-Large-B**

## Annual 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

**IMH-A-Small-B** 

## Annual 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

**IMH-A-Large-B** 

## Annual 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 74979366 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



## Annual 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 946211328 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



## Annual 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 1168013983 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

**SCU-W-Small-B** 

## Annual 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 17612310 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

**SCU-W-Large-B** 

## Annual 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 25604183 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

**SCU-A-Small-B** 

## Annual 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 26243635 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

**SCU-A-Large-B** 

## Annual 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 27053599 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

**IMH-W-Small-C** 

## Annual 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 794511848 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

**IMH-W-Large-C** 

## Annual 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 70969329 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

**IMH-A-Small-C** 

## Annual 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 41015849 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

**IMH-A-Large-C** 

## Annual 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 749511519 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



## Annual 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 1015612158 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



## Annual 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 1259415078 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

**SCU-W-Small-C** 

## Annual 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!

**SCU-W-Large-C** 

## Annual 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 28503471 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

**SCU-A-Small-C** 

## Annual 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 29853635 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

**SCU-A-Large-C** 

## Annual 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 34565387 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



## Annual Energy Use (kWh/Unit)

**Level 1 Level 2**  **Level 3 Level 4**  **Level 5 Level 6**  **Level 7**

## Annual Energy Use (kWh/Unit)

**Level 1 Level 2**  **Level 3 Level 4**  **Level 5 Level 6**  **Level 7**

## Annual Energy Use (kWh/Unit)

**Level 1 Level 2**  **Level 3 Level 4**  **Level 5 Level 6**  **Level 7**

## Annual Energy Use (kWh/Unit)

**Level 1 Level 2**  **Level 3 Level 4**  **Level 5 Level 6**  **Level 7**

## Annual Energy Use (kWh/Unit)

**Level 1 Level 2**  **Level 3 Level 4**  **Level 5 Level 6**  **Level 7**



## Annual Energy Use (kWh/Unit)

**Level 1 Level 2**  **Level 3 Level 4**  **Level 5 Level 6**  **Level 7**

## Annual 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 $342105668 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 $2986023 **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 $968178120 **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 $4856789 **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 $95621900 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 $4546570 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** 

## Annual Water 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

## Annual Water 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

## Annual Water 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



## Annual Water 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



## Annual Water 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



## Annual Water 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



## Annual Water 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



## Annual Water 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



## Annual Water 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



## Annual Water 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



## Annual Water 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



## Annual Water 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



## Annual Water 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



## Annual Water 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



## Annual Water 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



## Annual Water 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



## Annual Water 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



## Annual Water Costs (2010$) **Level 2 Level 3**  **Level 4 Level 5**  **Level 6 Level 7** 

## Annual Water 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



## Annual Water 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



## Annual Water 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



## Annual Water Costs (2010$) **Level 2 Level 3**  **Level 4 Level 5**  **Level 6 Level 7** 

## Annual Water Costs (2010$)

**Level 2 Level 3**  **Level 4 Level 5**  **Level 6 Level 7** 

## Annual Water Costs (2010$)

**Level 2 Level 3**  **Level 4 Level 5**  **Level 6 Level 7** 

## Annual Water Costs (2010$)

**Level 2 Level 3**  **Level 4 Level 5**  **Level 6 Level 7** 

## Annual Water Costs (2010$)

**Level 2 Level 3**  **Level 4 Level 5**  **Level 6 Level 7** 



## Annual Water Costs (2010$) **Level 2 Level 3**  **Level 4 Level 5**  **Level 6 Level 7** 

## Annual Water 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** 

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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** 

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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**

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$)**

**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** 

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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** 

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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** 

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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** 

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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** 

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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** 

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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** 

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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** 

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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** 

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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** 

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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** 

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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** 

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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** 

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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** 

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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** 

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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** 

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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** 

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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** 

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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** 

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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** 

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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** 

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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**  

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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**

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$)**

**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** 

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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** 

## Total Annualized Operation and Maintenance Costs at 3% Rate (2010$) **Total Annualized Operation and Maintenance Costs at 7% Rate (2010$) 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**  

## Total Annualized Operation and Maintenance 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** 

## Total Annualized Operation and Maintenance 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**

## Total Annualized Operation and Maintenance 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** 

## Total Annualized Operation and Maintenance 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** 

## Total Annualized Operation and Maintenance 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** 

## Total Annualized Operation and Maintenance 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** 

## Total Annualized Operation and Maintenance 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** 

## Total Annualized Operation and Maintenance 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** 

## Total Annualized Operation and Maintenance 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** 

## Total Annualized Operation and Maintenance 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** 

## Total Annualized Operation and Maintenance 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** 

## Total Annualized Operation and Maintenance 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** 

## Total Annualized Operation and Maintenance 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** 

## Total Annualized Operation and Maintenance 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** 

## Total Annualized Operation and Maintenance 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** 

## Total Annualized Operation and Maintenance 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** 

## Total Annualized Operation and Maintenance 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** 

## Total Annualized Operation and Maintenance 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** 

## Total Annualized Operation and Maintenance 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** 

## Total Annualized Operation and Maintenance 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** 

## Total Annualized Operation and Maintenance 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** 

## Total Annualized Operation and Maintenance 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** 

## Total Annualized Operation and Maintenance 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** 

## Total Annualized Operation and Maintenance 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**  

## Total Annualized Operation and Maintenance 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**

## Total Annualized Operation and Maintenance 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** 

## Total Annualized Operation and Maintenance 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** 

## Total Annualized Operation and Maintenance 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**

## Manufacturer 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

## Manufacturer 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

## Manufacturer 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



## Manufacturer 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



## Manufacturer 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



## Manufacturer 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



## Manufacturer 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



## Manufacturer 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



## Manufacturer 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



## Manufacturer 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



## Manufacturer 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



## Manufacturer 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



## Manufacturer 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



## Manufacturer 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



## Manufacturer 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



## Manufacturer 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



## Manufacturer 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



## Manufacturer Costs (2010$/Unit) **Level 2 Level 3**  **Level 4 Level 5**  **Level 6 Level 7**  **Level 8**

## Manufacturer 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



## Manufacturer 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



## Manufacturer 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



## Manufacturer Costs (2010$/Unit) **Level 2 Level 3**  **Level 4 Level 5**  **Level 6 Level 7**  **Level 8**

## Manufacturer Costs (2010$/Unit)

**Level 2 Level 3**  **Level 4 Level 5**  **Level 6 Level 7**  **Level 8**

## Manufacturer Costs (2010$/Unit)

**Level 2 Level 3**  **Level 4 Level 5**  **Level 6 Level 7**  **Level 8**

## Manufacturer Costs (2010$/Unit)

**Level 2 Level 3**  **Level 4 Level 5**  **Level 6 Level 7**  **Level 8**

## Manufacturer Costs (2010$/Unit)

**Level 2 Level 3**  **Level 4 Level 5**  **Level 6 Level 7**  **Level 8**



## Manufacturer Costs (2010$/Unit) **Level 2 Level 3**  **Level 4 Level 5**  **Level 6 Level 7**  **Level 8**

## Manufacturer 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 Forecasts2045 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 

## U.S. Commercial Sector Electricity Price Forecasts1.0480 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 Forecasts13.9948

$ 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.=1.000) 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 StatesConnecticut 1,321 1,704,668 145,740

Delaware 306 481,900 D

District of Columbia 22 34,600 D

Florida 5,069 9,061,426 783,859 Georgia 2,534 4,700,799 365,010

Hawaii 280 800,221 46,753

Idaho 594 900,698 62,252

Illinois 3,848 7,641,642 602,251

Indiana 1,867 4,002,323 431,558

Iowa 1,066 1,868,483 144,869

Kansas 966 1,395,359 106,307 Kentucky 1,219 1,747,925 128,902

Louisiana 1,469 1,997,044 162,063

Maine 458 580,816 46,692 Maryland 2,024 5,329,135 698,381

Massachusetts 2,520 4,099,301 488,098 Michigan 3,051 4,420,638 604,850

Minnesota 1,635 3,402,921 386,669 Mississippi 655 1,025,452 76,709

Missouri 1,816 3,335,124 345,285

Montana 432 483,578 42,988

Nebraska 683 1,004,296 94,170

Nevada 498 2,327,842 121,091 New Hampshire 531 620,761 39,784 New Jersey 3,551 5,062,336 496,174

New Mexico 599 891,914 67,987

New York 5,750 10,364,779 1,219,468

North Carolina 2,978 5,111,396 341,129

North Dakota 272 360,683 36,037

Ohio 3,514 5,618,591 568,837

Oklahoma 1,158 1,352,943 94,153 Oregon 1,031 1,893,678 124,070 Pennsylvania 3,653 6,487,476 579,901

Rhode Island 397 631,202 56,234

South Carolina 1,472 1,991,303 126,123

South Dakota 337 386,186 11,037

Tennessee 1,370 2,595,613 189,293

Texas 5,653 10,810,308 823,920

Utah 892 1,746,398 146,052

Vermont 282 294,806 21,021 Virginia 2,547 4,623,151 347,055 Washington 1,602 4,111,543 370,741 West Virginia 416 655,100 D

Wisconsin 1,839 2,926,545 234,962Wyoming 262 289,391 14,391

United States **Standard Deviation**



### Mechanical Contractor Baseline Mark-ups by State, 2007 Sources: 2007 Economic Census. Release Date: 11/24/2009. Data accessed May 28, 2010. Sector 23: EC0723A1: Construction: Geographic Area Series: Detailed Statistics for Establishments: 2007 http://factfinder.census.gov/servlet/IBQTable?_bm=y&-ds_name=EC0723A1&-NAICS2007=238220&-_lang=en Notes: The Census Bureau withheld data for some states. Value of construction estimated for Delaware, District of Columbia, and West Virginia based on number of establishments and a Value of Net Construction per establishment. Baseline Markup set to national average where the Census Bureau withheld data. **Relative Standard Deviation**Yellow Cells are Inputs **As used in 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 – new and replacement. Although sufficient data is generated to model each separately, such**

**Note: Replacement is equipment replacing a failed unit in an existing building. New is equipment for new buildings or installation in new settings. Currently, markup is a weighted average of the two. At this time, the two markets are assumed to be the**

**same.** Sector 42: EC0742SXSB01: Wholesale Trade: Subject Series - Misc Subjects: Sales by Class of Customer for the United States: 2007

http://factfinder.census.gov/servlet/EconSectorServlet?_lang=en&ds_name=EC0700A1&_SectorId=42&_ts=319113238861

**New Construction units as % of total shipments National Account / Mfg Direct to Customer (1-party)** 

**Wholesaler-Distributor/Contractor-Customer (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 and Refrigeration Distributors International, 2010 Profit Report (2009 Data), Profit **same.**



### Net Sales

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

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

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

### Calculation Of Markup Factors For National Accounts (1-party) Distribution Channel628,720 361,411 1.501 1.016 D 163,343 1.421 0.962 D 50,439 1.458 0.988 3,736,811 1,733,721 1.449 0.981 2,224,110 740,722 1.412 0.956 270,723 137,646 1.758 1.191 

### Direct Cost of Equipment Sales: 387,181 167,732 1.459 0.988 

### Labor Expenses:Salaries (indirect) and benefits 2,833,489 1,622,307 1.511 1.023 

### Occupancy Expense: 1,319,523 854,157 1.536 1.040 

### Other Operating Expenses: 801,239 359,775 1.431 0.969 

### Net Profit Before Taxes 580,764 279,636 1.443 0.978 674,500 353,958 1.510 1.023 

### Incremental Markup ( 776,784 378,582 1.516 1.027 234,993 113,162 1.471 0.996 2,009,957 1,031,222 1.425 0.965 1,475,525 817,754 1.474 0.998 1,569,113 841,985 1.466 0.993 1,230,126 698,535 1.470 0.995 449,851 189,011 1.433 0.970 1,319,142 689,171 1.417 0.960 216,792 85,678 1.400 0.948 455,264 205,904 1.330 0.900 988,605 490,859 1.454 0.985 D 128,512 1.472 0.997 **Source: U.S. Census Bureau. 2007.** Contractors. Industry Series: Preliminary Detailed Statistics for Establishments: 2007. Note: Mechanical contractor costs and expenses are first presented as total dollar values and than converted to percentage values. 

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

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 0.979128,922 54,792 1.461 0.989

**1.477** 1.000

**0.070**

**0.048**

Sector 23: EC0723A1: Construction: Geographic Area Series: Detailed Statistics for Establishments: 2007 http://factfinder.census.gov/servlet/IBQTable?_bm=y&-ds_name=EC0723A1&-NAICS2007=238220&-_lang=en Notes: The Census Bureau withheld data for some states. Value of construction estimated for Delaware, District of Columbia, and West Virginia based on number of establishments and a Value of Net Construction per establishment. Baseline Markup set to national average where the Census Bureau withheld data.**NEW CONSTRUCTION Baseline** 

**National Account**

**Distributor (Mfg Direct)**  **Channel Mult** 1.3624 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

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

**Note: Replacement is equipment replacing a failed unit in an existing building. New is equipment for new buildings or installation in new settings. Currently, markup is a weighted average of the two. At this time, the two markets are assumed to be the**



### 100.0% $1.000 $1.362 73.4% $0.734 $1.000 26.6% $0.266 $0.362 16.1% $0.161 $0.219 Occupancy Expenses 3.8% $0.038 $0.052 Other Operating Expenses 5.4% $0.054 $0.074 Total Operating Expenses 25.3% $0.253 $0.345 1.3% $0.013 $0.018 $0.362 36.2% Source: 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

### Direct Cost of Equipment Sales:Cost of goods sold Salaries (indirect) and benefits **Occupancy Expense:**Rent, Communications, maintenance, and utilities **Other Operating Expenses:**Computing, Depreciation, Acctg, Advertising, Insurance, and other **Net Profit Before Taxes**

**Incremental Markup ( MUWHOLE INCR** **):**Increased revenue per dollar increase cost of goods sold **U.S. Average Costs for Mechanical / Plumbing Contractor Markup**

**Source: U.S. Census Bureau. 2007.**Plumbing, Heating, and Air-Conditioning Contractors. Sector 23: 238220. Contractors. Industry Series: Preliminary Detailed Statistics for Establishments: 2007. Note: Mechanical contractor costs and expenses are first presented as total dollar values and than converted to percentage values. 

### Description

**MUWHOLE BASE ):** 



## National **Account Channel**  **6.0%**

**Wholesaler Channel**  **32.0% Contr** **actor 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** 

### Markups for Commercial Ice Making Equipment

1.75215

1.07261

1.87938 **As used in 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 – new and replacement. Although sufficient data is generated to model each separately, such is not necessary to model the CRE market. Rather, the model creates one weighted average for all analyses.** 

**Overall Markup**

**Overall Markup**

1.30139

**Note: Replacement is equipment replacing a failed unit in an existing building. New is equipment for new buildings or installation in new settings. Currently, markup is a weighted average of the two. At this time, the two markets are assumed to be the** 1.21329

1.07261



### $0.091 9.1% Source: Heating, Air Conditioning and Refrigeration Distributors International, 2010 Profit 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% **U.S. Average Costs for Mechanical / Plumbing Contractor Markup**

Note: Mechanical contractor costs and expenses are first presented as total dollar values and than converted to percentage values. 

