Worksheet

Labels

LCC Summary

Crystal Ball

NIA Output

Econ Trends

Markups

Engineering

Discounted Costs

Discount Rate

Electricity Prices

Water Prices

Installation Costs

Sales Tax

EnergyConsumption

Population

Maintenance and Repair Costs

Economizer

TSD Tables

CB Results (multiple dates)

Results for NIA

Step

1

2

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

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

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

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

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

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

done currently for this equipment. This sheet is hidden.

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

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

Not used. This sheet is hidden. analysis. 

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

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

What are the Worksheets in the Workbook?

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

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

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

2003 and later.

Description

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

not modify this sheet.

Description

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

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

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

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

loaded as an add-in and activated.

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

your monitor.

Basic instructions for operating the LCC spreadsheet are as follows:

Contains inputs for different schedules of maintenance and repair costs and 

summarizes the data in an annualized format.

Contains Output Data formatted for use by the NIA model.

Contains selected summary input and output information.

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

all estates at each efficincy level.

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

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

market segments

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

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

Contains 2010 census data on population by state.
3

4

4A

4B

5

5A

5B

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

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

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

dropdown or toggle box.

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

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

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

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

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

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

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

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

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

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

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

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

various dropdown input boxes throughout the LCC Summary tab.

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

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

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

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

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

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

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

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

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

(checked boxes make the statement true).

Equipment classes are defined as particular combinations of equipment 

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

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

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

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

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

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

Summary tab will be $0 or blank.

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

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

additional representative level populated. If an equipment class contains fewer 

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

output cells on the LCC Summary tab.

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

and Monte Carlo mode, using Crystal Ball.
Cell formats

These cells are manual Inputs

These cells are calculated inputs
1 Classes Air Cooled <65 kBtu 52 Pop Wght

1 Air Cooled <65 kBtu 1 2%

2 Air Cooled 65 -240 kBtu 2 0%

3 Air Cooled > 240 kBtu 3 2%

4 Water Cooled <65 kBtu 4 1%

5 Water Cooled 65 -240 kBtu 5 12%

6 Water Cooled > 240 kBtu 6 2%

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

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

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

10 Glycol Cooled <65 kBtu 10 6%

11 Glycol Cooled 65 -240 kBtu 11 3%

12 Glycol Cooled > 240 kBtu 12 0%

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

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

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

16 Other 16 1%

17 Other 17 1%

18 Other 18 1%

19 Other 19 1%

20 Other 20 0%

21 Other 21 2%

22 Other 22 2%

23 Other 23 3%

24 Other 24 2%

25 Other 25 1%

26 Other 26 2%

27 Other 27 0%

28 Other 28 1%

29 1%

1 Weights 1 30 0%

1 11% 1 31 3%

2 20% 2 32 1%

3 45% 3 33 6%

4 18% 4 34 3%

5 5% 5 35 0%

6 0% 6 36 4%

7 0% 7 37 1%

8 0% 8 38 1%

1 Standards Efficiency Levels 1 39 4%

1 1 40 0%

Baseline Efficiency Levels

Labels Used In the LCC / PBP Mode

States
2 41 2%

3 42 0%

4 43 2%

5 44 8%

6 45 1%

7 46 0%

8 47 3%

2 Economic Level Reference Case 48 2%

1 49 1%

2 50 2%

3 51 0%

17 Lifetime Probabilities 52 100%

Years Probability

10 0.00%

12 10.00% Number

13.4 20.00% 1

14 10.00% 2

14.7 10.00% 3

15.4 10.00% 4

16.2 10.00% User

18.6 20.00% Selection:

25 10.00%

FALSE

1

2

Conservation Programs

High Growth

Reference Case

Low Growth

8

7

6

5

4

3

2

Low Growth

Reference Case

Use Price Learning
United States 1 1 Years 2017

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

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

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

Arkansas is selected by Crystal Ball based on the st

California weight. Population weights based on the 

Colorado

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

Delaware machines purchased for use in each of th

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

Florida for the U.S. DOE.

Georgia

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

Idaho life assumptions and in Column D is a pro

Illinois of equipment being replaced in a given ye

Indiana come from a Weibul function that yields 

Iowa approximately 8 1/2 years.

Kansas

Kentucky

Louisiana

Maine

Maryland

Massachusetts

Michigan

Minnesota

Mississippi

Missouri

Montana

Nebraska

Nevada

New Hampshire

New Jersey

New Mexico

New York

North Carolina

North Dakota

Ohio

Oklahoma

Oregon

Pennsylvania

Rhode Island

2052

2053

17

18

30

2049

2050

2047

2048

31

32

2034

2035

2036

2046

2043

35

36

37

38

2056

2051

2054

2055

40

33

34

39

2018

6 2022

7

8

2017

2025

2026

2027

2023

2024

2021

2019

2020

9

10

11

12

13

14

2028

2029

2030

2037

2031

2032

2044

2045

2039

2040

2041

2038

29

2042

28

15

16

19

20

2033

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

States

21

22

23

24

25

26

27

1

2

3

4

5
Sounth Carolina

South Dakota Weight Building Type Install Cst Factor

Tennessee 26% Health Care 100%

Texas 9% Education 100%

Utah 65% Office 100%

Vermont

Virginia

Washington

West Virginia

Wisconsin

Wyoming Analysis Type

United States 1

2

Description No. Option

None 1 Flat

Tax Credit 2 Increasing

Rebate User Flat

Both Selection: 1

1 No. Option

1 Flat

2 Increasing

User Increasing

Selection: 2

Conservation Programs Installation Cost

Repair Cost

2

Cooling Tower/Well Water

1

FALSE

3

Low Growth

Reference Case

Use Price Learning

Assumptions Related To Building Types for Crystal Ball, Installatio

Number

FALSE Run Model Undiscounted
 State. In Column F is the relative population weight

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

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

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

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

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

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

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

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

umptions and in Column D is a probability of the piece

pment being replaced in a given year. The probabilities

rom a Weibul function that yields an average unit life of

imately 8 1/2 years.

Crystal Ball Inputs Described
Current Type 3

Office

1 Base and sensitivity analyses

Base and sensitivity analyses

Monte Carlo analyses

g Types for Crystal Ball, Installation Cost
56 29

Equipment Class Baseline Energy 

Consumption kWh/yr

Manufacturer Selling 

Price ($)

C Air Cooled <65 kBtu 27,408 6,681

D Air Cooled 65 -240 kBtu 102,751 22,621

E Air Cooled > 240 kBtu 245,985 32,575

F Water Cooled <65 kBtu 24,725 14,233

G Water Cooled 65 -240 kBtu 92,117 12,883

H Water Cooled > 240 kBtu 208,714 24,453

I Water Cooled w/ FE <65 kBtu 15,422 15,062

J Water Cooled w/ FE 65 -240 kBtu 57,460 13,633

K Water Cooled w/ FE > 240 kBtu 129,609 25,878

L

Glycol Cooled <65 kBtu 24,670 14,233

M Glycol Cooled 65 -240 kBtu 101,836 12,870

N Glycol Cooled > 240 kBtu 227,079 24,453

O Glycol Cooled w/ FE <65 kBtu 19,798 15,062

P Glycol Cooled w/ FE 65 -240 kBtu 81,603 13,620

Q Glycol Cooled w/ FE > 240 kBtu 181,888 25,878

Table 6.2.3. Baseline Energy Consumption Levels and MSP Values for 

the Representative CRAC Equipment Units of All 15 Primary 

Equipment Classes

Q Glycol Cooled w/ FE > 240 kBtu 181,888 25,878

R Other 0

S Other 0

T Other 0

U Other 0

V Other 0

W Other 0

Table 6.2.7 Installation Cost Indices (National Value = 100.0)

State Index State Index

Alabama 85.5 Kentucky 93.3

Alaska 122.6 Louisiana 86.1

Arizona 89.5 Maine 92.2

Arkansas 83.8 Maryland 95.5

California 111.9 Massachusetts 115.7
Colorado 95.4 Michigan 101.4

Connecticut 113.0 Minnesota 112.0

Delaware 105.6 Mississippi 85.0

Dist. of Columbia 100.6 Missouri 101.8

Florida 89.7 Montana 92.5

Georgia 86.6 Nebraska 91.7

Hawaii 119.7 Nevada 104.5

Idaho 89.4 New Hampshire 96.8

Illinois 117.6 New Jersey 114.0

Indiana 94.7 New Mexico 89.5

Iowa 94.1 New York 131.6

Kansas 88.7 North Carolina 78.6

Table 6.2.11 Commercial Electricity Prices by State (2010 cents/kWh)