### Per $ Sales **Revenue Per $ Cost of Goods** **State**

**OVERALL State**  **Sales Tax Baseline**  **State Name**  **Rates**

**1 Alabama**  **1.083**

**2 Alaska**  **1.014**

**3 Arizona**  **1.082**

**4 Arkansas**  **1.082**

**5 California**  **1.092**

**6 Colorado**  **1.064**

**OVERALL 7**  **Connecticut 1.060**  **Incremental 8**  **Delaware 1.000** 

**9 District of Columbia**  **1.060 10**  **Florida 1.067** 

**11 Georgia**  **1.070**

**12 Hawaii**  **1.044 13**  **Idaho 1.061** 

**14 Illinois**  **1.082**

**15 Indiana**  **1.070**

**16 Iowa**  **1.069**



## Sales Tax and Contractor Markups, By State

**State-by-State Sales Tax Factor**

1.75215

1.07261

1.87938 **As used in 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 – new and replacement. Although sufficient data is generated to model each separately, such**

**Overall Markup**

**Overall Markup**

1.30139

**Note: Replacement is equipment replacing a failed unit in an existing building. New is equipment for new buildings or installation in new settings. Currently, markup is a weighted average of the two. At this time, the two markets are assumed to be the** 1.21329

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** 

## Sales Tax and 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**

**Values selected for this scenario / analysis by selection of the value 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 

## LegendLevel 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 6Level 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 5Level 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 4Level 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 6Level 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%

Annual Maintenance Cost as % of End User 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

Annual Repair Cost as % of End User 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

## Installation Cost (2010$) - Baseline plus incremental changes 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 0165

**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 200300 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 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

**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 1000800 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 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

**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 300300 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.**4IMH-A-Small-B

Electricity Water Repair Electricity Water Repair Electricity 20161 $539.67 $94.00$215.93 $485.92 $94.00$215.93 $459.04 20172 $513.92 $91.37$205.70 $462.72 $91.37$205.70 $437.13 20183 $488.65 $88.81$195.95 $439.97 $88.81$195.95 $415.64 20194 $464.62 $86.33$186.67 $418.34 $86.33$186.67 $395.20 20205 $444.46 $83.91$177.83 $400.18 $83.91$177.83 $378.05 20216 $422.92 $81.56$169.41 $380.80 $81.56$169.41 $359.73 20227 $403.35 $79.28$161.38 $363.17 $79.28$161.38 $343.08 20238 $384.67 $77.06$153.74 $346.36 $77.06$153.74 $327.20 20249 $366.87 $74.90$146.45 $330.32 $74.90$146.45 $312.05 202510 $350.41 $72.81$139.52 $315.50 $72.81$139.52 $298.05 202611 $334.44 $70.77$132.91 $301.12 $70.77$132.91 $284.47 202712 $318.36 $68.79$126.61 $286.64 $68.79$126.61 $270.79 202813 $303.39 $66.86$120.61 $273.17 $66.86$120.61 $258.06 202914 $289.02 $64.99$114.90 $260.23 $64.99$114.90 $245.83 203015 $274.40 $63.17$109.46 $247.07 $63.17$109.46 $233.40 203116 $261.60 $61.40$104.27 $235.54 $61.40$104.27 $222.51 203217 $249.77 $59.69 $99.33 $224.89 $59.69 $99.33 $212.45 203318 $238.29 $58.02 $94.63 $214.56 $58.02 $94.63 $202.69 203419 $227.69 $56.39 $90.15 $205.01 $56.39 $90.15 $193.67 203520 $218.44 $54.81 $85.88 $196.68 $54.81 $85.88 $185.80 203621 $208.34 $53.28 $81.81 $187.59 $53.28 $81.81 $177.21 203722 $198.71 $51.79 $77.93 $178.92 $51.79 $77.93 $169.02 203823 $189.52 $50.34 $74.24 $170.65 $50.34 $74.24 $161.21 203924 $180.76 $48.93 $70.72 $162.76 $48.93 $70.72 $153.75 204025 $172.41 $47.56 $67.37 $155.23 $47.56 $67.37 $146.65 204126 $164.44 $46.23 $64.18 $148.06 $46.23 $64.18 $139.87 204227 $156.84 $44.93 $61.14 $141.21 $44.93 $61.14 $133.40 204328 $149.59 $43.68 $58.25 $134.69 $43.68 $58.25 $127.24 204429 $142.67 $42.45 $55.49 $128.46 $42.45 $55.49 $121.36 204530 $136.08 $41.27 $52.86 $122.52 $41.27 $52.86 $115.75

Electricity Water Repair Electricity Water Repair Electricity 20161 $539.67 $94.00$215.93 $485.92 $94.00$215.93 $459.04 20172 $1,053.59 $185.38$421.62 $948.64 $185.38$421.62 $896.16 20183 $1,542.24 $274.19$617.58$1,388.61 $274.19$617.58$1,311.80 20194 $2,006.86 $360.52$804.25$1,806.95 $360.52$804.25$1,707.00 20205 $2,451.31 $444.43$982.08$2,207.14 $444.43$982.08$2,085.05 20216 $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$)20227 $3,277.59 $605.28$1,312.87$2,951.10 $605.28$1,312.87$2,787.86

20238 $3,662.26 $682.34$1,466.61$3,297.46 $682.34$1,466.61$3,115.05 20249 $4,029.13 $757.24$1,613.06$3,627.78 $757.24$1,613.06$3,427.11 202510 $4,379.54 $830.05$1,752.58$3,943.28 $830.05$1,752.58$3,725.16 202611 $4,713.97 $900.82$1,885.49$4,244.41 $900.82$1,885.49$4,009.62 202712 $5,032.33 $969.61$2,012.10$4,531.05 $969.61$2,012.10$4,280.41 202813 $5,335.72 $1,036.47$2,132.71$4,804.22 $1,036.47$2,132.71$4,538.47 202914 $5,624.74 $1,101.46$2,247.62$5,064.45 $1,101.46$2,247.62$4,784.30 203015 $5,899.14 $1,164.64$2,357.07$5,311.52 $1,164.64$2,357.07$5,017.70 203116 $6,160.74 $1,226.04$2,461.35$5,547.06 $1,226.04$2,461.35$5,240.21 203217 $6,410.50 $1,285.73$2,560.68$5,771.94 $1,285.73$2,560.68$5,452.66 203318 $6,648.80 $1,343.74$2,655.31$5,986.50 $1,343.74$2,655.31$5,655.35 203419 $6,876.48 $1,400.13$2,745.46$6,191.50 $1,400.13$2,745.46$5,849.02 203520 $7,094.92 $1,454.95$2,831.33$6,388.18 $1,454.95$2,831.33$6,034.82 203621 $7,303.26 $1,508.22$2,913.14$6,575.77 $1,508.22$2,913.14$6,212.03 203722 $7,501.97 $1,560.01$2,991.08$6,754.69 $1,560.01$2,991.08$6,381.05 203823 $7,691.50 $1,610.35$3,065.32$6,925.33 $1,610.35$3,065.32$6,542.25 203924 $7,872.26 $1,659.28$3,136.04$7,088.09 $1,659.28$3,136.04$6,696.01 204025 $8,044.67 $1,706.84$3,203.42$7,243.33 $1,706.84$3,203.42$6,842.65 204126 $8,209.11 $1,753.07$3,267.60$7,391.38 $1,753.07$3,267.60$6,982.52 204227 $8,365.94 $1,798.00$3,328.74$7,532.60 $1,798.00$3,328.74$7,115.93 204328 $8,515.53 $1,841.68$3,386.99$7,667.29 $1,841.68$3,386.99$7,243.16 204429 $8,658.21 $1,884.13$3,442.48$7,795.75 $1,884.13$3,442.48$7,364.52 204530 $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 20161 $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 LevelWater 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 LevelElectricity 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 CostWat CostOp Cost Elec CostWat CostOp Cost Elec CostWat CostOp 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 Of Electricity & Water

**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! 

## Annual Consumption Of Electricity & WaterApplication 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. 1Calculated as a 40-year geometric average of long-term (>10 yr) U.S. government securities. Data source: U.S. Federal Reserve. Hyperlink last verified on 6/27/2011. Rate calculated with 1971–2010 data. http://www.federalreserve.gov/releases/h15/data.htm.

2Risk premium calculated as 40-year geometric average of the S&P 500 Index, less the risk free rate. Rate calculated with 1971–2010 data. Data used in the calculation of the S&p 500 index from Damodaran.

3U.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.ny u.edu/~adamodar/New_Home_Page/home.htm**  Major source of information was the Damodaran on-line database.http://www.bea.gov/national/nipaweb/SelectTable.asp

Downloaded on 3/21/2011 At 9:15:02 AM Last Revised February 25, 2011

Company Firm Value Value Line BetaCost 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 BetaCost 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 CareMarcus 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 BetaCost 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 ServiceKrispy 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 BetaCost 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, RetailAlimentation 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 BetaCost 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, EducationCompany Firm Value Value Line BetaCost 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 BetaCost 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, OfficeAmbase 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% 0.3959Diamond 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% 0.2995Market 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% 0.9597Steelcloud Co $4.90 0.75 9.17%100.00% 1.0162

Summit Financial Services Grp $12.70 0.45 8.20%100.00% 0.4834 Synopsys Inc. $3,184.60 0.85 9.49%100.00% 0.263 Technology Solutions $0.70 0.6 8.68%100.00% 0.9761 Tempco Inc $1.70 0.45 8.20%100.00% 1.5703 TigerLogic Corporation $73.80 0.7 9.00%100.00% 0.6698 TradeStation Group $327.00 1.1 10.30%100.00% 0.3711 Trident Microsystems $138.90 1.05 10.13%100.00% 0.6039 TSR INC $9.10 0.55 8.52%100.00% 0.2771 U S Global Invs Inc $200.50 1.7 12.23%100.00% 0.7144 Ulticom Inc $105.40 0.5 8.36%100.00% 0.5091 Unico American Corp. $52.60 0.5 8.36%100.00% 0.2622 Utd. Fire & Casualty $478.10 0.95 9.81%100.00% 0.5123 VASCO Data Security Intl Inc $242.50 1.3 10.94%100.00% 0.6916 Versant Corporation $53.50 0.85 9.49%100.00% 0.5362 Winmill & Co Inc $3.70 0.5 8.36%100.00% 0.6185 Wireless Ronin Tech Inc $54.40 1.45 11.43%100.00% 1.0432 WisdomTree Investments Inc $189.60 1.05 10.13%100.00% 0.6541 Xyratex Ltd $407.80 1.1 10.30%100.00% 0.7745 Zix Corp $110.50 1.1 10.30%100.00% 0.7732 Accenture Plc $29,421.30 0.85 9.49%100.00% 0.2216 Bottomline Technologies Inc $441.60 1.2 10.62%99.98% 0.4566 Sybase Inc. $3,955.40 0.8 9.33%99.98% 0.2837 Mercury Computer Sys. $279.70 0.95 9.81%99.98% 1.0722 eHealth Inc. $377.10 0.9 9.65%99.97% 0.5186 Hyperdynamics Corp $57.00 1.3 10.94%99.96% 1.216 MICROS Systems $2,511.40 1 9.97%99.96% 0.363 Vocus Inc $325.20 1.15 10.46%99.96% 0.5221 Robert Half Int'l $4,088.80 1.05 10.13%99.96% 0.3517 iGate Corp. $550.60 1.4 11.27%99.96% 0.5433 Taleo Corp. $765.40 1.4 11.27%99.96% 0.6038 Hancock Holding $1,388.80 1 9.97%99.95% 0.4043 Progress Software $1,168.50 0.95 9.81%99.94% 0.2875 Kenexa Corp $270.30 1.35 11.10%99.94% 0.693 DealerTrack Hldgs. $785.70 1.05 10.13%99.92% 0.498 TrueBlue Inc. $649.90 1.25 10.78%99.91% 0.5587 Tier Technologies $147.70 0.95 9.81%99.91% 0.4173 Wave Systems 'A' $94.30 0.95 9.81%99.91% 0.9846 Guidance Software Inc. $118.80 1.1 10.30%99.88% 0.5743 SCM Microsystems $61.10 0.8 9.33%99.88% 0.5655 Blackbaud Inc $1,140.40 1 9.97%99.87% 0.4071 Innodata Isogen Inc $147.20 1.05 10.13%99.86% 0.6442 PDF Solutions Inc $104.10 1.05 10.13%99.85% 0.7268 Automatic Data Proc. $21,588.20 0.7 9.00%99.83% 0.2323Web.com Group Inc $171.40 1.1 10.30%99.82% 0.5691

Trintech Group PLC $57.50 0.75 9.17%99.82% 0.5511 Lenco Mobile Inc $255.90 0.75 9.17%99.80% 1.9909 Retalix Ltd. $250.90 1.05 10.13%99.78% 0.3992 Synaptics $1,131.80 1 9.97%99.78% 0.6869 MasterCard Inc. $33,187.50 1.2 10.62%99.74% 0.4387 Franklin Resources $24,320.30 1.35 11.10%99.74% 0.3478 Willis Group Holdings Ltd $7,108.60 0.9 9.65%99.73% 0.2801 Ultimate Software Group Inc $735.70 1.1 10.30%99.71% 0.4802 Barrett Bus. Svcs $127.00 0.9 9.65%99.70% 0.416 NetList Inc $107.40 1.05 10.13%99.69% 4.7014 Alliance Fiber Optic $51.10 0.8 9.33%99.67% 0.4299 SafeStitch Medical Inc $25.10 0.35 7.87%99.62% 0.8658 MakeMusic Inc. $19.30 0.9 9.65%99.59% 0.5205 Federated Investors $2,894.80 1 9.97%99.51% 0.2927 Dot Hill Systems Corp $95.30 1.35 11.10%99.38% 0.7825 Numerex Corp $72.40 1.1 10.30%99.36% 0.672 SkyTerra Communications Inc $1,369.30 0.75 9.17%99.34% 0.8688 Neonode Inc $8.40 1.05 10.13%99.32% 1.1511 Kforce Inc $498.40 1.15 10.46%99.28% 0.5035 Unica Corp $147.10 1.05 10.13%99.28% 0.585 INX Inc. $55.60 1.05 10.13%99.27% 0.9461 Net 1 UEPS Technologies Inc $895.40 1 9.97%99.23% 0.5344 Mitek Systems Inc $11.70 1.65 12.07%99.18% 1.6256 Intelligent Sys Corp. $5.10 0.8 9.33%99.15% 0.5638 Intelligroup Inc $132.80 0.6 8.68%99.15% 0.5122 ECtel Limited $20.20 0.75 9.17%99.14% 0.6957 First Cash Inc. $745.30 0.85 9.49%99.02% 0.5138 Financial Fed. $1,734.00 1 9.97%99.02% 0.3899 Elephant Talk Communications $78.10 0.85 9.49%99.00% 1.275 Kongzhong Corp $381.50 1 9.97%98.79% 0.7087 Acorn Energy Inc. $89.00 1.15 10.46%98.78% 0.9496 PMA Cap Corp $331.20 1.1 10.30%98.61% 0.565 Altair Nanotechnologies Inc $89.90 1.55 11.75%98.60% 0.6973 United America Indemnity Ltd $608.70 0.9 9.65%98.60% 0.4673 Intellicheck Mobilisa Inc. $33.00 0.85 9.49%98.55% 0.6189 Greenhill & Co $2,406.30 0.95 9.81%98.49% 0.2974 GTSI Corp $81.30 0.55 8.52%98.28% 0.3949 Parametric Technology $1,938.30 1.1 10.30%97.89% 0.4022 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% 0.6939Microsoft Corp. $280,934.00 0.8 9.33%97.60% 0.2943