State Commercial 

Electricity Price 

cents/kWh

State Commercial 

Electricity Price 

cents/kWh

Alabama 10.43 Kentucky 8.36

Alaska 14.90 Louisiana 8.50

Arizona 9.51 Maine 12.30

Arkansas 7.46 Maryland 11.48

California 13.72 Massachusetts 14.44

Colorado 9.31 Michigan 10.23

Connecticut 15.61 Minnesota 8.66

Delaware 10.78 Mississippi 9.42

Dist. of Col. 13.07 Missouri 8.00

Florida 9.97 Montana 9.08

Georgia 9.80 Nebraska 7.98

Hawaii 31.16 Nevada 9.08

Idaho 6.46 New Hampshire 14.09

Illinois 8.63 New Jersey 13.55

Indiana 8.76 New Mexico 8.81

Iowa 7.90 New York 16.02

Kansas 8.72 North Carolina 8.11

State Sales Tax State Sales Tax

Alabama $0.083 Kentucky $0.060

Alaska $0.015 Louisiana $0.088
Arizona $0.082 Maine $0.050

Arkansas $0.084 Maryland $0.060

California $0.082 Massachusetts $0.063

Colorado $0.064 Michigan $0.060

Connecticut $0.064 Minnesota $0.072

Delaware $0.000 Mississippi $0.070

Dist. of Col. $0.060 Missouri $0.073

Florida $0.067 Montana $0.000

Georgia $0.069 Nebraska $0.060

Hawaii $0.044 Nevada $0.079

Idaho $0.061 New Hampshire $0.000

Illinois $0.081 New Jersey $0.070

Indiana $0.070 New Mexico $0.066

Iowa $0.069 New York $0.085

Kansas $0.081 North Carolina $0.069

Table 6.2.8 Costs and Markups for Determination of Weighted-Average Total Installed Costs

National Account 

(Mfg Direct)

Channel Mult 1.4743 1.4743 1.0000

Sales Tax 1.0711 1.0711 1.0711

Overall Multiplier 1.5791 1.5791 1.0711

Distributor Distributor/Contractor

National Account 

(Mfg Direct)

Channel Mult 1.1844 1.1844 1.0000

Sales Tax 1.0711 1.0711 1.0711

Overall Multiplier 1.2686 1.2686 1.0711

Distributor Distributor/Contractor

To make this sheet report national average values, make sure that "State" is set to U

29 30

Level 1

C 6,681 1,172 

D 22,621 1,762 

E 32,575 2,537 

F 14,233 (2,705)

G 12,883 4,432 

H 24,453 8,410 

I 15,062 (2,863)

J 13,633 4,690 

K 25,878 8,900 

L 14,233 (2,705)

M 12,870 4,426 

N 24,453 8,410 

O 15,062 (2,863)

Water Cooled > 240 kBtu

Water Cooled w/ FE <65 kBtu

Water Cooled w/ FE 65 -240 kBtu

Water Cooled w/ FE > 240 kBtu

Glycol Cooled <65 kBtu

Equipment Class

Glycol Cooled 65 -240 kBtu

Glycol Cooled > 240 kBtu

Glycol Cooled w/ FE <65 kBtu

Air Cooled <65 kBtu

Air Cooled 65 -240 kBtu

Air Cooled > 240 kBtu

Water Cooled <65 kBtu

Water Cooled 65 -240 kBtu

BL

Table 6.2.4 Standard-Level 

Manufacturer Selling Price 

Increases (Price Increases Relative 

to the Price of Baseline 

O 15,062 (2,863)

P 13,620 4,684 

Q 25,878 8,900 

R 0 0 

S 0 0 

T 0 0 

U 0 0 

V 0 0 

W 0 0 

56 57

State Index

North Dakota 87.2 BL Level 1

Ohio 97.7 C 27,408 25,295

Oklahoma 78.4 D 102,751 92,652

Oregon 101.6 E 245,985 219,367

Pennsylvania 111.2 F 24,725 23,091

Product Class

Other

Other

Other

Other

Other

Glycol Cooled w/ FE <65 kBtu

Glycol Cooled w/ FE 65 -240 kBtu

Glycol Cooled w/ FE > 240 kBtu

Other

Air Cooled <65 kBtu

Air Cooled 65 -240 kBtu

Air Cooled > 240 kBtu

Water Cooled <65 kBtu

Table 6.2.5 Energy Consumption Values for Representative CRA

Equipment Classes and All Efficiency Levels Within the Equipme
Rhode Island 107.6 G 92,117 85,819

South Carolina 79.3 H 208,714 193,848

South Dakota 83.0 I 15,422 14,584

Tennessee 87.0 J 57,460 54,221

Texas 84.5 K 129,609 121,951

Utah 88.4 L 24,670 22,991

Vermont 87.0 M 101,836 93,820

Virginia 89.8 N 227,079 208,784

Washington 103.0 O 19,798 18,547

West Virginia 97.9 P 81,603 75,585

Wisconsin 103.8 Q 181,888 168,137

Wyoming 84.1 R

S

T

U

V

W

State Commercial 

Electricity Price 

cents/kWh

North Dakota 7.49 104 105

Ohio 9.64

Oklahoma 7.61 BL Level 1

Oregon 8.08 C 298 298

Glycol Cooled w/ FE > 240 kBtu

Other

Air Cooled <65 kBtu

Water Cooled 65 -240 kBtu

Water Cooled > 240 kBtu

Water Cooled w/ FE <65 kBtu

Water Cooled w/ FE 65 -240 kBtu

Equipment Class

Glycol Cooled > 240 kBtu

Annualized Maintenance Co

Table 6.2.16 Annualized Maintenance Costs by Equipmen

Water Cooled w/ FE > 240 kBtu

Glycol Cooled <65 kBtu

Glycol Cooled 65 -240 kBtu

Other

Glycol Cooled w/ FE <65 kBtu

Glycol Cooled w/ FE 65 -240 kBtu

Other

Other

Other

Other

Oregon 8.08 C 298 298

Pennsylvania 10.04 D 298 298

Rhode Island 12.56 E 298 298

South Carolina 9.30 F 298 298

South Dakota 7.72 G 298 298

Tennessee 10.13 H 298 298

Texas 8.98 I 298 298

Utah 7.26 J 298 298

Vermont 13.89 K 298 298

Virginia 7.84 L 298 298

Washington 7.52 M 298 298

West Virginia 8.07 N 298 298

Wisconsin 10.36 O 298 298

Wyoming 7.63 P 298 298

Q 298 298

R 0 #VALUE!

S 0 #VALUE!

T 0 #VALUE!

State Sales Tax U 0 #VALUE!

North Dakota $0.059 V $0.00 #VALUE!

Ohio $0.068 W $0.00 #VALUE!

Air Cooled <65 kBtu

Water Cooled w/ FE > 240 kBtu

Air Cooled 65 -240 kBtu

Air Cooled > 240 kBtu

Water Cooled <65 kBtu

Water Cooled 65 -240 kBtu

Water Cooled > 240 kBtu

Water Cooled w/ FE <65 kBtu

Water Cooled w/ FE 65 -240 kBtu

Other

Glycol Cooled <65 kBtu

Glycol Cooled 65 -240 kBtu

Glycol Cooled > 240 kBtu

Glycol Cooled w/ FE <65 kBtu

Glycol Cooled w/ FE 65 -240 kBtu

Glycol Cooled w/ FE > 240 kBtu

Other

Other

Other

Other

Other
Oklahoma $0.082

Oregon $0.000

Pennsylvania $0.064 134

Rhode Island $0.070

South Carolina $0.072

South Dakota $0.055 BL Level 1

Tennessee $0.095 C 12,002 13,490 

Texas $0.080 D 38,939 41,174 

Utah $0.067 E 56,628 59,846 

Vermont $0.061 F 23,713 20,282 

Virginia $0.050 G 22,765 28,387 

Washington $0.088 H 42,236 52,904 

West Virginia $0.061 I 25,022 21,391 

Wisconsin $0.055 J 23,950 29,900 

Wyoming $0.054 K 44,485 55,775 

L 23,762 20,330 

M 22,855 28,470 

ge Total Installed Costs N 42,415 53,084 

O 25,071 21,439 

P 24,039 29,981 

Q 44,664 55,954 

R 0 

S 0 

T 0 

U 0 

Glycol Cooled w/ FE <65 kBtu

Overall Markup

1.4743

1.0711

1.5791

Other

Equipment Class

Air Cooled <65 kBtu

Air Cooled 65 -240 kBtu

Air Cooled > 240 kBtu

Water Cooled <65 kBtu

Water Cooled 65 -240 kBtu

Water Cooled > 240 kBtu

Water Cooled w/ FE <65 kBtu

Water Cooled w/ FE 65 -240 kBtu

Water Cooled w/ FE > 240 kBtu

Glycol Cooled <65 kBtu

Glycol Cooled 65 -240 kBtu

Glycol Cooled w/ FE 65 -240 kBtu

Glycol Cooled w/ FE > 240 kBtu

Other

Other

Other

Glycol Cooled > 240 kBtu

U 0 

V 0 

W 0 0 

134 135

Table 6.2.6 Installation Costs by Efficiency level

C BL Level 1

D 1,452 1,452 

E 3,218 3,218 

F 5,189 5,189 

G 1,238 1,238 

H 2,421 2,421 

I 3,622 3,622 

J 1,238 1,238 

K 2,421 2,421 

L 3,622 3,622 

M 1,287 1,287 

N 2,532 2,532 

O 3,801 3,801 

1.2686

Overall Markup

1.1844

1.0711

Other

Other

Other

Equipment Class

Air Cooled <65 kBtu

Air Cooled 65 -240 kBtu

Air Cooled > 240 kBtu

Water Cooled <65 kBtu

Water Cooled 65 -240 kBtu

Water Cooled > 240 kBtu

Water Cooled w/ FE <65 kBtu

Water Cooled w/ FE 65 -240 kBtu

Water Cooled w/ FE > 240 kBtu

Glycol Cooled <65 kBtu

Glycol Cooled 65 -240 kBtu

Glycol Cooled > 240 kBtu
P 1,287 1,287 

Q 2,532 2,532 

R 3,801 3,801 

S 0 

T 0 

U 0 

V 0 

W 0 

0 0 

Other

Other

Glycol Cooled w/ FE <65 kBtu

Glycol Cooled w/ FE 65 -240 kBtu

Glycol Cooled w/ FE > 240 kBtu

Other

Other

Other

Other
State" is set to U.S. on the LCC Summary Tab.

31 32 33 34 35

Level 2 Level 3 Level 4 Level 5 Level 6

2,551 4,171 6,075 0 0 

3,661 5,708 7,914 0 0 

5,272 8,219 11,397 0 0 

(4,896) (6,671) (8,108) 0 0 

10,389 18,396 29,157 0 0 

19,713 34,903 55,318 0 0 

(5,181) (7,059) (8,580) 0 0 

10,995 19,468 30,856 0 0 

20,861 36,936 58,540 0 0 

(4,896) (6,671) (8,108) 0 0 

10,375 18,370 29,115 0 0 

19,713 34,903 55,318 0 0 

(5,181) (7,059) (8,580) 0 0 

Increase in MSP by Efficiency Level

(5,181) (7,059) (8,580) 0 0 

10,980 19,440 30,810 0 0 

20,861 36,936 58,540 0 0 

0 0 0 0 0 

0 0 0 0 0 

0 0 0 0 0 

0 0 0 0 0 

0 0 0 0 0 

0 0 0 0 0 

58 59 60 61 62

Level 2 Level 3 Level 4 Level 5 Level 6

23,507 21,975 20,647

84,496 77,770 72,130

198,295 181,199 167,050

21,674 20,435 19,342

Total Energy Usage (kWh/yr)

r Representative CRAC Equipment Units of the 15 CRAC 

ls Within the Equipment Classes
80,388 75,659 71,503

181,105 170,062 160,399

13,859 13,227 12,670

51,437 49,019 46,898

115,407 109,751 104,812

21,543 20,283 19,175

87,061 81,286 76,293

193,417 180,326 169,040

17,472 16,538 15,718

70,531 66,225 62,513

156,631 146,862 138,464

106 107 108 109 110

Level 2 Level 3 Level 4 Level 5 Level 6

298 298 298 #VALUE! #VALUE! 1

nnualized Maintenance Costs for LCC ($/yr) by Efficiency Level

nce Costs by Equipment Class for Each Efficiency Level

298 298 298 #VALUE! #VALUE! 1

298 298 298 #VALUE! #VALUE! 2

298 298 298 #VALUE! #VALUE! 3

298 298 298 #VALUE! #VALUE! 4

298 298 298 #VALUE! #VALUE! 5

298 298 298 #VALUE! #VALUE! 6

298 298 298 #VALUE! #VALUE! 7

298 298 298 #VALUE! #VALUE! 8

298 298 298 #VALUE! #VALUE! 9

298 298 298 #VALUE! #VALUE! 10

298 298 298 #VALUE! #VALUE! 11

298 298 298 #VALUE! #VALUE! 12

298 298 298 #VALUE! #VALUE! 13

298 298 298 #VALUE! #VALUE! 14

298 298 298 #VALUE! #VALUE! 15

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
Level 2 Level 3 Level 4 Level 5 Level 6

15,238 17,293 19,709 

43,583 46,180 48,979 

63,315 67,055 71,085 

17,502 15,251 13,428 

35,944 46,101 59,753 

67,243 86,513 112,410 

18,449 16,067 14,138 

37,897 48,645 63,092 

70,948 91,340 118,746 

17,551 15,299 13,476 

36,017 46,158 59,789 

67,422 86,692 112,589 

18,498 16,116 14,186 

37,967 48,699 63,123 

71,128 91,520 118,925 

Total Installed Costs

136 137 138 139 140

Level 2 Level 3 Level 4 Level 5 Level 6

1,452 1,452 1,452 

3,218 3,218 3,218 

5,189 5,189 5,189 

1,238 1,238 1,238 

2,421 2,421 2,421 

3,622 3,622 3,622 

1,238 1,238 1,238 

2,421 2,421 2,421 

3,622 3,622 3,622 

1,287 1,287 1,287 

2,532 2,532 2,532 

3,801 3,801 3,801 

Total Installation Costs
1,287 1,287 1,287 

2,532 2,532 2,532 

3,801 3,801 3,801 
Variable Weighted Average or Mean Value

Baseline MSP $6,681

Standard-Level MSP Increase (Efficiency Level 4) $6,075

Overall Markup Factor–Baseline 1.579

Overall Markup Factor–Incremental 1.269

Installation Cost–Baseline $1,452

Installation Cost Factor, for U.S. Average 1.000

Efficiency Level Equipment Price (MSP)

Baseline (ASHRAE) 10,550

1 12,037

2 13,786

3 15,841

Table 6.2.8 Costs and Markups for Determination of Weighted-Average 

Total Installed Costs(AC <65kBtu)

Table 6.2.9 Weighted-Average Equipment Price, Installation Cost, and Total Installed Costs for Air Coo

Conditions (2011$)

3 15,841

4 18,256

5 10,550

6 $10,549.96

0.093

0.095

0.097

0.099

0.101

e

d

A

v

era

g

e

R

e

al C

o

st/

k

W

h (2

0

1

1

$)

Electricity Price Projections
Table 6.5.1 Summary of Rebuttable PBP Analysis 

Level 1

Air Cooled <65 kBtu 7.6 

Product Class

0.085

0.087

0.089

0.091

2017 2022 2027 2032

U

S

W

eig

hte

d

A

v

era

g

e

R

e

al C

o

st/

Year

AEO 2011 Low Growth AEO 2011 Reference

Air Cooled <65 kBtu 7.6 

Air Cooled 65 -240 kBtu 2.4 

Air Cooled > 240 kBtu 1.3 

Water Cooled <65 kBtu (22.5)

Water Cooled 65 -240 kBtu 9.6 

Water Cooled > 240 kBtu 7.7 

Water Cooled w/ FE <65 kBtu (46.5)

Water Cooled w/ FE 65 -240 kBtu 19.7 

Water Cooled w/ FE > 240 kBtu 15.8 

Glycol Cooled <65 kBtu (21.9)

Glycol Cooled 65 -240 kBtu 7.5 

Glycol Cooled > 240 kBtu 6.3 

Glycol Cooled w/ FE <65 kBtu (31.2)

Glycol Cooled w/ FE 65 -240 kBtu 10.6 

Glycol Cooled w/ FE > 240 kBtu 8.8 


Installation Cost Total Installed Cost

1,452 12,002

1,452 13,490

1,452 15,238

1,452 17,293

Cost, and Total Installed Costs for Air Cooled <65 at U.S. Average 

ions (2011$)

1,452 19,709

rice Projections
Level 2 Level 3 Level 4

8.9 10.5 12.2 

Rebuttable payback period (years)*

2032 2037 2042

2011 Reference AEO 2011 High Growth

8.9 10.5 12.2 

2.7 3.1 3.5 

1.5 1.7 2.0 

(21.9) (21.2) (20.5)

12.1 15.2 19.3 

9.7 12.3 15.6 

(45.2) (43.8) (42.5)

24.9 31.4 39.8 

20.0 25.3 32.1 

(21.3) (20.7) (20.1)