RADCOM Ltd $11.40 0.8 9.33%97.60% 1.5632 Voxware Inc $14.30 1.05 10.13%97.59% 1.4296 China Mobile Hong Kong Ltd $185,615.50 1.1 10.30%97.58% 0.3638 EZCORP Inc. $829.50 1.05 10.13%97.52% 0.4255 ProAssurance Corp. $1,811.90 0.8 9.33%97.52% 0.17 Quest Software $1,642.00 0.95 9.81%97.48% 0.333 Thomas Weisel Partners Grp $143.90 1.3 10.94%97.44% 0.5977 eLoyalty Corp $95.30 0.85 9.49%97.35% 0.6928 HealthWarehouse.com Inc $17.10 0.6 8.68%97.27% 2.9661 Avatech Solutions Inc $9.20 0.95 9.81%97.25% 0.439 City Holding $533.10 0.85 9.49%97.22% 0.2729 CNA Surety Corp $706.40 1.15 10.46%97.16% 0.5305 Energy Infrastructure Acq. $4.30 1.25 10.78%97.05% 1.52 Sonic Foundry Inc. $18.10 0.6 8.68%96.99% 0.7616 Key Tronic Corp. $38.80 1.05 10.13%96.94% 0.6152 Wipro Limited $34,260.20 1.3 10.94%96.93% 0.4538 Amer. Nat'l Ins. $3,237.90 0.9 9.65%96.87% 0.4322 ANTs software inc $65.00 0.6 8.68%96.87% 0.6699 Maxwell Technologies Inc. $448.40 1.45 11.43%96.79% 0.6455 Donegal Group $427.00 0.55 8.52%96.76% 0.1964 ScanSource $722.80 1.15 10.46%96.66% 0.4822 IntercontinentalExch. $8,242.50 1.3 10.94%96.63% 0.5041 Manhattan Scientifics Inc $48.50 0.4 8.04%96.56% 2.0824 National Interstate Corp $353.20 0.85 9.49%96.55% 0.3706 Artificial Life Inc $51.60 1.05 10.13%96.47% 1.0112 Lantronix Inc $35.30 0.85 9.49%96.30% 0.4903 Adept Technology Inc $28.40 1.15 10.46%96.30% 0.9859 AllianceBernstein Hldg. $2,754.80 1.5 11.59%96.24% 0.4719 Bank of Hawaii $2,486.50 1 9.97%96.23% 0.2243 California First Natl Bancorp $149.90 0.55 8.52%96.08% 0.4801 BancFirst Corp. OK $607.70 0.9 9.65%96.06% 0.3208 BMC Software $7,595.70 0.85 9.49%95.93% 0.2538 Satyam Computer Services Ltd $1,671.80 1.55 11.75%95.56% 0.821 ANSYS Inc. $4,116.70 1.15 10.46%95.55% 0.3951 Datalink Corporation $52.40 0.9 9.65%95.38% 0.4992 Western Digital $10,427.00 1.3 10.94%95.11% 0.5125 Jones Lang LaSalle $3,043.60 1.45 11.43%94.87% 0.4749 Warwick Valley Tel Co $74.80 0.5 8.36%94.78% 0.3252 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% 0.5954Cimatron Ltd $11.00 1.05 10.13%94.47% 0.969

Blue Coat Sys. $1,259.00 1.2 10.62%94.42% 0.6492 Cimetrix Inc $4.30 0.9 9.65%94.33% 1.0719 Herborium Group Inc $1.90 0.35 7.87%94.25% 2.2568 Adobe Systems $19,725.90 1.2 10.62%94.02% 0.4074 Aspen Technology Inc. $1,008.50 0.9 9.65%94.02% 0.4099 Intuit Inc. $10,894.50 0.9 9.65%94.01% 0.2936 Waddell & Reed Finl 'A' $2,746.70 1.5 11.59%93.89% 0.4303 Integral Systems $149.30 0.75 9.17%93.86% 0.4917 EMC Corp. $39,310.10 0.9 9.65%93.83% 0.3453 Total System Svcs. $3,647.10 0.9 9.65%93.72% 0.2848 Investment Techn. $986.50 1.15 10.46%93.69% 0.4705 LML Payment Sys Inc $28.10 0.75 9.17%93.61% 0.8811 Eastern Insurance Holdings Inc $88.60 0.9 9.65%93.37% 0.4223 Shenandoah Telecom. $516.60 0.8 9.33%93.29% 0.4269 Dataram Corp. $32.60 0.7 9.00%93.24% 0.6332 Wright Express $1,401.50 1 9.97%93.24% 0.4947 ENGlobal Corp $105.00 1.9 12.88%93.18% 0.8555 Schwab (Charles) $23,077.90 1.2 10.62%93.10% 0.3535 Conseco Inc $3,034.70 2.05 13.36%93.09% 1.0946 CGI Group Inc. $4,536.30 0.95 9.81%92.90% 0.289 Brown & Brown $2,849.30 0.7 9.00%92.81% 0.232 Sykes Enterprises $1,074.30 0.95 9.81%92.78% 0.3837 Mercer Insurance Group $131.90 0.45 8.20%92.60% 0.2284 NetScout Systems Inc $690.30 1 9.97%92.59% 0.6923 Aflac Inc. $23,066.40 1.15 10.46%92.56% 0.534 East West Bancorp $1,764.70 1.35 11.10%92.53% 0.8622 ACI Worldwide $678.50 0.95 9.81%92.44% 0.3772 Radiant Systems $445.90 1.2 10.62%92.34% 0.6868 AGF Management Ltd. 'B' $1,632.30 1.15 10.46%92.24% 0.2467 SanDisk Corp. $7,676.60 1.35 11.10%92.22% 0.676 Navarre Corp $101.10 1.2 10.62%92.04% 0.9611 America Movil $91,870.50 1.3 10.94%91.64% 0.3305 Arch Cap Group Ltd $4,659.50 0.65 8.84%91.62% 0.1637 Oracle Corp. $134,184.80 0.9 9.65%91.57% 0.2544 Sanders Morris Harris Group $150.10 0.95 9.81%91.54% 0.4687 Manulife Fin'l $32,380.30 1.5 11.59%91.18% 0.5908 Stifel Financial Corp. $1,871.00 1.2 10.62%91.17% 0.4653 PAR Technology $103.00 1.1 10.30%91.13% 0.6181 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% 0.1982Old 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% 0.2266Symantec Corp. $16,495.50 0.9 9.65%87.39% 0.3749

Guardian Cap Group Ltd $351.60 0.55 8.52%87.31% 0.2246 InnerWorkings Inc. $321.50 1.25 10.78%87.24% 0.8269 Principal Fin'l Group $9,400.10 1.9 12.88%87.07% 0.9262 BlackRock Inc. $32,962.80 1.25 10.78%87.01% 0.4322 Lawson Software Inc $1,326.60 1.2 10.62%86.98% 0.3941 ACE Limited $19,603.20 0.85 9.49%86.97% 0.2474 Henry (Jack) & Assoc. $1,984.70 0.8 9.33%86.95% 0.2367 GAMCO Investors Inc $1,501.30 1.25 10.78%86.94% 0.546 Cincinnati Financial $4,996.50 0.95 9.81%86.92% 0.2884 Dell Inc. $30,045.70 0.85 9.49%86.78% 0.4107 Guardian Capital Group 'A' $319.10 0.6 8.68%86.55% 0.2256 Ameriprise Fin'l $12,030.40 1.45 11.43%86.50% 0.5031 Smart Modular Tech. (WWH) $489.20 1.45 11.43%86.49% 0.9196 American Safety Insurance Grou $189.10 1.1 10.30%86.14% 0.4342 Aon Corp. $12,569.60 0.7 9.00%86.11% 0.2307 First Midwest Bancorp $821.00 1.2 10.62%86.07% 0.4687 First Montauk Finl $1.00 0.65 8.84%86.07% 0.805 Ladenburg Thalmann Finl Svcs $138.30 1.4 11.27%85.91% 0.7113 Progressive (Ohio) $14,178.00 0.95 9.81%85.79% 0.2846 Nuance Communic. $5,122.70 1.25 10.78%85.68% 0.4411 Can. Imperial Bank $32,133.90 1 9.97%85.57% 0.3016 Mentor Graphics $1,115.50 1.05 10.13%85.49% 0.6248 State Auto Fin'l $819.90 0.95 9.81%85.16% 0.4177 Gallagher (Arthur J.) $2,809.30 0.75 9.17%85.04% 0.3179 Gyrodyne Co Amer Inc $60.30 0.5 8.36%85.01% 0.4757 Hewitt Associates 'A' $4,809.30 0.75 9.17%84.85% 0.2554 Commercial Natl Finl Corp Pa $80.10 0.35 7.87%84.59% 0.2326 Nat'l Bank of Canada $11,759.60 0.65 8.84%84.56% 0.2608 AMICAS Inc $157.30 0.85 9.49%84.48% 0.4921 Torchmark Corp. $4,252.80 1.25 10.78%84.21% 0.4749 Ciprico Inc. $0.10 1.35 11.10%84.20% 0.8958 Cowen Group Inc. $317.20 1.2 10.62%84.13% 0.5854 Kelly Services 'A' $533.10 1.15 10.46%84.02% 0.4244 Vertex Energy Inc $1.80 0.85 9.49%84.00% 2.519 IGM Financial Inc. $12,758.10 0.85 9.49%83.94% 0.2615 Bridge Bancorp Inc $163.30 0.5 8.36%83.91% 0.2372 Cadence Design Sys. $2,072.50 1.25 10.78%83.77% 0.4814 Infosmart Group Inc $20.30 0.5 8.36%83.74% 1.2 Allied World Assurance Hldgs $2,788.40 0.7 9.00%83.50% 0.2536 Tech Data $2,809.10 0.95 9.81%83.45% 0.3684 Lakeland Finl Corp $340.10 0.85 9.49%83.28% 0.2689 BancorpSouth $2,409.30 1.05 10.13%83.12% 0.3319 American Natl Bnkshrs Inc VA $164.10 0.4 8.04%83.08% 0.2631Command Center Inc $9.40 0.45 8.20%83.06% 0.9035

World Acceptance $778.20 1.35 11.10%82.97% 0.6768 Hanover Insurance $2,768.90 0.85 9.49%82.92% 0.2394 Torotel Inc $2.10 1 9.97%82.86% 0.9266 NetSol Technologies Inc $53.00 1.6 11.91%82.80% 1.0067 Network Equip. Tech. $152.90 1.3 10.94%82.74% 0.739 Chubb Corp. $20,558.30 0.9 9.65%82.66% 0.216 BGC Partners Inc. $506.80 1.3 10.94%82.64% 0.5195 Iowa Telecom. Svcs. $1,088.10 0.75 9.17%82.59% 0.3556 Mobile Telesystems OJSC $22,499.70 1.8 12.56%82.56% 0.4635 Newport Digital Tech. Inc $38.30 0.15 7.23%82.52% 1.8288 Financial Institutions Inc $173.60 1.25 10.78%82.45% 1.1084 Affiliated Computer $8,191.60 0.7 9.00%82.06% 0.2739 Security Natl Finl Corp $52.40 0.6 8.68%82.04% 0.6035 Tower Group Inc $1,035.70 0.8 9.33%82.02% 0.3632 JDA Software Group $897.60 1.1 10.30%82.00% 0.4462 1st Source Corp. $515.60 0.95 9.81%81.89% 0.4501 Cross Country Health. $430.90 1 9.97%81.86% 0.463 Affiliated Managers $4,561.20 1.65 12.07%81.83% 0.5666 BVR Systems 1998 Ltd $20.00 0.5 8.36%81.52% 0.4149 Meadowbrook Ins Grou $552.50 0.85 9.49%81.42% 0.3737 Amer. Financial Group $3,803.50 1.1 10.30%81.04% 0.3231 Assurant Inc $4,405.70 1 9.97%80.83% 0.4739 UTG Inc $54.30 0.45 8.20%80.80% 0.3938 Dynamics Research Corp. $140.50 0.7 9.00%80.79% 0.3888 Rapid Link Inc $13.10 0.6 8.68%80.64% 1.2737 Infinity Prop. & Casualty $753.50 0.7 9.00%80.64% 0.2591 infoGROUP Inc $765.20 1.05 10.13%80.64% 0.5742 MRV Communic. $149.20 1.7 12.23%80.56% 0.7132 Marsh & McLennan $15,179.30 0.75 9.17%80.50% 0.2726 Hewlett-Packard $139,968.80 0.95 9.81%80.39% 0.2576 On Assignment $386.50 1.5 11.59%80.38% 0.5661 Bank of McKenney $13.10 0.5 8.36%80.36% 0.3753 Montpelier Re Holdings Ltd $1,875.20 0.95 9.81%80.31% 0.2687 Portfolio Recovery Associates $988.50 1.1 10.30%80.19% 0.4309 Legg Mason $8,086.90 1.6 11.91%80.02% 0.5109 City National Corp. $2,796.60 1 9.97%80.00% 0.2831 Western Union $16,609.60 1.1 10.30%79.90% 0.3862 Travelers Cos. $33,126.70 0.9 9.65%79.76% 0.2102 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 $1,869.70 1 9.97%79.26% 0.3586 Sanswire Corporation $29.20 0.55 8.52%79.15% 0.8996Dycom Inds. $456.20 1.35 11.10%79.13% 0.7237