9.6 12.2 15.5 

8.0 10.2 13.0 

(30.3) (29.5) (28.6)

13.5 17.2 22.0 

11.2 14.4 18.4 


Table 6.2.12 Derived Average Commercial Electricity Price by Business Type

Business Type Electricity Price cents/kWh

Ratio of Electricity Price to 

Average Price for all Commercial 

Buildings

HealthCare 6.7 0.848

Education 7.4 0.937

Office 8.1 1.025

All commercial buildings 7.9 1.000



Table 6.2.16 Derivation of Discount Rates by Building Type

WACC Percent of 

Stock

Small Firm 

Premium

Percent of 

Stock

Muni 

Bond Rate

Percent of 

Stock

Discount 

Rate

HealthCare 5.20% 100% 0.00% 0% 0% 0% 5.20%

Lodging 5.89% 50% 2.50% 50% 3% 0% 7.21%

Food Service 5.89% 50% 2.50% 50% 3% 0% 7.21%

Retail 5.91% 100% 0.00% 0% 0% 0% 5.91%

Education 6.56% 50% 2.50% 50% 3% 0% 7.89%

Food Sales 6.61% 50% 2.50% 50% 3% 0% 7.95%

Office 6.61% 25% 2.50% 25% 3% 50% 5.52%

Major Chain Local or Non-Chain Governmental

Building Type 

Description



14

4

NA

3

22

36

NA

No. Obs.*
Economic Growth Rate

Discount Year

Analysis Year

Product Class Info Conservation Program Info

Building Type

Assumed Baseline Level

 Equipment Class

State

Life Cycle Cost Inputs for Computer Room Air Conditioner

Standard Energy Level

United States

Air Cooled <65 kBtu

1

Office

2017

Reference Case

1

2017

Equipment Class: 1

Tax Credit Program (modeled as percent reduction

 in total cost):

Type of Equipment:

Not Used

Rebate Program (modeled as a straight dollars-off

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

Not Used 

Process Type:

Not Used Conservation Program being modeled:

0%

$ -

NA

NA

#N/A

Air Cooled <65 kBtu

United States

Air Cooled <65 kBtu

1

Office

2017

Reference Case

1

2017
Equipment Class Size:

Not Used 

Informati

on to 

1 Air Cooled <65 kBtu 2017 Office 52 United States $2,618

2 Air Cooled <65 kBtu 2017 Office 52 United States $2,416

3 Air Cooled <65 kBtu 2017 Office 52 United States $2,246

4 Air Cooled <65 kBtu 2017 Office 52 United States $2,099

#N/A

Energy Level Equipment Class Purchase Year Building Type State State Name

First Year Energy 

Cost (2011$)

None

4 Air Cooled <65 kBtu 2017 Office 52 United States $2,099

5 Air Cooled <65 kBtu 2017 Office 52 United States $1,972

6 Air Cooled <65 kBtu 2017 Office 52 United States #VALUE!

7 Air Cooled <65 kBtu 2017 Office 52 United States #VALUE!

8 Air Cooled <65 kBtu 2017 Office 52 United States $2,860

Export for 

NIA

1 Air Cooled <65 kBtu 2017 $297.70 $208.61 $208.61 27,408

2 Air Cooled <65 kBtu 2017 $297.70 $238.02 $238.02 25,295

Purchase Year Repair Costs at 7% 

(2011$)

Maintenance Costs 

(2011$)

Repair Costs at 

3% (2011$) Energy Level Equipment Class Annual Energy Use (kWh)

None
3 Air Cooled <65 kBtu 2017 $297.70 $272.59 $272.59 23,507 4 Air Cooled <65 kBtu 2017 $297.70 $313.22 $313.22 21,975 5 Air Cooled <65 kBtu 2017 $297.70 $360.99 $360.99 20,647 6 Air Cooled <65 kBtu 2017 $297.70 #VALUE! #VALUE! #VALUE! 7 Air Cooled <65 kBtu 2017 $297.70 #VALUE! #VALUE! #VALUE! 8 Air Cooled <65 kBtu 2017 $297.70 #VALUE! #VALUE! 29,943
$0.0955 /kWh

4.46%

7.11%

2017

1

Number of Energy Levels 8

Uncertainty Analysis

Discount Rate

Cost Options

Export Options

Price Learning Coefficient

Discount Year

er Room Air Conditioner

Electricity Rate (2011$)

Tax Rate

Base and sensitivity analyses

Flat

Increasing

Use Price Learning

rcent reduction

Analysis Type

ight dollars-off

ount of rebate:

Installation Cost:

ing modeled:

Price Learning:

Repair Cost:

Base and sensitivity analyses

Flat

Increasing

Use Price Learning
$0 $506 $12,002 $12,002 $50,152 $50,152

$0 $520 $13,490 $13,490 $49,346 $805 7.91 7.56 $49,346

$0 $536 $15,238 $15,238 $49,210 $941 9.45 8.90 $49,210

$0 $555 $17,293 $17,293 $49,714 $438 11.26 10.45 $49,714

Model Discounting:

If Assumed Base

Rebutttable Pay 

Back Period (Yrs)

Baseline is Efficiency Level 1

Life Cycle Costs 

(2011$)

Pay Back 

Period (Yrs)

Life Cycle Costs 

(2011$)

Net Installed 

Price (2011$)

Life Cycle 

Savings (2011$)

First Year Water 

Cost (2011$)

Total 

Installed 

Price 

(2011$)

Annualized 

Rep/Maint 

Cost (2011$)

Run Model Undiscounted

Use Price Learning

$0 $555 $17,293 $17,293 $49,714 $438 11.26 10.45 $49,714

$0 $578 $19,709 $19,709 $50,857 -$706 13.42 12.23 $50,857

$0 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 0.00 #VALUE!

$0 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 0.00 #VALUE!

$0 #VALUE! $12,002 $12,002 #VALUE! #VALUE! #VALUE! 0.00 #VALUE!

$2,618.15 $0 $3,124 $3,124 $6,681 $1,452 $12,002 $6,681 $9,850

$2,416 $0 $2,952 $2,952 $7,854 $1,452 $13,490 $7,854 $11,238

Total O&M 

3%

Annual Energy 

Costs (2011$)

Annual Water 

Costs (2011$)

Equip Price w/ 

Markups 

(2011$)

Total O&M 7% Manufacturer Cost 

(2011$)

Installation 

Costs (2011$)

Effective Manuf. 

Price (2011$)

Total 

Installed Cost 

(2011$)

Run Model Undiscounted

Use Price Learning
$2,246 $0 $2,816 $2,816 $9,232 $1,452 $15,238 $9,232 $12,871

$2,099 $0 $2,710 $2,710 $10,852 $1,452 $17,293 $10,852 $14,789

$1,972 $0 $2,631 $2,631 $12,756 $1,452 $19,709 $12,756 $17,045

#VALUE! $0 #VALUE! #VALUE! $6,681 #VALUE! #VALUE! $6,681 $9,850

#VALUE! $0 #VALUE! #VALUE! $6,681 #VALUE! #VALUE! $6,681 $9,850

$2,860 $0 #VALUE! #VALUE! $6,681 $1,452 $12,002 $6,681 $9,850

0.00 $12,002 $2,554

$805 7.91 7.56 $13,490 $2,357

$941 9.45 8.90 $15,238 $2,190

$438 11.26 10.45 $17,293 $2,047

Rebutttable Pay 

Back Period (Yrs)

If Assumed Baseline is Efficiency Level 1

Life Cycle 

Savings 

(2011$)

Pay Back 

Period (Yrs)

First Yr Energy Bill 

At US Ave Prices 

($2011)

US Average Data

US Ave Total 

Installed Cost 

(2011$)

$438 11.26 10.45 $17,293 $2,047

-$706 13.42 12.23 $19,709 $1,924

#VALUE! #VALUE! 0.00 $12,002 $0

#VALUE! #VALUE! 0.00 $12,002 $0

#VALUE! #VALUE! 0.00 $12,002 $2,790

$10,550 $1,452 $12,002 $208.61 $298

$12,037 $1,452 $13,490 $222.43 $298

Flat Cost Data

Installation 

Costs 

(2011$)

Total Installed 

Cost (2011$)

Annual Repair 

Costs (2011$)

Annual 

Maintenance Costs 

(2011$)

Marked up 

Price w/ Sales 

Tax (2011$)
$13,786 $1,452 $15,238 $238.68 $298

$15,841 $1,452 $17,293 $257.78 $298

$18,256 $1,452 $19,709 $280.23 $298

$10,550 #VALUE! #VALUE! #VALUE! $298

$10,550 #VALUE! #VALUE! #VALUE! $298

$10,550 $1,452 $12,002 #VALUE! $298
1 Air Cooled <65 kBtu

Year Efficiency Level 1 Efficiency Level 2

Electricity Water

Maintenance 

& Repair Electricity Water

2017 1 $2,618.15 $506.31 $2,416.33

2018 2 $2,479.31 $484.67 $2,288.20

2019 3 $2,373.36 $463.96 $2,190.41

2020 4 $2,271.93 $444.13 $2,096.80

2021 5 $2,174.84 $425.15 $2,007.19

2022 6 $2,081.89 $406.98 $1,921.41

2023 7 $1,992.92 $389.59 $1,839.30

2024 8 $1,907.75 $372.94 $1,760.69

2025 9 $1,846.07 $357.00 $1,703.77

2026 10 $1,767.18 $341.74 $1,630.95

2027 11 $1,691.65 $327.14 $1,561.25

2028 12 $1,619.36 $313.16 $1,494.53

2029 13 $1,550.15 $299.78 $1,430.66

2030 14 $1,483.91 $286.96 $1,369.52

2031 15 $1,420.49 $274.70 $1,310.99

2032 16 $1,359.78 $262.96 $1,254.97

2033 17 $1,301.67 $251.72 $1,201.33

2034 18 $1,246.04 $240.97 $1,149.99

2035 19 $1,192.79 $230.67 $1,100.85

2036 20 $1,141.82 $220.81 $1,053.80

2037 21 $1,104.77 $211.37 $1,019.61

2038 22 $1,046.31 $202.34 $965.65

2039 23 $1,001.59 $193.69 $924.39

2040 24 $958.79 $185.42 $884.88

2041 25 $927.68 $177.49 $856.17

2042 26 $888.04 $169.91 $819.58

2043 27 $850.09 $162.64 $784.56

2044 28 $813.76 $155.69 $751.03

2045 29 $778.98 $149.04 $718.93

2046 30 $745.69 $142.67 $688.21

Electricity

Maintenance 

& Repair Electricity

2017 1 $2,618.15 $506.31 $2,416.33

2018 2 $5,097.47 $990.98 $4,704.53

2019 3 $7,470.82 $1,454.94 $6,894.94

Discounted Annual Costs (2011$)

Efficiency Level 1 Efficiency Level 2

Year

Discounted Annual Costs (Cumulative) (2011$)
2020 4 $9,742.75 $1,899.07 $8,991.73

2021 5 $11,917.59 $2,324.22 $10,998.92

2022 6 $13,999.48 $2,731.21 $12,920.33

2023 7 $15,992.40 $3,120.79 $14,759.63

2024 8 $17,900.15 $3,493.73 $16,520.32

2025 9 $19,746.22 $3,850.74 $18,224.09

2026 10 $21,513.40 $4,192.48 $19,855.04

2027 11 $23,205.05 $4,519.62 $21,416.29

2028 12 $24,824.41 $4,832.78 $22,910.83

2029 13 $26,374.56 $5,132.55 $24,341.49

2030 14 $27,858.47 $5,419.52 $25,711.01

2031 15 $29,278.96 $5,694.22 $27,022.00

2032 16 $30,638.75 $5,957.18 $28,276.97

2033 17 $31,940.42 $6,208.91 $29,478.30

2034 18 $33,186.46 $6,449.87 $30,628.29

2035 19 $34,379.26 $6,680.54 $31,729.14

2036 20 $35,521.08 $6,901.35 $32,782.94

2037 21 $36,625.85 $7,112.72 $33,802.55

2038 22 $37,672.16 $7,315.06 $34,768.21

2039 23 $38,673.75 $7,508.75 $35,692.59

2040 24 $39,632.54 $7,694.17 $36,577.48

2041 25 $40,560.23 $7,871.66 $37,433.65

2042 26 $41,448.27 $8,041.57 $38,253.23

2043 27 $42,298.35 $8,204.21 $39,037.79

2044 28 $43,112.11 $8,359.91 $39,788.82

2045 29 $43,891.09 $8,508.95 $40,507.76

2046 30 $44,636.78 $8,651.62 $41,195.96

Discount To 2017

1

Elec Cost Wat Cost Op Cost Elec Cost Wat Cost

2017 1 $2,618.15 $0.00 $506.31 $2,416.33 $0.00

First Year Operating Costs (2011$)

Year

Efficiency Level Efficiency Level

Efficiency Level 3 Efficiency Level 4 Efficiency Leve

Maintenance 

& Repair Electricity Water

Maintenance & 

Repair Electricity Water

Maintenance & 

Repair

$520.13 $2,245.56 $536.38 $2,099.19 $555.48

$497.90 $2,126.48 $513.46 $1,987.87 $531.74

$476.63 $2,035.60 $491.51 $1,902.91 $509.02

$456.26 $1,948.61 $470.51 $1,821.59 $487.26

$436.76 $1,865.33 $450.40 $1,743.74 $466.44

$418.09 $1,785.62 $431.15 $1,669.22 $446.50

$400.22 $1,709.31 $412.73 $1,597.89 $427.42

$383.12 $1,636.26 $395.09 $1,529.60 $409.16

$366.75 $1,583.36 $378.20 $1,480.15 $391.67

$351.07 $1,515.69 $362.04 $1,416.89 $374.93

$336.07 $1,450.91 $346.57 $1,356.34 $358.91

$321.71 $1,388.91 $331.76 $1,298.37 $343.57

$307.96 $1,329.55 $317.58 $1,242.89 $328.89

$294.80 $1,272.73 $304.01 $1,189.77 $314.83

$282.20 $1,218.34 $291.02 $1,138.92 $301.38

$270.14 $1,166.27 $278.58 $1,090.25 $288.50

$258.60 $1,116.43 $266.67 $1,043.66 $276.17

$247.54 $1,068.72 $255.28 $999.06 $264.37

$236.96 $1,023.05 $244.37 $956.36 $253.07

$226.84 $979.33 $233.92 $915.49 $242.25

$217.14 $947.55 $223.93 $885.79 $231.90

$207.86 $897.41 $214.36 $838.91 $221.99

$198.98 $859.06 $205.20 $803.06 $212.50

$190.48 $822.34 $196.43 $768.74 $203.42

$182.34 $795.67 $188.03 $743.80 $194.73

$174.54 $761.66 $180.00 $712.01 $186.41

$167.09 $729.11 $172.30 $681.58 $178.44

$159.94 $697.95 $164.94 $652.46 $170.81

$153.11 $668.12 $157.89 $624.57 $163.51

$146.57 $639.57 $151.14 $597.88 $156.53

Maintenance 

& Repair Electricity

Maintenance & 

Repair Electricity

Maintenance & 

Repair

$520.13 $2,245.56 $536.38 $2,099.19 $555.48

$1,018.04 $4,372.04 $1,049.84 $4,087.06 $1,087.22

$1,494.66 $6,407.65 $1,541.35 $5,989.97 $1,596.23

ency Level 2 Efficiency Level 3 Efficiency Level 4
$1,950.92 $8,356.26 $2,011.86 $7,811.56 $2,083.50

$2,387.68 $10,221.59 $2,462.26 $9,555.31 $2,549.94

$2,805.77 $12,007.21 $2,893.41 $11,224.53 $2,996.44

$3,205.99 $13,716.51 $3,306.14 $12,822.42 $3,423.86

$3,589.11 $15,352.77 $3,701.23 $14,352.02 $3,833.02

$3,955.86 $16,936.13 $4,079.43 $15,832.16 $4,224.69

$4,306.93 $18,451.82 $4,441.47 $17,249.05 $4,599.62

$4,643.01 $19,902.73 $4,788.04 $18,605.39 $4,958.53

$4,964.71 $21,291.64 $5,119.80 $19,903.76 $5,302.10

$5,272.67 $22,621.19 $5,437.38 $21,146.65 $5,630.99

$5,567.47 $23,893.92 $5,741.39 $22,336.42 $5,945.82

$5,849.67 $25,112.26 $6,032.40 $23,475.34 $6,247.20

$6,119.81 $26,278.54 $6,310.98 $24,565.59 $6,535.70

$6,378.41 $27,394.97 $6,577.65 $25,609.25 $6,811.87

$6,625.95 $28,463.69 $6,832.93 $26,608.31 $7,076.23

$6,862.92 $29,486.73 $7,077.30 $27,564.67 $7,329.30

$7,089.75 $30,466.06 $7,311.22 $28,480.16 $7,571.55

$7,306.90 $31,413.61 $7,535.15 $29,365.94 $7,803.46

$7,514.76 $32,311.02 $7,749.51 $30,204.86 $8,025.45

$7,713.74 $33,170.08 $7,954.70 $31,007.92 $8,237.95

$7,904.22 $33,992.42 $8,151.13 $31,776.66 $8,441.37

$8,086.56 $34,788.09 $8,339.16 $32,520.46 $8,636.10

$8,261.10 $35,549.75 $8,519.16 $33,232.47 $8,822.50

$8,428.19 $36,278.86 $8,691.46 $33,914.06 $9,000.94

$8,588.13 $36,976.81 $8,856.40 $34,566.51 $9,171.76

$8,741.24 $37,644.93 $9,014.30 $35,191.09 $9,335.27

$8,887.80 $38,284.50 $9,165.44 $35,788.97 $9,491.80

2 3 4

Op Cost Elec Cost Wat Cost Op Cost Elec Cost Wat Cost Op Cost

$520.13 $2,245.56 $0.00 $536.38 $2,099.19 $0.00 $555.48

Efficiency Level Efficiency Level

Efficiency Level 5 Efficiency Level 6 Efficiency Level 7

Electricity Water

Maintenance & 

Repair Electricity Water

Maintenance 

& Repair Electricity

$1,972.33 $577.93 #VALUE! #VALUE! #VALUE!