Block (H&R) $8,025.30 0.9 9.65%79.12% 0.3139 Fairfax Financial Holdings $9,132.70 0.55 8.52%78.85% 0.4063 W.P. Carey & Co. LLC $1,421.60 0.9 9.65%78.80% 0.2838 Selective Ins. Group $1,161.30 0.95 9.81%78.29% 0.3886 First Northn Community Bancorp $44.90 0.4 8.04%78.17% 0.3816 X-Change Corp $1.20 0.45 8.20%78.13% 1.7359 Enterprise Bancorp Inc $101.70 0.45 8.20%78.10% 0.2966 CTI Group Holdings Inc $5.50 0.6 8.68%78.05% 0.799 Horace Mann Eductrs. $731.90 1.15 10.46%78.03% 0.3542 Argo Group International $1,211.40 0.65 8.84%78.00% 0.2481 First W Va Bancorp Inc $29.50 0.5 8.36%77.84% 0.3574 Lazard Ltd. $5,675.00 1.2 10.62%77.51% 0.4203 Heritage Oaks Bancorp $66.20 0.55 8.52%77.41% 0.4769 Hudson Valley Hldgs Corp $510.80 0.45 8.20%77.04% 0.3219 Geo Group (The) $1,596.40 1 9.97%76.85% 0.3777 Reinsurance Group $4,375.00 0.85 9.49%76.69% 0.3708 First Invs Finl Svcs Grp Inc $452.80 0.55 8.52%76.64% 0.3822 First Ipswich Bancorp $10.00 0.35 7.87%76.64% 0.4204 Stewart Info Svcs $490.60 1.15 10.46%76.60% 0.9113 GFI Group Inc. $791.10 1.7 12.23%76.53% 0.7211 Glacier Bancorp Inc. $1,125.30 1.05 10.13%76.41% 0.3786 Formula Systems (1985) Ltd $239.80 1 9.97%76.38% 0.3928 Credit Acceptance $1,944.60 1.05 10.13%76.27% 0.5736 Power Financial Corp. $27,173.50 0.85 9.49%76.24% 0.2536 CCFNB Bancorp Inc $74.40 0.35 7.87%76.23% 0.168 CNA Fin'l $8,183.70 1.35 11.10%76.11% 0.5693 HopFed Bancorp $45.10 0.3 7.71%75.99% 0.2117 Chino Commercial Bancorp $13.60 0.6 8.68%75.97% 0.2412 First Bancorp. NC $343.90 1.05 10.13%75.93% 0.4376 MGIC Investment $1,755.10 2.35 14.33%75.83% 1.0415 Bank of Marin Bancorp $215.70 0.65 8.84%75.77% 0.2983 Independence Hldg. Co $124.10 1.15 10.46%75.59% 0.5998 Unum Group $8,835.60 1.4 11.27%75.39% 0.482 XO Communications Inc. $118.90 1.15 10.46%75.39% 0.9313 Ness Technologies Inc $282.30 0.9 9.65%75.32% 0.5775 Fonix Corp $1.00 0.7 9.00%75.27% 1.6263 CIBER Inc. $409.00 1.25 10.78%75.26% 0.4739 Janus Capital Group $3,550.40 1.9 12.88%75.25% 0.6852 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. $2,545.60 1 9.97%74.53% 0.3363 Allstate Corp. $21,798.00 1.1 10.30%74.43% 0.4515Acxiom 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% 0.2256Dimeco 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% 1.4622Bank 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% 0.3565PMI 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% 0.3137Radian 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% 0.8486MainSource 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% 0.4072F&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% 0.7766MoneyGram Int'l Inc $1,223.10 1.15 10.46%23.34% 0.8302

First Chester County Corp $213.10 0.55 8.52%23.12% 0.3833 Forest City Enterprises Inc $10,508.50 1.55 11.75%22.88% 1.0364 Forest City Enterpr. $10,509.00 1.6 11.91%22.38% 1.0578 Regal One Corporation $0.80 1.35 11.10%22.22% 2.2024 Carrollton Bancorp $77.80 0.5 8.36%21.84% 0.3285 Atlantic Bancgroup Inc $14.00 0.75 9.17%21.67% 0.5581 First Citizens Banc Corp /OH $154.60 0.55 8.52%21.37% 0.3089 FirstCity Finl Corp $321.20 1 9.97%20.54% 0.9906 Colony Bankcorp $182.30 0.55 8.52%20.47% 0.3527 Level 3 Communic. $9,039.70 1.35 11.10%20.18% 0.7426 Community Capital $194.50 0.5 8.36%20.05% 0.335 Capital Financial Holdings $6.50 0.7 9.00%20.00% 0.6339 Global Payment Tech $0.50 0.3 7.71%20.00% 1.6314 Capital Bank Corp $206.40 0.55 8.52%19.86% 0.4011 Cincinnati Bell $2,662.10 1.05 10.13%19.53% 0.4782 Access Worldwide Comm $3.60 0.45 8.20%19.44% 0.9949 First Natl Community Bancorp I $322.30 0.5 8.36%17.81% 0.3141 First M&F Corp $201.60 0.6 8.68%17.48% 0.3214 TransNet Corp $2.20 0.6 8.68%17.39% 0.725 Ampal-Amer. Israel $754.10 1.4 11.27%17.34% 0.8674 Green Bankshares Inc $338.20 0.95 9.81%16.85% 0.6255 First Community Corp /SC/ $144.60 0.7 9.00%16.15% 0.3107 Community Bk Shs Ind Inc $151.00 0.55 8.52%16.11% 0.3694 Morgan Stanley $213,885.30 1.7 12.23%15.74% 0.4859 Affirmative Ins. Hldgs $267.80 1.15 10.46%15.55% 0.7084 Fentura Financial Inc. $32.00 0.45 8.20%15.38% 0.6263 Preferred Voice Inc $3.00 0.55 8.52%15.38% 1.2735 Eastern VA Bankshares $188.40 0.5 8.36%15.24% 0.276 Jackson Hewitt Tax Svce Inc $401.50 0.9 9.65%15.20% 0.6686 First Capital Bancorp Inc $70.40 0.7 9.00%14.88% 0.4652 Bnccorp Inc $114.60 0.55 8.52%14.83% 0.6074 Millenium Holding Group Inc/AZ $1.60 1.7 12.23%14.73% 2.8448 Cash Technologies Inc. $6.30 0.4 8.04%14.58% 2.5887 Citizens Republic $2,452.50 1.45 11.43%14.28% 0.96 Four Oaks Fincorp Inc $163.70 0.5 8.36%14.12% 0.2658 Sedona Corp $12.00 0.9 9.65%13.40% 1.4605 Cornestone Bancshares Inc. $84.20 0.6 8.68%13.05% 0.4428 DCB Financial Corp $109.00 0.45 8.20%12.91% 0.3597 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% 0.3202Georgia 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% 0.8597Student 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% 0.6425Basis Spread

0 0.2 0.25% 0.2 0.25 0.50% 0.25 0.3 0.75% 0.3 0.4 1.00% 0.4 0.5 1.25% 0.5 0.6 1.50% 0.6 10 2.00%

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

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

Stock Prices) Standard Deviation Interval Notes about derivationCost of

Debt Eff Tax

Rate After Tax

Cost of Debt Market

Debt to Capital (D/(D+E) Cost of Capital Real Cost of Capital Distribution:

1/Number Of Observations 8.24% 31.68% 5.63%72.59% 7.00% 3.05% 20.00% 8.74% 33.21% 5.84%56.14% 8.29% 4.29% 20.00% 7.74% 36.17% 4.94%41.37% 7.89% 3.91% 20.00% 8.74% 0.00% 8.74%56.43% 9.42% 5.38% 20.00% 7.74% 35.91% 4.96%18.46% 8.65% 4.64% 20.00% 8.31% 25.93% 6.19% 54.91% 8.09% 4.10% 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 Weighted Average, Health Care Crystal Ball8.24% 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% Crystal Ball Weighted Average, Food Service8.74% 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 Ball8.24% 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 BallCost 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 Crystal Ball Weighted Average, Food Sales8.24%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% 0.0562Updated6/27/2011

Updated6/27/2011 Below is the WeightedAverage used in nonCrystal Ball mode 4.10%

Inflation-Adjusted. Factor from President's 2011Budget = GDP LongInflation-Adjusted. Factor from EIAAEO2011 = GDP Longterm Price IndexUpdated6/27/2011

Below is the WeightedAverage used in nonCrystal Ball mode 6.97%

Inflation-Adjusted. Factor from President's 2011 Budget = GDP Long-Updated6/27/2011

4.98%

Inflation-Adjusted. Factor from President's 2011Budget = GDP LongBelow is the WeightedAverage used in nonCrystal Ball modeUpdated6/27/2011

School Type Number in

U.S. in 2008 Percentage

Public 98,916 74.6% Private 33,740 25.4% All 132,656 100.0%

Below is the WeightedAverage used in nonCrystal Ball mode

-0.12% Inflation-Adjusted. Factor from President's 2011Budget = GDP Long4.18% Below is the WeightedAverage used in nonCrystal Ball modeUpdated6/27/2011

Updated6/27/2011 Below is the WeightedAverage used in nonCrystal Ball mode Inflation-Adjusted. Factor from President's 2011Budget = GDP Long3.71%

Inflation-Adjusted. Factor from President's 2011 Budget = GDP Long-Below is the Weighted

Average used in nonCrystal Ball mode 4.97%**Low Economic Growth (2010$/kWh)**

**Census Division States**  **Population Weight**  **Base Year #**  **2010** 6Alabama 4,779,736 48,474,635 0.1014 $ 9Alaska 710,231 10,363,644 0.1459 $ 8Arizona 6,392,017 60,310,663 0.0944 $ 7Arkansas 2,915,918 22,245,475 0.0763 $ 9California 37,253,956 504,509,660 0.1354 $ 8Colorado 5,029,196 41,361,925 0.0822 $ 1Connecticut 3,574,097 60,809,086 0.1701 $ 5Delaware 897,934 10,855,399 0.1209 $ 5District of Columbia 601,723 7,869,483 0.1308 $ 5Florida 18,801,310 204,337,646 0.1087 $ 5Georgia 9,687,653 87,397,833 0.0902 $ 9Hawaii 1,360,301 30,007,495 0.2206 $ 8Idaho 1,567,582 10,266,432 0.0655 $ 3Illinois 12,830,632 116,399,821 0.0907 $ 3Indiana 6,483,802 54,437,434 0.0840 $ 4Iowa 3,046,355 23,209,834 0.0762 $ 4Kansas 2,853,118 22,658,911 0.0794 $ 6Kentucky 4,339,367 33,411,463 0.0770 $ 7Louisiana 4,533,372 35,179,711 0.0776 $ 1Maine 1,328,361 16,823,038 0.1266 $ 5Maryland 5,773,552 69,739,978 0.1208 $ 1Massachusetts 6,547,629 101,555,279 0.1551 $ 3Michigan 9,883,640 92,158,089 0.0932 $ 4Minnesota 5,303,925 42,390,362 0.0799 $ 6Mississippi 2,967,297 28,446,523 0.0959 $ 4Missouri 5,988,927 42,063,251 0.0702 $ 8Montana 989,415 8,307,042 0.0840 $ 4Nebraska 1,826,341 13,509,224 0.0740 $ 8Nevada 2,700,551 28,996,033 0.1074 $ 1New Hampshire 1,316,470 19,329,407 0.1468 $ 2New Jersey 8,791,894 122,701,309 0.1396 $ 8New Mexico 2,059,179 17,454,924 0.0848 $ 2New York 19,378,102 303,296,646 0.1565 $ 5North Carolina 9,535,483 76,787,435 0.0805 $ 4North Dakota 672,591 4,622,136 0.0687 $ 3Ohio 11,536,504 112,343,023 0.0974 $ 7Oklahoma 3,751,351 25,590,512 0.0682 $ 9Oregon 3,831,074 28,956,558 0.0756 $ 2Pennsylvania 12,702,379 122,286,359 0.0963 $ 1Rhode Island 1,052,567 14,519,874 0.1379 $5South Carolina 4,625,364 40,794,529 0.0882 $ 4South Dakota 814,180 5,866,286 0.0721 $ 6Tennessee 6,346,105 61,542,511 0.0970 $ 7Texas 25,145,561 245,122,416 0.0975 $ 8Utah 2,763,885 19,412,156 0.0702 $ 1Vermont 625,741 8,164,653 0.1305 $ 5Virginia 8,001,024 65,076,650 0.0813 $ 9Washington 6,724,540 47,229,831 0.0702 $ 5West Virginia 1,852,994 12,659,229 0.0683 $ 3Wisconsin 5,686,986 54,921,030 0.0966 $ 8Wyoming 563,626 4,140,635 0.0735 $ 10United States 308,745,538 3,240,913,479 0.1026 $

**Reference Case (2010$/kWh) Census Division**  **States Population**  **Weight Base**  **Year # 2010**  6Alabama 4,779,736 48,474,635 0.101 9Alaska 710,231 10,363,644 0.146 8Arizona 6,392,017 60,310,663 0.094 7Arkansas 2,915,918 22,245,475 0.076 9California 37,253,956 504,509,660 0.135 8Colorado 5,029,196 41,361,925 0.082 1Connecticut 3,574,097 60,809,086 0.170 5Delaware 897,934 10,855,399 0.121 5District of Columbia 601,723 7,869,483 0.131 5Florida 18,801,310 204,337,646 0.109 5Georgia 9,687,653 87,397,833 0.090 9Hawaii 1,360,301 30,007,495 0.221 8Idaho 1,567,582 10,266,432 0.065 3Illinois 12,830,632 116,399,821 0.091 3Indiana 6,483,802 54,437,434 0.084 4Iowa 3,046,355 23,209,834 0.076 4Kansas 2,853,118 22,658,911 0.079 6Kentucky 4,339,367 33,411,463 0.077 7Louisiana 4,533,372 35,179,711 0.078 1Maine 1,328,361 16,823,038 0.127 5Maryland 5,773,552 69,739,978 0.121 1Massachusetts 6,547,629 101,555,279 0.155 3Michigan 9,883,640 92,158,089 0.093 4Minnesota 5,303,925 42,390,362 0.080 6Mississippi 2,967,297 28,446,523 0.096 4Missouri 5,988,927 42,063,251 0.070 8Montana 989,415 8,307,042 0.084 4Nebraska 1,826,341 13,509,224 0.074 8Nevada 2,700,551 28,996,033 0.1071New Hampshire 1,316,470 19,329,407 0.147 2New Jersey 8,791,894 122,701,309 0.140 8New Mexico 2,059,179 17,454,924 0.085 2New York 19,378,102 303,296,646 0.157 5North Carolina 9,535,483 76,787,435 0.081 4North Dakota 672,591 4,622,136 0.069 3Ohio 11,536,504 112,343,023 0.097 7Oklahoma 3,751,351 25,590,512 0.068 9Oregon 3,831,074 28,956,558 0.076 2Pennsylvania 12,702,379 122,286,359 0.096 1Rhode Island 1,052,567 14,519,874 0.138 5South Carolina 4,625,364 40,794,529 0.088 4South Dakota 814,180 5,866,286 0.072 6Tennessee 6,346,105 61,542,511 0.097 7Texas 25,145,561 245,122,416 0.097 8Utah 2,763,885 19,412,156 0.070 1Vermont 625,741 8,164,653 0.130 5Virginia 8,001,024 65,076,650 0.081 9Washington 6,724,540 47,229,831 0.070 5West Virginia 1,852,994 12,659,229 0.068 3Wisconsin 5,686,986 54,921,030 0.097 8Wyoming 563,626 4,140,635 0.073 10United States 308,745,538 3,240,913,479 0.103

**High Economic Growth (2010$/kWh) Census Division**  **States Population**  **Weight Base**  **Year # 2010**  6Alabama 4,779,736 48,474,635 0.101 9Alaska 710,231 10,363,644 0.146 8Arizona 6,392,017 60,310,663 0.094 7Arkansas 2,915,918 22,245,475 0.076 9California 37,253,956 504,509,660 0.135 8Colorado 5,029,196 41,361,925 0.082 1Connecticut 3,574,097 60,809,086 0.170 5Delaware 897,934 10,855,399 0.121 5District of Columbia 601,723 7,869,483 0.131 5Florida 18,801,310 204,337,646 0.109 5Georgia 9,687,653 87,397,833 0.090 9Hawaii 1,360,301 30,007,495 0.221 8Idaho 1,567,582 10,266,432 0.065 3Illinois 12,830,632 116,399,821 0.091 3Indiana 6,483,802 54,437,434 0.084 4Iowa 3,046,355 23,209,834 0.076 4Kansas 2,853,118 22,658,911 0.079 6Kentucky 4,339,367 33,411,463 0.0777Louisiana 4,533,372 35,179,711 0.078 1Maine 1,328,361 16,823,038 0.127 5Maryland 5,773,552 69,739,978 0.121 1Massachusetts 6,547,629 101,555,279 0.155 3Michigan 9,883,640 92,158,089 0.093 4Minnesota 5,303,925 42,390,362 0.080 6Mississippi 2,967,297 28,446,523 0.096 4Missouri 5,988,927 42,063,251 0.070 8Montana 989,415 8,307,042 0.084 4Nebraska 1,826,341 13,509,224 0.074 8Nevada 2,700,551 28,996,033 0.107 1New Hampshire 1,316,470 19,329,407 0.147 2New Jersey 8,791,894 122,701,309 0.140 8New Mexico 2,059,179 17,454,924 0.085 2New York 19,378,102 303,296,646 0.157 5North Carolina 9,535,483 76,787,435 0.081 4North Dakota 672,591 4,622,136 0.069 3Ohio 11,536,504 112,343,023 0.097 7Oklahoma 3,751,351 25,590,512 0.068 9Oregon 3,831,074 28,956,558 0.076 2Pennsylvania 12,702,379 122,286,359 0.096 1Rhode Island 1,052,567 14,519,874 0.138 5South Carolina 4,625,364 40,794,529 0.088 4South Dakota 814,180 5,866,286 0.072 6Tennessee 6,346,105 61,542,511 0.097 7Texas 25,145,561 245,122,416 0.097 8Utah 2,763,885 19,412,156 0.070 1Vermont 625,741 8,164,653 0.130 5Virginia 8,001,024 65,076,650 0.081 9Washington 6,724,540 47,229,831 0.070 5West Virginia 1,852,994 12,659,229 0.068 3Wisconsin 5,686,986 54,921,030 0.097 8Wyoming 563,626 4,140,635 0.073 10United 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 2011Accessed 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-AEO2011®ion=0- 0&cases=ref2011-d020911a4 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** 

5/9/2011EIA 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 Buildings (Including Malls), 2003 3/8/2011 CBECS Table A-1 Summary Table for All Buildings (Including Malls), 2003



## Regional Electricity Price Forecasts – Reference Case (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** 

5/9/2011EIA Annual Energy Outlook, DOE / EIA-0383 (2011). April 2011.

http://www.eia.doe.gov/forecasts/aeo/data_side_cases.cfm Accessed on 4/28/2011.**Input Cells: Input new values into the yellow cells only and the data will auto-complete through the rest of the economic cases and through the years.**

**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 0.1200.088 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 0.1060.147 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 0.0800.078 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 http://www.eia.doe.gov/oiaf/aeo/tablebrowser/#release=AEO2011&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**

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

**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

$**Input Cells: Input new values into the yellow cells only and the data will auto-complete through the rest of the economic cases and through the years.**

**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 0.1220.086 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 0.1070.131 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 0.0800.073 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 0.820.93 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 0.1170.085 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 0.1110.133 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 0.0790.085 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 0.830.91 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 0.1120.083 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 0.1140.127 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 0.0780.092 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 0.830.91 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 0.1070.082 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 0.1180.121 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 0.0780.102 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 0.830.90 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 0.0840.0840.084 0.0840.0840.0840.0840.084 0.104 0.103 0.102 0.101 0.1000.100 0.1000.1000.1000.1000.100 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 0.0940.093 0.092 0.092 0.092 0.092 0.092 0.092 0.080 0.080 0.0800.0800.0800.080 0.0800.0800.0800.0800.080 0.132 0.131 0.1300.1300.129 0.129 0.129 0.129 0.129 0.129 0.129 0.110 0.110 0.1100.1100.109 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 0.1540.153 0.152 0.151 0.151 0.151 0.151 0.151 0.151 0.064 0.064 0.0640.0640.0640.064 0.0640.0640.0640.0640.064 0.076 0.076 0.0760.0760.0760.076 0.076 0.076 0.0760.076 0.076 0.070 0.070 0.0700.0700.0700.070 0.0700.0700.0700.0700.070 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 0.0640.0640.0640.064 0.0640.0640.0640.0640.064 0.083 0.083 0.083 0.0840.0840.084 0.0840.0840.0840.0840.084 0.098 0.098 0.097 0.097 0.0960.096 0.096 0.096 0.0960.096 0.096 0.110 0.110 0.1100.1100.109 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 0.0800.0800.0800.079 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 0.0660.0660.0660.066 0.066 0.066 0.0660.066 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 0.1360.1360.137 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 0.0740.0740.074 0.0740.0740.0740.0740.074 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 0.0840.0840.0840.084 0.0840.0840.0840.0840.084 0.107 0.106 0.1060.105 0.105 0.104 0.1040.1040.1040.1040.1040.080 0.080 0.0800.0800.0800.080 0.0800.0800.0800.0800.080

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 0.0800.080 0.0800.0800.0800.0800.080 0.104 0.104 0.105 0.105 0.1060.106 0.106 0.106 0.1060.106 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 0.1000.1000.099 0.099 0.099 0.099 0.099 0.099 0.099 0.074 0.074 0.0740.0740.0740.073 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 0.0800.081 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 0.0940.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.112 0.111 0.1100.109 0.109 0.108 0.108 0.108 0.108 0.108 0.108 0.104 0.105 0.105 0.1060.1060.106 0.106 0.106 0.1060.106 0.106 0.100 0.101 0.102 0.103 0.1040.105 0.105 0.105 0.105 0.105 0.105 0.104 0.103 0.102 0.102 0.101 0.100 0.1000.1000.1000.1000.100 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 0.1300.129 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 0.1640.163 0.163 0.163 0.163 0.163 0.163 0.072 0.073 0.073 0.073 0.0740.074 0.0740.0740.0740.0740.074 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 0.0800.0800.0800.080 0.0800.0800.0800.0800.080 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 0.1040.105 0.1060.107 0.107 0.107 0.107 0.107 0.107 0.099 0.098 0.097 0.097 0.0960.096 0.096 0.096 0.0960.096 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 0.0900.0900.091 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 0.0940.0940.0940.095 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 0.1200.1200.121 0.121 0.121 0.121 0.121 0.121 0.1210.114 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 0.0940.095 0.095 0.096 0.096 0.096 0.0960.096 0.096 0.153 0.154 0.1540.155 0.155 0.156 0.156 0.156 0.1560.156 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 0.0700.070 0.0700.0700.0700.0700.070 0.093 0.094 0.0940.0940.095 0.095 0.095 0.095 0.095 0.095 0.095 0.089 0.090 0.091 0.092 0.093 0.094 0.0940.0940.0940.0940.094 0.058 0.057 0.057 0.057 0.0560.056 0.056 0.056 0.0560.056 0.056 0.094 0.094 0.095 0.095 0.095 0.096 0.096 0.096 0.0960.096 0.096 0.107 0.107 0.1060.105 0.105 0.104 0.1040.1040.1040.1040.104 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 0.1300.132 0.133 0.134 0.1340.1340.1340.1340.134 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 0.1000.1000.099 0.099 0.099 0.099 0.099 0.099 0.099 0.084 0.084 0.0840.0840.0840.084 0.0840.0840.0840.0840.084 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 0.0940.0940.094 0.0940.0940.0940.0940.094 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 0.1000.1000.1000.100 0.1000.1000.1000.1000.100

**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 0.1200.119 0.119 0.118 0.118 0.118 0.118 0.118 0.118 0.113 0.114 0.1140.115 0.115 0.116 0.116 0.116 0.1160.116 0.116 0.110 0.112 0.113 0.1140.115 0.117 0.117 0.117 0.117 0.117 0.117 0.112 0.112 0.111 0.111 0.1100.109 0.109 0.109 0.109 0.109 0.109 0.098 0.099 0.099 0.1000.1000.101 0.101 0.101 0.101 0.101 0.101 0.124 0.122 0.121 0.1200.119 0.118 0.118 0.118 0.118 0.118 0.118 0.133 0.133 0.133 0.133 0.133 0.134 0.1340.1340.1340.1340.134 0.143 0.144 0.1440.1440.1440.144 0.1440.1440.1440.1440.144 0.119 0.119 0.1200.1200.1200.120 0.1200.1200.1200.1200.120 0.099 0.099 0.099 0.099 0.099 0.100 0.1000.1000.1000.1000.100 0.183 0.182 0.181 0.1800.179 0.178 0.178 0.178 0.178 0.178 0.178 0.078 0.079 0.079 0.0800.0800.080 0.0800.0800.0800.0800.080 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 0.0860.0860.086 0.086 0.086 0.0860.086 0.086 0.088 0.088 0.089 0.089 0.0900.090 0.0900.0900.0900.0900.090 0.092 0.092 0.093 0.093 0.0940.094 0.0940.0940.0940.0940.094 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.0770.112 0.114 0.115 0.1160.117 0.119 0.119 0.119 0.119 0.119 0.119

0.092 0.091 0.0900.089 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 0.1100.109 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 0.0960.096 0.096 0.092 0.093 0.093 0.0940.0940.095 0.095 0.095 0.095 0.095 0.095 0.096 0.096 0.0960.0960.0960.096 0.096 0.096 0.0960.096 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 0.0860.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.129 0.129 0.1300.131 0.131 0.132 0.132 0.132 0.132 0.132 0.132 0.107 0.106 0.105 0.1040.103 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 0.1040.104 0.1040.1040.1040.1040.104 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 0.0800.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.098 0.099 0.099 0.099 0.1000.100 0.1000.1000.1000.1000.100 0.099 0.100 0.101 0.102 0.103 0.104 0.1040.1040.1040.1040.104 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 0.0960.096 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 0.0840.0840.085 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 0.1440.1460.147 0.149 0.149 0.149 0.149 0.149 0.149 0.084 0.085 0.085 0.085 0.0860.086 0.086 0.086 0.0860.086 0.086 0.095 0.094 0.093 0.092 0.091 0.090 0.0900.0900.0900.0900.090 0.089 0.089 0.089 0.0900.0900.090 0.0900.0900.0900.0900.090 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 0.0900.090 0.0900.0900.0900.0900.090 0.105 0.106 0.1060.1060.1060.106 0.106 0.106 0.1060.106 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 0.830.90 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**  0.0840.0840.0840.0840.0840.0840.0840.0840.0840.0840.0840.084 0.1000.1000.1000.1000.1000.1000.1000.1000.1000.1000.1000.100 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 0.0800.0800.0800.0800.0800.0800.0800.0800.0800.0800.0800.080 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 0.0640.0640.0640.0640.0640.0640.0640.0640.0640.0640.0640.064 0.076 0.0760.0760.0760.0760.076 0.076 0.076 0.076 0.0760.076 0.076 0.0700.0700.0700.0700.0700.0700.0700.0700.0700.0700.0700.070 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 0.0640.0640.0640.0640.0640.0640.0640.0640.0640.0640.0640.064 0.0840.0840.0840.0840.0840.0840.0840.0840.0840.0840.0840.084 0.096 0.0960.0960.0960.0960.096 0.096 0.096 0.096 0.0960.096 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 0.0660.0660.0660.0660.066 0.066 0.066 0.066 0.0660.066 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 0.0740.0740.0740.0740.0740.0740.0740.0740.0740.0740.0740.074 0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.0840.0840.0840.0840.0840.0840.0840.0840.0840.0840.0840.084 0.1040.1040.1040.1040.1040.1040.1040.1040.1040.1040.1040.1040.0800.0800.0800.0800.0800.0800.0800.0800.0800.0800.0800.080

0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.0800.0800.0800.0800.0800.0800.0800.0800.0800.0800.0800.080 0.106 0.1060.1060.1060.1060.106 0.106 0.106 0.106 0.1060.106 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 0.1060.1060.1060.1060.106 0.106 0.106 0.106 0.1060.106 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 0.1000.1000.1000.1000.1000.1000.1000.1000.1000.1000.1000.100 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 0.0740.0740.0740.0740.0740.0740.0740.0740.0740.0740.0740.074 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 0.0800.0800.0800.0800.0800.0800.0800.0800.0800.0800.0800.080 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 0.0960.0960.0960.0960.096 0.096 0.096 0.096 0.0960.096 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 0.1210.111 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 0.0960.0960.0960.0960.096 0.096 0.096 0.096 0.0960.096 0.096 0.156 0.1560.1560.1560.1560.156 0.156 0.156 0.156 0.1560.156 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 0.0700.0700.0700.0700.0700.0700.0700.0700.0700.0700.0700.070 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.0940.0940.0940.0940.0940.0940.0940.0940.0940.0940.0940.094 0.056 0.0560.0560.0560.0560.056 0.056 0.056 0.056 0.0560.056 0.056 0.096 0.0960.0960.0960.0960.096 0.096 0.096 0.096 0.0960.096 0.096 0.1040.1040.1040.1040.1040.1040.1040.1040.1040.1040.1040.104 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 0.1340.1340.1340.1340.1340.1340.1340.1340.1340.1340.1340.134 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 0.0840.0840.0840.0840.0840.0840.0840.0840.0840.0840.0840.084 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 0.0940.0940.0940.0940.0940.0940.0940.0940.0940.0940.0940.094 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.1000.1000.1000.1000.1000.1000.1000.1000.1000.1000.1000.100

**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 0.1160.1160.1160.1160.116 0.116 0.116 0.116 0.1160.116 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 0.1340.1340.1340.1340.1340.1340.1340.1340.1340.1340.1340.134 0.1440.1440.1440.1440.1440.1440.1440.1440.1440.1440.1440.144 0.1200.1200.1200.1200.1200.1200.1200.1200.1200.1200.1200.120 0.1000.1000.1000.1000.1000.1000.1000.1000.1000.1000.1000.100 0.178 0.178 0.178 0.178 0.178 0.178 0.178 0.178 0.178 0.178 0.178 0.178 0.0800.0800.0800.0800.0800.0800.0800.0800.0800.0800.0800.080 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 0.0860.0860.0860.0860.086 0.086 0.086 0.086 0.0860.086 0.086 0.0900.0900.0900.0900.0900.0900.0900.0900.0900.0900.0900.090 0.0940.0940.0940.0940.0940.0940.0940.0940.0940.0940.0940.094 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.0770.119 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 0.0960.0960.0960.0960.096 0.096 0.096 0.096 0.0960.096 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 0.0960.0960.0960.0960.096 0.096 0.096 0.096 0.0960.096 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 0.1040.1040.1040.1040.1040.1040.1040.1040.1040.1040.1040.104 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 0.1000.1000.1000.1000.1000.1000.1000.1000.1000.1000.1000.100 0.1040.1040.1040.1040.1040.1040.1040.1040.1040.1040.1040.104 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 0.0960.0960.0960.0960.096 0.096 0.096 0.096 0.0960.096 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 0.0860.0860.0860.0860.086 0.086 0.086 0.086 0.0860.086 0.086 0.0900.0900.0900.0900.0900.0900.0900.0900.0900.0900.0900.090 0.0900.0900.0900.0900.0900.0900.0900.0900.0900.0900.0900.090 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 0.0900.0900.0900.0900.0900.0900.0900.0900.0900.0900.0900.090 0.106 0.1060.1060.1060.1060.106 0.106 0.106 0.106 0.1060.106 0.106**2078 2079**  **2080 2081**  **2082 2083** 