$1,867.74 $553.23 #VALUE! #VALUE! #VALUE!

$1,787.92 $529.59 #VALUE! #VALUE! #VALUE!

$1,711.51 $506.96 #VALUE! #VALUE! #VALUE!

$1,638.37 $485.29 #VALUE! #VALUE! #VALUE!

$1,568.35 $464.55 #VALUE! #VALUE! #VALUE!

$1,501.32 $444.70 #VALUE! #VALUE! #VALUE!

$1,437.16 $425.69 #VALUE! #VALUE! #VALUE!

$1,390.70 $407.50 #VALUE! #VALUE! #VALUE!

$1,331.26 $390.09 #VALUE! #VALUE! #VALUE!

$1,274.37 $373.41 #VALUE! #VALUE! #VALUE!

$1,219.91 $357.46 #VALUE! #VALUE! #VALUE!

$1,167.78 $342.18 #VALUE! #VALUE! #VALUE!

$1,117.87 $327.56 #VALUE! #VALUE! #VALUE!

$1,070.10 $313.56 #VALUE! #VALUE! #VALUE!

$1,024.36 $300.16 #VALUE! #VALUE! #VALUE!

$980.59 $287.33 #VALUE! #VALUE! #VALUE!

$938.68 $275.05 #VALUE! #VALUE! #VALUE!

$898.57 $263.30 #VALUE! #VALUE! #VALUE!

$860.16 $252.04 #VALUE! #VALUE! #VALUE!

$832.26 $241.27 #VALUE! #VALUE! #VALUE!

$788.21 $230.96 #VALUE! #VALUE! #VALUE!

$754.53 $221.09 #VALUE! #VALUE! #VALUE!

$722.28 $211.64 #VALUE! #VALUE! #VALUE!

$698.85 $202.60 #VALUE! #VALUE! #VALUE!

$668.98 $193.94 #VALUE! #VALUE! #VALUE!

$640.40 $185.65 #VALUE! #VALUE! #VALUE!

$613.03 $177.72 #VALUE! #VALUE! #VALUE!

$586.83 $170.12 #VALUE! #VALUE! #VALUE!

$561.75 $162.85 #VALUE! #VALUE! #VALUE!

Electricity

Maintenance & 

Repair Electricity

Maintenance 

& Repair Electricity

$1,972.33 $577.93 #VALUE! #VALUE! #VALUE!

$3,840.07 $1,131.16 #VALUE! #VALUE! #VALUE!

$5,627.98 $1,660.75 #VALUE! #VALUE! #VALUE!

Efficiency Level 5 Efficiency Level 6 Efficiency Level 7
$7,339.49 $2,167.70 #VALUE! #VALUE! #VALUE!

$8,977.86 $2,652.99 #VALUE! #VALUE! #VALUE!

$10,546.21 $3,117.55 #VALUE! #VALUE! #VALUE!

$12,047.53 $3,562.24 #VALUE! #VALUE! #VALUE!

$13,484.69 $3,987.94 #VALUE! #VALUE! #VALUE!

$14,875.39 $4,395.44 #VALUE! #VALUE! #VALUE!

$16,206.66 $4,785.52 #VALUE! #VALUE! #VALUE!

$17,481.03 $5,158.94 #VALUE! #VALUE! #VALUE!

$18,700.94 $5,516.39 #VALUE! #VALUE! #VALUE!

$19,868.72 $5,858.58 #VALUE! #VALUE! #VALUE!

$20,986.59 $6,186.13 #VALUE! #VALUE! #VALUE!

$22,056.68 $6,499.69 #VALUE! #VALUE! #VALUE!

$23,081.05 $6,799.85 #VALUE! #VALUE! #VALUE!

$24,061.63 $7,087.18 #VALUE! #VALUE! #VALUE!

$25,000.31 $7,362.23 #VALUE! #VALUE! #VALUE!

$25,898.88 $7,625.53 #VALUE! #VALUE! #VALUE!

$26,759.04 $7,877.57 #VALUE! #VALUE! #VALUE!

$27,591.30 $8,118.84 #VALUE! #VALUE! #VALUE!

$28,379.52 $8,349.81 #VALUE! #VALUE! #VALUE!

$29,134.05 $8,570.90 #VALUE! #VALUE! #VALUE!

$29,856.33 $8,782.54 #VALUE! #VALUE! #VALUE!

$30,555.18 $8,985.14 #VALUE! #VALUE! #VALUE!

$31,224.17 $9,179.08 #VALUE! #VALUE! #VALUE!

$31,864.56 $9,364.73 #VALUE! #VALUE! #VALUE!

$32,477.59 $9,542.45 #VALUE! #VALUE! #VALUE!

$33,064.42 $9,712.57 #VALUE! #VALUE! #VALUE!

$33,626.17 $9,875.42 #VALUE! #VALUE! #VALUE!

5 6

Elec Cost Wat Cost Op Cost Elec Cost Wat Cost Op Cost Elec Cost

$1,972.33 $0.00 $577.93 #VALUE! $0.00 #VALUE! #VALUE!

Efficiency Level Efficiency Level Efficiency Level

ciency Level 7 Efficiency Level 8 Reference Case

Water

Maintenance 

& Repair Electricity Water

Maintenance & 

Repair Year Rate

#VALUE! $2,860.34 #VALUE! 2017 $0.0955

#VALUE! $2,708.65 #VALUE! 2018 $0.0945

#VALUE! $2,592.90 #VALUE! 2019 $0.0945

#VALUE! $2,482.09 #VALUE! 2020 $0.0945

#VALUE! $2,376.01 #VALUE! 2021 $0.0945

#VALUE! $2,274.47 #VALUE! 2022 $0.0945

#VALUE! $2,177.27 #VALUE! 2023 $0.0945

#VALUE! $2,084.22 #VALUE! 2024 $0.0945

#VALUE! $2,016.84 #VALUE! 2025 $0.0955

#VALUE! $1,930.64 #VALUE! 2026 $0.0955

#VALUE! $1,848.14 #VALUE! 2027 $0.0955

#VALUE! $1,769.15 #VALUE! 2028 $0.0955

#VALUE! $1,693.55 #VALUE! 2029 $0.0955

#VALUE! $1,621.17 #VALUE! 2030 $0.0955

#VALUE! $1,551.89 #VALUE! 2031 $0.0955

#VALUE! $1,485.57 #VALUE! 2032 $0.0955

#VALUE! $1,422.08 #VALUE! 2033 $0.0955

#VALUE! $1,361.31 #VALUE! 2034 $0.0955

#VALUE! $1,303.13 #VALUE! 2035 $0.0955

#VALUE! $1,247.44 #VALUE! 2036 $0.0955

#VALUE! $1,206.97 #VALUE! 2037 $0.0966

#VALUE! $1,143.09 #VALUE! 2038 $0.0955

#VALUE! $1,094.24 #VALUE! 2039 $0.0955

#VALUE! $1,047.48 #VALUE! 2040 $0.0955

#VALUE! $1,013.50 #VALUE! 2041 $0.0966

#VALUE! $970.18 #VALUE! 2042 $0.0966

#VALUE! $928.72 #VALUE! 2043 $0.0966

#VALUE! $889.03 #VALUE! 2044 $0.0966

#VALUE! $851.04 #VALUE! 2045 $0.0966

#VALUE! $814.67 #VALUE! 2046 $0.0966

Maintenance 

& Repair Electricity

Maintenance & 

Repair

#VALUE! $2,860.34 #VALUE!

#VALUE! $5,568.99 #VALUE!

#VALUE! $8,161.89 #VALUE!