**69 70**  **71 72**  **73 74**  0.0840.0840.0840.0840.0840.084 0.1000.1000.1000.1000.1000.100 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 0.0800.0800.0800.0800.0800.080 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 0.0640.0640.0640.0640.0640.064 0.076 0.0760.0760.0760.0760.076 0.0700.0700.0700.0700.0700.070 0.068 0.068 0.068 0.068 0.068 0.068 0.071 0.071 0.071 0.071 0.071 0.071 0.0640.0640.0640.0640.0640.064 0.0840.0840.0840.0840.0840.084 0.096 0.0960.0960.0960.0960.096 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 0.0660.0660.0660.0660.066 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 0.0740.0740.0740.0740.0740.074 0.052 0.052 0.052 0.052 0.052 0.052 0.0840.0840.0840.0840.0840.084 0.1040.1040.1040.1040.1040.1040.0800.0800.0800.0800.0800.080

0.065 0.065 0.065 0.065 0.065 0.065 0.0800.0800.0800.0800.0800.080 0.106 0.1060.1060.1060.1060.106 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 0.1060.1060.1060.1060.106 0.105 0.105 0.105 0.105 0.105 0.105 0.1000.1000.1000.1000.1000.100 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 0.0740.0740.0740.0740.0740.074 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 0.0800.0800.0800.0800.0800.080 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 0.0960.0960.0960.0960.096 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 0.1210.111 0.111 0.111 0.111 0.111 0.111

0.139 0.139 0.139 0.139 0.139 0.139 0.096 0.0960.0960.0960.0960.096 0.156 0.1560.1560.1560.1560.156 0.083 0.083 0.083 0.083 0.083 0.083 0.0700.0700.0700.0700.0700.070 0.095 0.095 0.095 0.095 0.095 0.095 0.0940.0940.0940.0940.0940.094 0.056 0.0560.0560.0560.0560.056 0.096 0.0960.0960.0960.0960.096 0.1040.1040.1040.1040.1040.104 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 0.1340.1340.1340.1340.1340.134 0.079 0.079 0.079 0.079 0.079 0.079 0.099 0.099 0.099 0.099 0.099 0.099 0.0840.0840.0840.0840.0840.084 0.052 0.052 0.052 0.052 0.052 0.052 0.071 0.071 0.071 0.071 0.071 0.071 0.0940.0940.0940.0940.0940.094 0.083 0.083 0.083 0.083 0.083 0.083 0.1000.1000.1000.1000.1000.100

**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 0.1160.1160.1160.1160.116 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 0.1340.1340.1340.1340.1340.134 0.1440.1440.1440.1440.1440.144 0.1200.1200.1200.1200.1200.120 0.1000.1000.1000.1000.1000.100 0.178 0.178 0.178 0.178 0.178 0.178 0.0800.0800.0800.0800.0800.080 0.093 0.093 0.093 0.093 0.093 0.093 0.086 0.0860.0860.0860.0860.086 0.0900.0900.0900.0900.0900.090 0.0940.0940.0940.0940.0940.094 0.077 0.077 0.077 0.077 0.077 0.0770.119 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 0.0960.0960.0960.0960.096 0.095 0.095 0.095 0.095 0.095 0.095 0.096 0.0960.0960.0960.0960.096 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 0.1040.1040.1040.1040.1040.104 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 0.1000.1000.1000.1000.1000.100 0.1040.1040.1040.1040.1040.104 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 0.0960.0960.0960.0960.096 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 0.0860.0860.0860.0860.086 0.0900.0900.0900.0900.0900.090 0.0900.0900.0900.0900.0900.090 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 0.0900.0900.0900.0900.0900.090 0.106 0.1060.1060.1060.1060.106

### 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 inserted into the analysis on 6/21/2011 was set equal to 1.25, or roughly an additionsl 0.5% Low Econ Case is calculated the same as the High Econ Case. The multiplier was initially set to 0.75, or roughly 0.5% lower than the reference case.** 

**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 **High Econ Case developed by multiplying the reference case by the Water-Ref-to-High-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% Low Econ Case is calculated the same as the High Econ Case. The multiplier was initially 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%

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.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 **High Econ Case developed by multiplying the reference case by the Water-Ref-to-High-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%**

**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**

895.4 939.0 984.71032.61082.81135.51190.71248.61309.41373.11439.9 4.86% 4.86% 4.86%4.86%4.86%4.86%4.86%4.86%4.86%4.86%4.86% 360.1 370.1 380.3 390.9401.7412.9 424.3 436.1 448.2 460.6 473.4 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**

1509.91583.41660.41741.21825.91914.72007.92105.62208.02315.42428.1 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** 

2546.22670.12800.02936.23079.03228.8 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 CostsFresno 494,665 5.0% 113.7 5.6 105.8 Los Angeles 3,792,621 38.0% 112.6 42.8 105.3 Oakland 390,724 3.9% 144.9 5.7 118.9 Oxnard 197,899 2.0% 112.6 2.2 105.3 Redding 89,861 0.9% 107.5 1.0 103.2 Riverside 303,871 3.0% 112.6 3.4 105.3 Sacramento 466,488 4.7% 114.9 5.4 106.3 San Diego 1,307,402 13.1% 111.7 14.6 105.0 San Francisco 805,235 8.1% 165.7 13.4 127.5 San Jose 945,942 9.5% 144.4 13.7 118.6 Santa Barbara 88,410 0.9% 112.6 1.0 105.3 Stockton 291,707 2.9% 113.7 3.3 105.8 Vallejo 115,942 1.2% 129.0 1.5 112.2 9,974,515 100.0% 121.2

Colorado Colorado Springs 416,427 29.4% 75.9 22.3 90.0 Denver 600,158 42.3% 82.1 34.7 92.5 Fort Collins 143,986 10.1% 77.3 7.8 90.5 Grand Junction 58,566 4.1% 65.5 2.7 85.6 Greeley 92,889 6.5% 72.8 4.8 88.7 Pueblo 106,595 7.5% 69.4 5.2 87.2 1,418,621 100.0% 77.5

Connecticut Bridgeport 144,229 16.9% 112.8 19.1 105.4 Bristol 60,477 7.1% 112.8 8.0 105.4 Hartford 124,775 14.7% 112.8 16.5 105.5 New Britain 73,206 8.6% 112.8 9.7 105.4 New Haven 129,779 15.2% 112.8 17.2 105.4 Norwalk 85,603 10.1% 112.8 11.3 105.4 Stamford 122,643 14.4% 112.9 16.3 105.5 Waterbury 110,366 13.0% 112.8 14.6 105.4 851,078 100.0% 112.8

Delaware Wilmington 70,851 1 116.1 116.1 106.8 70,851 116.1

District of Columbia Washington 601,723 1 94.9 94.9 98.0 601,723 94.9Florida Daytona Beach 61,005 2.3% 78.8 1.8 91.1 Fort Lauderdale 165,521 6.3% 69.4 4.4 87.1 Jacksonville 821,784 31.5% 66.7 21.0 86.0 Melbourne 76,068 2.9% 81.0 2.4 92.0 Miami 399,457 15.3% 73.0 11.2 88.6 Orlando 238,300 9.1% 62.0 5.7 84.0 Panama City 36,484 1.4% 41.3 0.6 75.4 Pensacola 51,923 2.0% 57.5 1.1 82.2 St Petersburg 244,769 9.4% 58.6 5.5 82.6 Tallahassee 181,376 6.9% 42.7 3.0 76.0 Tampa 335,709 12.9% 88.7 11.4 95.2 2,612,396 100.0% 68.0

Georgia Albany 77,434 6.6% 69.8 4.6 87.3 Atlanta 420,003 35.9% 74.4 26.7 89.3 Augusta 200,549 17.1% 67.2 11.5 86.3 Columbus 189,885 16.2% 51.0 8.3 79.5 Macon 91,351 7.8% 67.8 5.3 86.5 Savannah 136,286 11.6% 60.5 7.0 83.4 Valdosta 54,518 4.7% 69.7 3.2 87.3 1,170,026 100.0% 66.7

Hawaii Honolulu 337,256 1 108.6 108.6 103.7 337,256 108.6

Idaho Boise 205,671 61.2% 67.2 41.1 86.3 Lewiston 31,894 9.5% 78.8 7.5 91.6 Pocatello 54,255 16.1% 67.2 10.9 86.3 Twin Falls 44,125 13.1% 56.9 7.5 82.0 335,945 100.0% 66.9

Illinois Chicago 2,695,598 80.9% 136.5 110.5 115.3 Decatur 76,122 2.3% 100.3 2.3 100.2 East St Louis 27,006 0.8% 95.4 0.8 98.1 Joliet 147,433 4.4% 136.2 6.0 115.2 Peoria 115,007 3.5% 104.2 3.6 101.8 Rockford 152,871 4.6% 114.3 5.2 106.0 Springfield 116,250 3.5% 102.5 3.6 101.03,330,287 100.0% 132.0

Indiana Anderson 56,129 3.4% 75.7 2.6 89.8 Bloomington 80,405 4.9% 79.4 3.9 91.2 Evansville 117,429 7.1% 80.9 5.8 92.0 Fort Wayne 253,691 15.4% 76.0 11.7 90.0 Gary 80,294 4.9% 105.9 5.2 102.4 Indianapolis 829,718 50.3% 81.3 40.9 92.1 Muncie 70,085 4.2% 75.7 3.2 89.7 South Bend 101,168 6.1% 78.0 4.8 90.7 Terre Haute 60,785 3.7% 80.0 2.9 91.6 1,649,704 100.0% 80.9

Iowa Cedar Rapids 126,326 18.0% 83.8 15.1 93.4 Council Bluffs 62,230 8.9% 76.3 6.8 90.2 Davenport 99,685 14.2% 91.7 13.1 96.7 Des Moines 203,433 29.0% 83.2 24.2 93.0 Dubuque 57,637 8.2% 78.2 6.4 91.0 Sioux City 82,684 11.8% 70.9 8.4 88.0 Waterloo 68,406 9.8% 83.1 8.1 93.1 700,401 100.0% 82.0

Kansas Dodge City 27,340 3.7% 69.0 2.6 87.1 Kansas City 145,786 20.0% 101.3 20.2 100.6 Salina 47,707 6.5% 69.1 4.5 87.2 Topeka 127,473 17.4% 58.5 10.2 82.8 Wichita 382,368 52.3% 65.1 34.1 85.4 730,674 100.0% 71.6

Kentucky Bowling Green 58,067 5.8% 83.0 4.8 92.9 Lexington 295,803 29.3% 62.9 18.4 84.5 Louisville 597,337 59.2% 81.5 48.3 92.3 Owensboro 57,265 5.7% 66.6 3.8 86.0 1,008,472 100.0% 75.3

Louisiana Alexandria 47,723 5.1% 52.3 2.7 80.3 Baton Rouge 229,493 24.4% 60.4 14.7 83.5 Lake Charles 71,993 7.6% 61.1 4.7 83.9 Monroe 48,815 5.2% 51.3 2.7 79.8New Orleans 343,829 36.5% 66.0 24.1 85.8 Shreveport 199,311 21.2% 56.3 11.9 81.8 941,164 100.0% 60.7

Maine Augusta 19,136 12.3% 66.8 8.2 86.2 Bangor 33,039 21.3% 62.7 13.4 84.6 Lewiston 36,592 23.6% 62.7 14.8 84.6 Portland 66,194 42.7% 62.7 26.8 84.5 154,961 100.0% 63.2

Maryland Baltimore 620,961 94.0% 85.7 80.6 94.1 Hagerstown 39,662 6.0% 85.0 5.1 93.8 660,623 100.0% 85.7

Massachusetts Boston 617,594 42.4% 129.0 54.7 112.2 Brockton 93,810 6.4% 110.3 7.1 104.4 Fall River 88,857 6.1% 110.0 6.7 104.3 Hyannis (Not used)

- 110.0 0.0 104.3 Lawrence 76,377 5.2% 113.0 5.9 105.5 Lowell 106,519 7.3% 123.2 9.0 109.8 New Bedford 95,072 6.5% 110.0 7.2 104.3 Pittsfield 44,737 3.1% 96.6 3.0 98.7 Springfield 153,060 10.5% 104.4 11.0 102.0 Worcester 181,045 12.4% 112.6 14.0 105.3 1,457,071 100.0% 118.5

Michigan Ann Arbor 113,934 7.6% 102.1 7.8 100.9 Dearborn 98,153 6.6% 107.8 7.1 103.3 Detroit 713,777 47.8% 111.2 53.1 104.7 Flint 102,434 6.9% 96.1 6.6 98.4 Grand Rapids 188,040 12.6% 80.6 10.1 91.8 Kalamazoo 74,262 5.0% 83.0 4.1 92.9 Lansing 114,297 7.6% 93.8 7.2 97.3 Muskegon 38,401 2.6% 85.0 2.2 93.6 Saginaw 51,508 3.4% 87.2 3.0 94.7 1,494,806 100.0% 101.2

Minnesota Duluth 86,265 9.3% 99.7 9.3 99.9 Minneapolis 382,578 41.3% 124.0 51.2 109.9Rochester 106,769 11.5% 100.3 11.6 100.1 Saint Paul 285,068 30.8% 116.8 35.9 106.9 St Cloud 65,842 7.1% 123.9 8.8 109.8 926,522 100.0% 116.8

Mississippi Biloxi 44,054 15.0% 51.3 7.7 79.6 Greenville 34,400 11.7% 52.2 6.1 80.0 Jackson 173,514 59.2% 57.8 34.2 82.3 Meridian 41,148 14.0% 60.1 8.4 83.3 293,116 100.0% 56.5

Missouri Cape Girardeau 37,941 3.1% 97.1 3.0 98.7 Columbia 108,500 9.0% 97.4 8.7 98.9 Joplin 50,150 4.1% 49.1 2.0 79.0 Kansas City 459,787 37.9% 108.7 41.2 103.7 Springfield 159,498 13.2% 72.3 9.5 88.5 St Joseph 76,780 6.3% 89.2 5.7 95.7 St Louis 319,294 26.3% 103.3 27.2 101.3 1,211,950 100.0% 97.4

Montana Billings 104,170 35.7% 73.1 26.1 88.8 Butte 34,200 11.7% 70.0 8.2 87.6 Great Falls 58,505 20.0% 75.2 15.1 89.8 Helena 28,190 9.7% 71.5 6.9 88.2 Missoula 66,788 22.9% 69.1 15.8 87.2 291,853 100.0% 72.1

Nebraska Grand Island 48,520 6.6% 80.1 5.2 91.7 Lincoln 258,379 34.9% 80.0 27.9 91.7 North Platte 24,733 3.3% 75.4 2.5 89.8 Omaha 408,958 55.2% 79.9 44.1 91.5 740,590 100.0% 79.8

Nevada Carson City 55,274 6.4% 79.9 5.1 91.5 Las Vegas 583,756 67.5% 110.0 74.3 104.2 Reno 225,221 26.1% 79.9 20.8 91.6 864,251 100.0% 100.2New Hampshire Manchester 109,565 50.5% 83.2 42.0 93.0 Nashua 86,494 39.9% 83.2 33.2 93.1 Portsmouth 20,779 9.6% 88.0 8.4 95.1 216,838 100.0% 83.7

New Jersey Camden 77,344 8.1% 123.7 10.0 110.0 Elizabeth 124,969 13.0% 127.6 16.6 111.6 Jersey City 247,597 25.8% 127.1 32.8 111.4 Newark 277,140 28.9% 127.6 36.9 111.7 Paterson 146,199 15.3% 127.1 19.4 111.4 Trenton 84,913 8.9% 127.5 11.3 111.6 958,162 100.0% 127.1

New Mexico Albuquerque 545,852 67.8% 69.8 47.3 87.4 Farmington 45,877 5.7% 69.8 4.0 87.4 Las Cruces 97,618 12.1% 69.5 8.4 87.5 Roswell 48,366 6.0% 69.8 4.2 87.4 Santa Fe 67,947 8.4% 69.8 5.9 87.4 805,660 100.0% 69.8

New York Albany 97,856 1.0% 94.2 1.0 97.6 Binghamton 47,376 0.5% 82.5 0.4 93.0 Buffalo 261,310 2.8% 92.6 2.6 96.9 Hicksville (Don't use)

- 0.0% 146.9 0.0 119.4 New York 8,175,133 87.5% 166.0 145.2 127.6 Riverhead (Don't Use)

- 0.0% 145.6 0.0 119.0 Rochester 210,565 2.3% 89.1 2.0 95.4 Schenectady 66,135 0.7% 93.6 0.7 97.5 Syracuse 145,170 1.6% 86.7 1.3 94.6 Utica 62,235 0.7% 80.2 0.5 91.9 Watertown 27,023 0.3% 81.8 0.2 92.6 White Plains 56,853 0.6% 120.5 0.7 108.8 Yonkers 195,976 2.1% 120.5 2.5 108.8 9,345,632 100.0% 157.3

North Carolina Asheville 83,393 3.7% 37.8 1.4 74.3 Charlotte 731,424 32.5% 37.9 12.3 74.2 Durham 228,330 10.1% 36.6 3.7 73.8 Fayetteville 200,564 8.9% 37.7 3.4 74.2Greensboro 269,666 12.0% 37.9 4.5 74.3 Raleigh 403,892 17.9% 36.1 6.5 73.5 Wilmington 106,476 4.7% 37.5 1.8 74.2 Winston-Salem 229,617 10.2% 36.5 3.7 73.7 2,253,362 100.0% 37.3

North Dakota Bismarck 61,272 23.5% 56.4 13.3 82.0 Fargo 105,549 40.5% 59.4 24.1 83.2 Grand Forks 52,838 20.3% 36.4 7.4 73.7 Minot 40,888 15.7% 56.4 8.9 82.0 260,547 100.0% 53.6

Ohio Akron 199,110 8.4% 89.5 7.5 95.5 Canton 73,007 3.1% 74.7 2.3 89.4 Cincinnati 296,943 12.5% 82.6 10.3 92.7 Cleveland 396,815 16.7% 99.3 16.6 99.6 Columbus 787,033 33.2% 90.7 30.1 96.1 Dayton 141,527 6.0% 78.9 4.7 91.6 Lorain 64,097 2.7% 84.8 2.3 93.6 Springfield 60,608 2.6% 78.9 2.0 91.6 Toledo 287,208 12.1% 92.7 11.2 96.9 Youngstown 66,982 2.8% 90.8 2.6 96.1 2,373,330 100.0% 89.6

Oklahoma Enid 49,379 4.3% 62.7 2.7 84.6 Lawton 96,867 8.4% 62.7 5.2 84.6 Muskogee 39,223 3.4% 23.9 0.8 68.4 Oklahoma City 579,999 50.1% 63.6 31.9 84.9 Tulsa 391,906 33.9% 48.4 16.4 78.6 1,157,374 100.0% 54.3

Oregon Eugene 156,185 16.1% 98.7 15.9 99.5 Medford 74,907 7.7% 98.7 7.6 99.5 Portland 583,776 60.2% 98.7 59.4 99.6 Salem 154,637 16.0% 98.7 15.7 99.6 969,505 100.0% 98.7

Pennsylvania Allentown 118,032 5.0% 110.3 5.5 104.5 Altoona 46,320 2.0% 82.9 1.6 92.8Erie 101,786 4.3% 92.2 4.0 96.6 Harrisburg 49,528 2.1% 89.8 1.9 95.8 Phildelphia 1,526,006 64.8% 129.0 83.6 112.1 Pittsburgh 305,704 13.0% 100.4 13.0 100.3 Reading 88,082 3.7% 106.9 4.0 102.9 Scranton 76,089 3.2% 98.4 3.2 99.5 York 43,718 1.9% 90.1 1.7 96.0 2,355,265 100.0% 118.5

Rhode Island Providence 178,042 1 108.0 108.0 103.3 178,042 108.0

South Carolina Charleston 120,083 31.4% 40.8 12.8 75.5 Columbia 129,272 33.9% 36.1 12.2 73.4 Florence 37,056 9.7% 36.1 3.5 73.6 Greenville 58,409 15.3% 34.6 5.3 73.0 Spartanburg 37,013 9.7% 34.6 3.4 73.0 381,833 100.0% 37.2

South Dakota Aberdeen 26,091 10.0% 43.7 4.4 76.6 Pierre 13,646 5.2% 43.4 2.3 76.4 Rapid City 67,956 26.0% 43.9 11.4 76.7 Sioux Falls 153,888 58.8% 42.2 24.8 76.0 261,581 100.0% 42.9

Tennessee Chatanooga 167,674 9.6% 63.1 6.1 84.7 Jackson 65,211 3.7% 70.5 2.6 87.7 Johnson City 63,152 3.6% 57.6 2.1 82.2 Knoxville 178,874 10.2% 66.5 6.8 85.9 Memphis 646,889 37.0% 71.2 26.3 87.9 Nashville 626,681 35.8% 75.9 27.2 89.8 1,748,481 100.0% 71.1

Texas Abilene 117,063 1.4% 46.2 0.6 77.7 Amarillo 190,695 2.3% 52.3 1.2 80.2 Austin 790,390 9.5% 56.5 5.4 82.0 Beaumont 118,296 1.4% 60.6 0.9 83.6 Corpus Christi 305,215 3.7% 41.0 1.5 75.5 Dallas 1,197,816 14.4% 64.5 9.3 85.1El Paso 649,121 7.8% 36.2 2.8 73.5 Fort Worth 741,206 8.9% 58.9 5.2 82.9 Houston 2,099,451 25.2% 67.4 17.0 86.4 Laredo 236,091 2.8% 39.7 1.1 74.9 Lubbock 229,573 2.8% 45.3 1.2 77.1 Odessa 99,940 1.2% 45.4 0.5 77.4 San Antonio 1,327,407 15.9% 66.4 10.6 86.0 Waco 124,805 1.5% 52.4 0.8 80.3 Wichita Falls 104,553 1.3% 47.7 0.6 78.3 8,331,622 100.0% 58.8

Utah Logan 48,174 11.2% 70.2 7.9 87.6 Ogden 82,825 19.3% 70.2 13.5 87.6 Provo 112,488 26.2% 70.2 18.4 87.5 Salt Lake City 186,440 43.4% 70.2 30.4 87.6 429,927 100.0% 70.2

Vermont Burlington 42,417 72.0% 63.5 45.7 84.8 Rutland 16,495 28.0% 63.5 17.8 84.9 58,912 100.0% 63.5

Virginia Alexandria 139,966 12.0% 89.6 10.7 95.9 Arlington 207,627 17.8% 86.6 15.4 94.6 Newport News 180,719 15.5% 64.2 9.9 85.3 Norfolk 242,803 20.8% 63.5 13.2 84.9 Portsmouth 95,535 8.2% 63.5 5.2 85.0 Richmond 204,214 17.5% 56.3 9.8 81.9 Roanoke 97,032 8.3% 48.5 4.0 78.8 1,167,896 100.0% 68.3

Washington Everett 103,019 7.3% 92.8 6.7 97.1 Richland 48,058 3.4% 102.2 3.5 101.2 Seattle 608,660 42.9% 118.3 50.7 107.6 Spokane 208,916 14.7% 77.5 11.4 90.8 Tacoma 198,397 14.0% 92.9 13.0 97.1 Vancouver 161,791 11.4% 94.1 10.7 97.7 Yakima 91,067 6.4% 102.3 6.6 101.0 1,419,908 100.0% 102.6

West VirginiaCharleston 51,400 32.0% 84.0 26.9 93.4 Huntington 49,138 30.6% 83.3 25.5 93.3 Parkersburg 31,492 19.6% 86.8 17.0 94.6 Wheeling 28,486 17.7% 88.9 15.8 95.6 160,516 100.0% 85.2

Wisconsin Eau Claire 65,883 5.4% 86.7 4.7 94.5 Green Bay 104,057 8.5% 84.8 7.2 93.9 Kenosha 99,218 8.1% 97.0 7.8 98.8 La Crosse 51,320 4.2% 87.5 3.7 94.9 Madison 233,209 19.0% 96.8 18.4 98.6 Milwaukee 594,833 48.5% 104.0 50.4 101.6 Racine 78,860 6.4% 97.0 6.2 98.7 1,227,380 100.0% 98.4

Wyoming Casper 55,316 40.1% 56.2 22.6 81.8 Cheyenne 59,466 43.1% 56.3 24.3 81.8 Rock Springs 23,036 16.7% 53.9 9.0 80.8 137,818 100.0% 55.9 

## Sources **Population:**US Census Bureau, U.S. Census Bureau, 2010 Census. 2010 Census Redistricting Data (Public Law 94-171) Summary File, Tables GCT-PL1. http://factfinder2.census.gov/faces/nav/jsf/pages/searchresults.xhtml?refresh=t. Last accessed 6/8/2011. 

### Costs:RS Means 2011. City Cost Indexes, RJ103-010 Building Systems. RS Means Construction Publishers & Consultants, Kingston, MACalculated Alabama 6 883,685 4,779,736 1.55% 20.7 Alaska 9 354,636 710,231 0.23% 16.7 Arizona 8 2,672,221 6,392,017 2.07% 18.7 Arkansas 7 425,998 2,915,918 0.94% 17.2 California 99,974,515.00 37,253,956 12.07% 7.5 Colorado 8 1,418,621 5,029,196 1.63% 80.8 Connecticut 1 851,078 3,574,097 1.16%

Delaware 5 70,851 897,934 0.29% Dist. of Columbia 5 601,723 601,723 0.19% 84.5 Florida 5 1,170,026 18,801,310 6.09% 9.2 Georgia 5 1,170,026 9,687,653 3.14% 8.7 Hawaii 9 337,256 1,360,301 0.44% 102.4 Idaho 8 335,945 1,567,582 0.51%

Illinois 3 3,330,287 12,830,632 4.16% Indiana 3 1,649,704 6,483,802 2.10% 2.3 Iowa 4 700,401 3,046,355 0.99% 20.3 Kansas 4 730,674 2,853,118 0.92% 50.7 Kentucky 6 1,008,472 4,339,367 1.41% 1.3 Louisiana 7 941,164 4,533,372 1.47% 17.2 Maine 1 154,961 1,328,361 0.43% 91.8 Maryland 5 660,623 5,773,552 1.87%

Massachusetts 1 1,457,071 6,547,629 2.12% Michigan 3 1,494,806 9,883,640 3.20% 16.3 Minnesota 4 926,522 5,303,925 1.72% 12.9 Mississippi 6 293,116 2,967,297 0.96% 38.0 Missouri 4 1,211,950 5,988,927 1.94% 9.4 Montana 8 291,853 989,415 0.32% 5.8 Nebraska 4 740,590 1,826,341 0.59% 82.4 Nevada 8 864,251 2,700,551 0.87%

New Hampshire 1 216,838 1,316,470 0.43% New Jersey 2 958,162 8,791,894 2.85% 3.5 New Mexico 8 805,660 2,059,179 0.67% 3.6 New York 2 9,345,632 19,378,102 6.28% State Population Weights 

## CALCULATIONS FOR STATE-LEVEL INSTALLATION COST ADJUSTMENTS

Labor & Materials Costs

Census Division State 

## Population Weights and RS Means Indexes

Sum of City Populations Used 2010 U.S.

Population, 2010 Census To Calculate State Indexes5.2 North Carolina 5 2,253,362 9,535,483 3.09% 40.0 North Dakota 4 260,547 672,591 0.22% 4.7 Ohio 3 2,373,330 11,536,504 3.74% 2.1 Oklahoma 7 1,157,374 3,751,351 1.22% 0.9 Oregon 9 969,505 3,831,074 1.24% 3.2 Pennsylvania 2 2,355,265 12,702,379 4.11% 5.0 Rhode Island 1 178,042 1,052,567 0.34% 13.8 South Carolina 5 381,833 4,625,364 1.50% 10.3 South Dakota 4 261,581 814,180 0.26% 11.2 Tennessee 6 1,748,481 6,346,105 2.06% 0.9 Texas 7 8,331,622 25,145,561 8.14% 3.1 Utah 8 429,927 2,763,885 0.90% 1.3 Vermont 1 58,912 625,741 0.20% 108.9 Virginia 5 1,167,896 8,001,024 2.59%

Washington 9 1,419,908 6,724,540 2.18% West Virginia 5 160,516 1,852,994 0.60% 26.4 Wisconsin 3 1,227,380 5,686,986 1.84% 39.1 Wyoming 8 137,818 563,626 0.18% 9.2 U.S. Totals 72,922,617 308,745,538 100.00% 3.5 5.8 6.6 90.6

17.9 7.5 15.5 9.1 16.1 10.6 15.2 13.7 105.4

106.8 106.8

98.0 98.02.1 5.5 27.1 2.7 13.5 7.7 1.1 1.6 7.7 5.3 12.2 86.5

5.8 32.1 14.8 12.9 6.8 9.7 4.1 86.1

103.7 103.7

52.8 8.7 13.9 10.8 86.2

93.3 2.3 0.8 5.1 3.5 4.9 3.5113.4

3.1 4.4 6.5 13.8 5.0 46.3 3.8 5.6 3.4 91.9

16.8 8.0 13.8 27.0 7.5 10.4 9.1 92.6

3.3 20.1 5.7 14.4 44.7 88.2

5.3 24.8 54.7 4.9 89.7

4.1 20.4 6.4 4.131.3 17.3 83.7

10.6 18.0 20.0 36.1 84.8

88.5 5.6 94.1

47.6 6.7 6.4 0.0 5.5 8.0 6.8 3.0 10.7 13.1 107.8

7.7 6.8 50.0 6.7 11.5 4.6 7.4 2.4 3.3 100.5

9.3 45.411.5 32.9 7.8 106.9

12.0 9.4 48.7 11.7 81.8

3.1 8.9 3.3 39.3 11.6 6.1 26.7 99.0

31.7 10.3 18.0 8.5 20.0 88.4

6.0 32.0 3.0 50.5 91.5

5.9 70.4 23.9 100.147.0 37.1 9.1 93.2

8.9 14.6 28.8 32.3 17.0 9.9 111.4

59.2 5.0 10.6 5.2 7.4 87.4

1.0 0.5 2.7 0.0 111.6 0.0 2.1 0.7 1.5 0.6 0.3 0.7 2.3 124.0

2.7 24.1 7.5 6.68.9 13.2 3.5 7.5 74.0

19.3 33.7 14.9 12.9 80.8

8.0 2.8 11.6 16.7 31.9 5.5 2.5 2.3 11.7 2.7 95.6

3.6 7.1 2.3 42.5 26.6 78.6

16.0 7.7 60.0 15.9 99.6

5.2 1.84.2 2.0 72.6 13.0 3.8 3.2 1.8 107.7

103.3 103.3

23.7 24.9 7.1 11.2 7.1 74.0

7.6 4.0 19.9 44.7 76.3

8.1 3.3 3.0 8.8 32.5 32.2 87.9

1.1 1.8 7.8 1.2 2.8 12.25.7 7.4 21.8 2.1 2.1 0.9 13.7 1.2 1.0 82.8

9.8 16.9 22.9 38.0 87.6

61.1 23.8 84.8

11.5 16.8 13.2 17.7 7.0 14.3 6.5 87.0

7.0 3.4 46.1 13.4 13.6 11.1 6.5 101.129.9 28.6 18.6 17.0 94.0

5.1 8.0 8.0 4.0 18.7 49.2 6.3 99.3

32.8 35.3 13.5 81.6



### 2010 Census Redistricting Data (Public Law 94-171) Summary File, Tables GCT-PL1.**Number Building Type Analyzed In Current Model Run:**  **8**