Electricity

Efficiency Level 7 Efficiency Level 8
#VALUE! $10,643.97 #VALUE!

#VALUE! $13,019.98 #VALUE!

#VALUE! $15,294.45 #VALUE!

#VALUE! $17,471.72 #VALUE!

#VALUE! $19,555.94 #VALUE!

#VALUE! $21,572.78 #VALUE!

#VALUE! $23,503.42 #VALUE!

#VALUE! $25,351.56 #VALUE!

#VALUE! $27,120.71 #VALUE!

#VALUE! $28,814.26 #VALUE!

#VALUE! $30,435.43 #VALUE!

#VALUE! $31,987.32 #VALUE!

#VALUE! $33,472.89 #VALUE!

#VALUE! $34,894.96 #VALUE!

#VALUE! $36,256.27 #VALUE!

#VALUE! $37,559.40 #VALUE!

#VALUE! $38,806.84 #VALUE!

#VALUE! $40,013.80 #VALUE!

#VALUE! $41,156.90 #VALUE!

#VALUE! $42,251.14 #VALUE!

#VALUE! $43,298.62 #VALUE!

#VALUE! $44,312.12 #VALUE!

#VALUE! $45,282.30 #VALUE!

#VALUE! $46,211.02 #VALUE!

#VALUE! $47,100.06 #VALUE!

#VALUE! $47,951.09 #VALUE!

#VALUE! $48,765.76 #VALUE!

7 8

Wat Cost Op Cost Elec Cost Wat Cost Op Cost

$0.00 #VALUE! $2,860.34 $0.00 #VALUE!

Efficiency Level Efficiency Level

Level Level Level

1 2 3

Electricity kWh 27,408 25,295 23,507

Water Gal

 - - - 

$/kWh $ 0.0955 $ 0.0955 $ 0.0955

Bill $ 2,618.15 $ 2,416.33 $ 2,245.56

Rebuttable 

Energy Cost

Annual Consumption Of Electricity & Water


Level Level Level Level Level

4 5 6 7 8

 21,975 20,647 #VALUE! #VALUE! 29,943

 - - - - - 

$ 0.0955 $ 0.0955 $ 0.0955 $ 0.0955 $ 0.0955

$ 2,099.19 $ 1,972.33 #VALUE! #VALUE! $ 2,860.34

on Of Electricity & Water
Start Time End Time

4/18/2012 8:11 4/18/2012 11:34

Class Number: 1 Air Cooled <65 kBtu

Class Mnemonic: Air Cooled <65 kBtu NA

Cooling: NA 0

Unit Type: 0 Energy Level

Size Descriptor: 0 1

Baseline Energy: 27407.84826 2

3

4

5

6

7

8

Class Number: 1 Air Cooled <65 kBtu

Class Mnemonic: Air Cooled <65 kBtu NA

Cooling: NA 0

Unit Type: 0 Energy Level

Size Descriptor: 0 1

Baseline Energy: 28782.15616 2

3

4

5

6

7

8

Class Number: 2 Air Cooled 65 -240 kBtu

Product Information

Crystal Ball Outputs Copied Below

Product Information

Latest Run Date and Time Information

Product Information
Class Mnemonic: Air Cooled 65 -240 kBtu NA

Cooling: NA 0

Unit Type: 0 Energy Level

Size Descriptor: 0 1

Baseline Energy: 107929.4418 2

3

4

5

6

7

8

Class Number: 3 Air Cooled > 240 kBtu

Class Mnemonic: Air Cooled > 240 kBtu NA

Cooling: NA 0

Unit Type: 0 Energy Level

Size Descriptor: 0 1

Baseline Energy: 258631.6852 2

3

4

5

6

7

8

Class Number: 4 Water Cooled <65 kBtu

Class Mnemonic: Water Cooled <65 kBtu NA

Cooling: NA 0

Unit Type: 0 Energy Level

Size Descriptor: 0 1

Baseline Energy: 25423.50218 2

3

4

5

6

7

8

Class Number: 5 Water Cooled 65 -240 kBtu

Class Mnemonic: Water Cooled 65 -240 kBtu NA

Product Information

Product Information

Product Information
Cooling: NA 0

Unit Type: 0 Energy Level

Size Descriptor: 0 1

Baseline Energy: 94731.53167 2

3

4

5

6

7

8

Class Number: 6 Water Cooled > 240 kBtu

Class Mnemonic: Water Cooled > 240 kBtu NA

Cooling: NA 0

Unit Type: 0 Energy Level

Size Descriptor: 0 1

Baseline Energy: 214693.8754 2

3

4

5

6

7

8

Class Number: 7 Water Cooled w/ FE <65 kBtu

Class Mnemonic: Water Cooled w/ FE <65 kBtu NA

Cooling: NA 0

Unit Type: 0 Energy Level

Size Descriptor: 0 1

Baseline Energy: 23491.92159 2

3

4

5

6

7

8

Class Number: 8 Water Cooled w/ FE 65 -240 kBtu

Class Mnemonic: Water Cooled w/ FE 65 -240 kBtu NA

Cooling: NA 0

Product Information

Product Information

Product Information
Unit Type: 0 Energy Level

Size Descriptor: 0 1

Baseline Energy: 87672.18364 2

3

4

5

6

7

8

Class Number: 9 Water Cooled w/ FE > 240 kBtu

Class Mnemonic: Water Cooled w/ FE > 240 kBtu NA

Cooling: NA 0

Unit Type: 0 Energy Level

Size Descriptor: 0 1

Baseline Energy: 198760.5938 2

3

4

5

6

7

8

Class Number: 10 Glycol Cooled <65 kBtu

Class Mnemonic: Glycol Cooled <65 kBtu NA

Cooling: NA 0

Unit Type: 0 Energy Level

Size Descriptor: 0 1

Baseline Energy: 25611.50251 2

3

4

5

6

7

8

Class Number: 11 Glycol Cooled 65 -240 kBtu

Class Mnemonic: Glycol Cooled 65 -240 kBtu NA

Cooling: NA 0

Unit Type: 0 Energy Level

Product Information

Product Information

Product Information
Size Descriptor: 0 1

Baseline Energy: 105839.6282 2

3

4

5

6

7

8

Class Number: 12 Glycol Cooled > 240 kBtu

Class Mnemonic: Glycol Cooled > 240 kBtu NA

Cooling: NA 0

Unit Type: 0 Energy Level

Size Descriptor: 0 1

Baseline Energy: 236052.2193 2

3

4

5

6

7

8

Class Number: 13 Glycol Cooled w/ FE <65 kBtu

Class Mnemonic: Glycol Cooled w/ FE <65 kBtu NA

Cooling: NA 0

Unit Type: 0 Energy Level

Size Descriptor: 0 1

Baseline Energy: 25568.49371 2

3

4

5

6

7

8

Class Number: 14 Glycol Cooled w/ FE 65 -240 kBtu

Class Mnemonic: Glycol Cooled w/ FE 65 -240 kBtu NA

Cooling: NA 0

Unit Type: 0 Energy Level

Size Descriptor: 0 1

Product Information

Product Information

Product Information
Baseline Energy: 106196.1047 2

3

4

5

6

7

8

Class Number: 15 Glycol Cooled w/ FE > 240 kBtu

Class Mnemonic: Glycol Cooled w/ FE > 240 kBtu NA

Cooling: NA 0

Unit Type: 0 Energy Level

Size Descriptor: 0 1

Baseline Energy: 237021.2592 2

3

4

5

6

7

8

Product Information

Baseline Energy: 0 4
5

6

7

8

Class Number: 24 Other

Class Mnemonic: Other

Ice Making Process:

Cooling: Energy Level

Unit Type: 1

Size Descriptor: 2

Harvest Range: N/A lbs/day 3

Baseline Energy: 0 4

5

6

7

8

Product Information
Elapsed Time Start Time

3:23:12

1 2 3 4

Total Annual Annual

Net Installed Annual Maintenance Energy

Price Repair Cost Cost 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?