Health Care Factor:

Labor 54.3 80.8 1Alabama 58.7 83.5 58.7 105.3 102.4 2Alaska 113.9 105.7 113.9 80.0 91.8 3Arizona 86.6 94.8 86.6 57.5 82.4 4Arkansas 62.2 85.1 62.2 121.2 108.9 5California 131.0 112.4 131.0 77.5 90.6 6Colorado 83.9 93.6 83.9 112.8 105.4 7Connecticut 122.0 108.8 122.0 116.1 106.8 8Delaware 125.6 110.2 125.6 94.9 98.0 9Dist. of Columbia 102.6 101.2 102.6 68.0 86.5 10Florida 73.5 89.3 73.5 66.7 86.1 11Georgia 72.2 88.8 72.2 108.6 103.7 12Hawaii 117.5 107.0 117.5 66.9 86.2 13Idaho 72.4 89.0 72.4 132.0 113.4 14Illinois 142.8 117.1 142.8 80.9 91.9 15Indiana 87.5 94.9 87.5 82.0 92.6 16Iowa 88.7 95.6 88.7 71.6 88.2 17Kansas 77.4 91.0 77.4 75.3 89.7 18Kentucky 81.4 92.6 81.4 60.7 83.7 19Louisiana 65.7 86.4 65.7 63.2 84.8 20Maine 68.4 87.5 68.4 85.7 94.1 21Maryland 92.7 97.1 92.7 118.5 107.8 22Massachusetts 128.2 111.3 128.2 101.2 100.5 23Michigan 109.4 103.7 109.4 116.8 106.9 24Minnesota 126.3 110.4 126.3 56.5 81.8 25Mississippi 61.1 84.4 61.1 97.4 99.0 26Missouri 105.4 102.1 105.4 72.1 88.4 27Montana 78.0 91.3 78.0 79.8 91.5 28Nebraska 86.3 94.5 86.3 100.2 100.1 29Nevada 108.4 103.3 108.4 83.7 93.2 30New Hampshire 90.5 96.2 90.5 127.1 111.4 31New Jersey 137.4 115.0 137.4 69.8 87.4 32New Mexico 75.5 90.2 75.5 157.3 124.0 33New York 170.1 128.0 170.1 Labor and Materials Means 2011 Labor Index Means

2011 Labor and Materials Labor

State State Name Population Weighted Means Indexes37.3 74.0 34North Carolina 40.3 76.4 40.3

53.6 80.8 35North Dakota 57.9 83.4 57.9 89.6 95.6 36Ohio 96.9 98.7 96.9 54.3 78.6 37Oklahoma 58.8 81.1 58.8 98.7 99.6 38Oregon 106.8 102.8 106.8 118.5 107.7 39Pennsylvania 128.2 111.2 128.2 108.0 107.7 40Rhode Island 116.8 111.2 116.8 37.2 74.0 41South Carolina 40.2 76.4 40.2 42.9 76.3 42South Dakota 46.4 78.7 46.4 71.1 87.9 43Tennessee 76.9 90.7 76.9 58.8 82.8 44Texas 63.6 85.5 63.6 70.2 87.6 45Utah 75.9 90.4 75.9 63.5 84.8 46Vermont 68.7 87.6 68.7 68.3 87.0 47Virginia 73.9 89.8 73.9 102.6 101.1 48Washington 110.9 104.4 110.9 85.2 94.0 49West Virginia 92.2 97.0 92.2 98.4 99.3 50Wisconsin 106.4 102.5 106.4 55.9 81.6 51Wyoming 60.4 84.3 60.4 92.5 96.9 52U.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.=100.0)76.4 40.3 76.4 40.3 76.4 40.3 83.4 57.9 83.4 57.9 83.4 57.9 98.7 96.9 98.7 96.9 98.7 96.9 81.1 58.8 81.1 58.8 81.1 58.8 102.8 106.8 102.8 106.8 102.8 106.8 111.2 128.2 111.2 128.2 111.2 128.2 111.2 116.8 111.2 116.8 111.2 116.8 76.4 40.2 76.4 40.2 76.4 40.2 78.7 46.4 78.7 46.4 78.7 46.4 90.7 76.9 90.7 76.9 90.7 76.9 85.5 63.6 85.5 63.6 85.5 63.6 90.4 75.9 90.4 75.9 90.4 75.9 87.6 68.7 87.6 68.7 87.6 68.7 89.8 73.9 89.8 73.9 89.8 73.9 104.4 110.9 104.4 110.9 104.4 110.9 97.0 92.2 97.0 92.2 97.0 92.2 102.5 106.4 102.5 106.4 102.5 106.4 84.3 60.4 84.3 60.4 84.3 60.4 100.0 100.0 100.0 100.0 100.0 100.04 Education 5 Food Sales 6 Office 7

100% Factor:100% Factor:100% Factor:100%

Labor and Materials Labor Labor and Materials Labor Labor and Materials Labor Labor and Materials 83.5 58.7 83.5 58.7 83.5 58.7 83.5 105.7 113.9 105.7 113.9 105.7 113.9 105.7 94.8 86.6 94.8 86.6 94.8 86.6 94.8 85.1 62.2 85.1 62.2 85.1 62.2 85.1 112.4 131.0 112.4 131.0 112.4 131.0 112.4 93.6 83.9 93.6 83.9 93.6 83.9 93.6 108.8 122.0 108.8 122.0 108.8 122.0 108.8 110.2 125.6 110.2 125.6 110.2 125.6 110.2 101.2 102.6 101.2 102.6 101.2 102.6 101.2 89.3 73.5 89.3 73.5 89.3 73.5 89.3 88.8 72.2 88.8 72.2 88.8 72.2 88.8 107.0 117.5 107.0 117.5 107.0 117.5 107.0 89.0 72.4 89.0 72.4 89.0 72.4 89.0 117.1 142.8 117.1 142.8 117.1 142.8 117.1 94.9 87.5 94.9 87.5 94.9 87.5 94.9 95.6 88.7 95.6 88.7 95.6 88.7 95.6 91.0 77.4 91.0 77.4 91.0 77.4 91.0 92.6 81.4 92.6 81.4 92.6 81.4 92.6 86.4 65.7 86.4 65.7 86.4 65.7 86.4 87.5 68.4 87.5 68.4 87.5 68.4 87.5 97.1 92.7 97.1 92.7 97.1 92.7 97.1 111.3 128.2 111.3 128.2 111.3 128.2 111.3 103.7 109.4 103.7 109.4 103.7 109.4 103.7 110.4 126.3 110.4 126.3 110.4 126.3 110.4 84.4 61.1 84.4 61.1 84.4 61.1 84.4 102.1 105.4 102.1 105.4 102.1 105.4 102.1 91.3 78.0 91.3 78.0 91.3 78.0 91.3 94.5 86.3 94.5 86.3 94.5 86.3 94.5 103.3 108.4 103.3 108.4 103.3 108.4 103.3 96.2 90.5 96.2 90.5 96.2 90.5 96.2 115.0 137.4 115.0 137.4 115.0 137.4 115.0 90.2 75.5 90.2 75.5 90.2 75.5 90.2 128.0 170.1 128.0 170.1 128.0 170.1 128.0 

## STATE RELATIVE INSTALLATION COST INDEXES (U.S.=100.0)76.4 40.3 76.4 40.3 76.4 40.3 76.4 83.4 57.9 83.4 57.9 83.4 57.9 83.4 98.7 96.9 98.7 96.9 98.7 96.9 98.7 81.1 58.8 81.1 58.8 81.1 58.8 81.1 102.8 106.8 102.8 106.8 102.8 106.8 102.8 111.2 128.2 111.2 128.2 111.2 128.2 111.2 111.2 116.8 111.2 116.8 111.2 116.8 111.2 76.4 40.2 76.4 40.2 76.4 40.2 76.4 78.7 46.4 78.7 46.4 78.7 46.4 78.7 90.7 76.9 90.7 76.9 90.7 76.9 90.7 85.5 63.6 85.5 63.6 85.5 63.6 85.5 90.4 75.9 90.4 75.9 90.4 75.9 90.4 87.6 68.7 87.6 68.7 87.6 68.7 87.6 89.8 73.9 89.8 73.9 89.8 73.9 89.8 104.4 110.9 104.4 110.9 104.4 110.9 104.4 97.0 92.2 97.0 92.2 97.0 92.2 97.0 102.5 106.4 102.5 106.4 102.5 106.4 102.5 84.3 60.4 84.3 60.4 84.3 60.4 84.3 100.0 100.0 100.0 100.0 100.0 100.0 100.0Labor Labor and Materials 58.7 83.5 113.9 105.7 86.6 94.8 62.2 85.1 131.0 112.4 83.9 93.6 122.0 108.8 125.6 110.2 102.6 101.2 73.5 89.3 72.2 88.8 117.5 107.0 72.4 89.0 142.8 117.1 87.5 94.9 88.7 95.6 77.4 91.0 81.4 92.6 65.7 86.4 68.4 87.5 92.7 97.1 128.2 111.3 109.4 103.7 126.3 110.4 61.1 84.4 105.4 102.1 78.0 91.3 86.3 94.5 108.4 103.3 90.5 96.2 137.4 115.0 75.5 90.2 170.1 128.0 Current Bldg Type40.3 76.4 57.9 83.4 96.9 98.7 58.8 81.1 106.8 102.8 128.2 111.2 116.8 111.2 40.2 76.4 46.4 78.7 76.9 90.7 63.6 85.5 75.9 90.4 68.7 87.6 73.9 89.8 110.9 104.4 92.2 97.0 106.4 102.5 60.4 84.3 100.0 100.0**# States**  **Tax Rate Population**  **Weight** 1Alabama 8.25% 4,779,736 1.55% 2Alaska 1.40% 710,231 0.23% 3Arizona 8.15% 6,392,017 2.07% 4Arkansas 8.20% 2,915,918 0.94% 5California 9.20% 37,253,956 12.07% 6Colorado 6.40% 5,029,196 1.63% 7Connecticut 6.00% 3,574,097 1.16% 8Delaware 0.00% 897,934 0.29% 9District of Columbia 6.00% 601,723 0.19% 10Florida 6.65% 18,801,310 6.09% 11Georgia 6.95% 9,687,653 3.14% 12Hawaii 4.35% 1,360,301 0.44% 13Idaho 6.05% 1,567,582 0.51% 14Illinois 8.20% 12,830,632 4.16% 15Indiana 7.00% 6,483,802 2.10% 16Iowa 6.85% 3,046,355 0.99% 17Kansas 8.05% 2,853,118 0.92% 18Kentucky 6.00% 4,339,367 1.41% 19Louisiana 8.75% 4,533,372 1.47% 20Maine 5.00% 1,328,361 0.43% 21Maryland 6.00% 5,773,552 1.87% 22Massachusetts 6.25% 6,547,629 2.12% 23Michigan 6.00% 9,883,640 3.20% 24Minnesota 7.20% 5,303,925 1.72% 25Mississippi 7.00% 2,967,297 0.96% 26Missouri 7.25% 5,988,927 1.94% 27Montana 0.00% 989,415 0.32% 28Nebraska 6.00% 1,826,341 0.59% 29Nevada 7.85% 2,700,551 0.87% 30New Hampshire 0.00% 1,316,470 0.43% 31New Jersey 6.95% 8,791,894 2.85% 32New Mexico 6.55% 2,059,179 0.67% 33New York 8.45% 19,378,102 6.28% 34North Carolina 7.85% 9,535,483 3.09% 35North Dakota 5.85% 672,591 0.22% 36Ohio 6.80% 11,536,504 3.74% 37Oklahoma 8.20% 3,751,351 1.22% 38Oregon 0.00% 3,831,074 1.24% 39Pennsylvania 6.40% 12,702,379 4.11% 40Rhode Island 7.00% 1,052,567 0.34% 41South Carolina 7.15% 4,625,364 1.50% 42South Dakota 5.50% 814,180 0.26% 43Tennessee 9.45% 6,346,105 2.06% 44Texas 8.05% 25,145,561 8.14%45Utah 6.70% 2,763,885 0.90% 46Vermont 6.05% 625,741 0.20% 47Virginia 5.00% 8,001,024 2.59% 48Washington 8.80% 6,724,540 2.18% 49West Virginia 6.00% 1,852,994 0.60% 50Wisconsin 5.45% 5,686,986 1.84% 51Wyoming 5.35% 563,626 0.18% 52United States 0.0726308,745,538 100.00%

* 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 4,625,364South Dakota 814,180

Tennessee 6,346,105 Texas 25,145,561 Utah 2,763,885 Vermont 625,741 Virginia 8,001,024 Washington 6,724,540 West Virginia 1,852,994 Wisconsin 5,686,986 Wyoming 563,626 United States 308,745,538

**Source Updated**  Census.gov Last accessed 5/19/2011 Go to <http://www.census.gov>. Select "American FactFinder". Select 'factfinder2.census.gov>. Select "Geographies" and choose "All States within the U.S.". Click on the word "Topics" and choose "Year" and select "2010". Click on "Race".Go to <http://www.census.gov>. Select "American FactFinder". Select 'factfinder2.census.gov>. Select "Geographies" and choose "All States within the U.S.". Click on the word "Topics" and choose "Year" and select "2010". Click on "Race".Go to <http://www.census.gov>. Select "American FactFinder". Select 'factfinder2.census.gov>. Select "Geographies" and choose "All States within the U.S.". Click on the word "Topics" and choose "Year" and select "2010". Click on "Race".**Year #** **Year Maintenance** 

**Costs Repair Costs**  **Annual Discounting at**  **3% Annual** 

**Discounting at 7%**  **Annual**

**Discounting at Discount Rate** 

12016 $107.96 $107.96 1.03 1.07 1.05 22017 $107.96 $107.96 1.06 1.14 1.10 32018 $107.96 $107.96 1.09 1.23 1.16 42019 $107.96 $107.96 1.13 1.31 1.21 52020 $107.96 $107.96 1.16 1.40 1.27 62021 $107.96 $107.96 1.19 1.50 1.34 72022 $107.96 $107.96 1.23 1.61 1.40 82023 $107.96 $107.96 1.27 1.72 1.47 92024 $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**  

## Baseline Repair 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 

## Baseline Maintenance 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%