Total Annual Annual

Net Installed Annual Maintenance Energy

Price Repair Cost Cost Usage

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 0 5000 0

0 0 5000 0

5000 0 5000 5000

Total Annual Annual

Number of Trials Reported

Latest Complete Run Date and Time Inform

Number of Trials Reported

Number of Trials Reported
Net Installed Annual Maintenance Energy

Price Repair Cost Cost Usage

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 0 5000 0

0 0 5000 0

5000 0 5000 5000

Total Annual Annual

Net Installed Annual Maintenance Energy

Price Repair Cost Cost Usage

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 0 5000 0

0 0 5000 0

5000 0 5000 5000

Total Annual Annual

Net Installed Annual Maintenance Energy

Price Repair Cost Cost Usage

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 0 5000 0

0 0 5000 0

5000 0 5000 5000

Total Annual Annual

Net Installed Annual Maintenance Energy

Number of Trials Reported

Number of Trials Reported

Number of Trials Reported
Price Repair Cost Cost Usage

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 0 5000 0

0 0 5000 0

5000 0 5000 5000

Total Annual Annual

Net Installed Annual Maintenance Energy

Price Repair Cost Cost Usage

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 0 5000 0

0 0 5000 0

5000 0 5000 5000

Total Annual Annual

Net Installed Annual Maintenance Energy

Price Repair Cost Cost Usage

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 0 5000 0

0 0 5000 0

5000 0 5000 5000

Total Annual Annual

Net Installed Annual Maintenance Energy

Price Repair Cost Cost Usage

Number of Trials Reported

Number of Trials Reported

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

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 0 5000 0

0 0 5000 0

5000 0 5000 5000

Total Annual Annual

Net Installed Annual Maintenance Energy

Price Repair Cost Cost Usage

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 0 5000 0

0 0 5000 0

5000 0 5000 5000

Total Annual Annual

Net Installed Annual Maintenance Energy

Price Repair Cost Cost Usage

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 0 5000 0

0 0 5000 0

5000 0 5000 5000

Total Annual Annual

Net Installed Annual Maintenance Energy

Price Repair Cost Cost Usage

No Obs No Obs No Obs No Obs

Number of Trials Reported

Number of Trials Reported

Number of Trials Reported
5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 0 5000 0

0 0 5000 0

5000 0 5000 5000

Total Annual Annual

Net Installed Annual Maintenance Energy

Price Repair Cost Cost Usage

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 0 5000 0

0 0 5000 0

5000 0 5000 5000

Total Annual Annual

Net Installed Annual Maintenance Energy

Price Repair Cost Cost Usage

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 0 5000 0

0 0 5000 0

5000 0 5000 5000

Total Annual Annual

Net Installed Annual Maintenance Energy

Price Repair Cost Cost Usage

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

Number of Trials Reported

Number of Trials Reported

Number of Trials Reported
5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 0 5000 0

0 0 5000 0

5000 0 5000 5000

Total Annual Annual

Net Installed Annual Maintenance Energy

Price Repair Cost Cost Usage

No Obs No Obs No Obs No Obs

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

5000 5000 5000 5000

0 0 5000 0

0 0 5000 0

5000 0 5000 5000

Number of Trials Reported

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

Total Annual Annual

Net Installed Annual Maintenance Energy

Price Repair Cost Cost 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

Number of Trials Reported
End Time Elapsed Time

5 6 7 8

Life All Custs

Cycle LCC Presumptive

Cost Savings Payback Payback

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?

Life All Custs

Cycle LCC Presumptive

Cost Savings Payback Payback

No Obs No Obs No Obs No Obs

5000 0 0 0

5000 552 552 5000

5000 1577 1577 5000

5000 3858 3858 5000

5000 4770 4770 5000

0 0 0 5000

0 0 0 5000

0 0 0 5000

Life All Custs

umber of Trials Reported

Affected Customers

atest Complete Run Date and Time Information

umber of Trials Reported

Affected Customers

Affected Customers

umber of Trials Reported
Cycle LCC Presumptive

Cost Savings Payback Payback

No Obs No Obs No Obs No Obs

5000 0 0 0

5000 97 97 5000

5000 1078 1078 5000

5000 3331 3331 5000

5000 4900 4900 5000

0 0 0 5000

0 0 0 5000

0 0 0 0

Life All Custs

Cycle LCC Presumptive

Cost Savings Payback Payback

No Obs No Obs No Obs No Obs

5000 0 0 0

5000 97 97 5000

5000 1078 1078 5000

5000 3331 3331 5000

5000 4900 4900 5000

0 0 0 5000

0 0 0 5000

0 0 0 0

Life All Custs

Cycle LCC Presumptive

Cost Savings Payback Payback

No Obs No Obs No Obs No Obs

5000 0 0 0

5000 1402 1402 5000

5000 2560 2560 5000

5000 4357 4357 5000

5000 4873 4873 5000

0 0 0 5000

0 0 0 5000

0 0 0 5000

Life All Custs

Cycle LCC Presumptive

umber of Trials Reported

Affected Customers

Affected Customers

umber of Trials Reported

Affected Customers

umber of Trials Reported
Cost Savings Payback Payback

No Obs No Obs No Obs No Obs

5000 0 0 0

5000 1400 1400 5000

5000 2900 2900 5000

5000 4000 4000 5000

5000 4800 4800 5000

0 0 0 5000

0 0 0 5000

0 0 0 5000

Life All Custs

Cycle LCC Presumptive

Cost Savings Payback Payback

No Obs No Obs No Obs No Obs

5000 0 0 0

5000 1400 1400 5000

5000 2900 2900 5000

5000 4000 4000 5000

5000 4800 4800 5000

0 0 0 5000

0 0 0 5000

0 0 0 5000

Life All Custs

Cycle LCC Presumptive

Cost Savings Payback Payback

No Obs No Obs No Obs No Obs

5000 0 0 0

5000 1402 1402 5000

5000 2560 2560 5000

5000 4357 4357 5000

5000 4873 4873 5000

0 0 0 5000

0 0 0 5000

0 0 0 5000

Life All Custs

Cycle LCC Presumptive

Cost Savings Payback Payback

Affected Customers

umber of Trials Reported

umber of Trials Reported

umber of Trials Reported

Affected Customers

Affected Customers
No Obs No Obs No Obs No Obs

5000 0 0 0

5000 1400 1400 5000

5000 2900 2900 5000

5000 4000 4000 5000

5000 4800 4800 5000

0 0 0 5000

0 0 0 5000

0 0 0 5000

Life All Custs

Cycle LCC Presumptive

Cost Savings Payback Payback

No Obs No Obs No Obs No Obs

5000 0 0 0

5000 1400 1400 5000

5000 2900 2900 5000

5000 4000 4000 5000

5000 4800 4800 5000

0 0 0 5000

0 0 0 5000

0 0 0 5000

Life All Custs

Cycle LCC Presumptive

Cost Savings Payback Payback

No Obs No Obs No Obs No Obs

5000 0 0 0

5000 1402 1402 5000

5000 2560 2560 5000

5000 4357 4357 5000

5000 4873 4873 5000

0 0 0 5000

0 0 0 5000

0 0 0 5000

Life All Custs

Cycle LCC Presumptive

Cost Savings Payback Payback

No Obs No Obs No Obs No Obs

Affected Customers

umber of Trials Reported

umber of Trials Reported

Affected Customers

umber of Trials Reported

Affected Customers
5000 0 0 0

5000 1400 1400 5000

5000 2900 2900 5000

5000 4000 4000 5000

5000 4800 4800 5000

0 0 0 5000

0 0 0 5000

0 0 0 5000

Life All Custs

Cycle LCC Presumptive

Cost Savings Payback Payback

No Obs No Obs No Obs No Obs

5000 0 0 0

5000 1400 1400 5000

5000 2900 2900 5000

5000 4000 4000 5000

5000 4800 4800 5000

0 0 0 5000

0 0 0 5000

0 0 0 5000

Life All Custs

Cycle LCC Presumptive

Cost Savings Payback Payback

No Obs No Obs No Obs No Obs

5000 0 0 0

5000 1402 1402 5000

5000 2560 2560 5000

5000 4357 4357 5000

5000 4873 4873 5000

0 0 0 5000

0 0 0 5000

0 0 0 5000

Life All Custs

Cycle LCC Presumptive

Cost Savings Payback Payback

No Obs No Obs No Obs No Obs

5000 0 0 0

umber of Trials Reported

Affected Customers

Affected Customers

umber of Trials Reported

Affected Customers

umber of Trials Reported
5000 1400 1400 5000

5000 2900 2900 5000

5000 4000 4000 5000

5000 4800 4800 5000

0 0 0 5000

0 0 0 5000

0 0 0 5000

Life All Custs

Cycle LCC Presumptive

Cost Savings Payback Payback

No Obs No Obs No Obs No Obs

5000 0 0 0

5000 1400 1400 5000

5000 2900 2900 5000

5000 4000 4000 5000

5000 4800 4800 5000

0 0 0 5000

0 0 0 5000

0 0 0 5000

umber of Trials Reported

Affected Customers

0 0 0 0
0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

Life All Custs

Cycle LCC Presumptive

Cost Savings Payback Payback

No Obs No Obs No Obs No Obs

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

Affected Customers

umber of Trials Reported
9 10 11 12

Annual Affected Cust Annual

Water Observations Water Equipment 

Usage by Level Bill - 2017 Price

No Obs (#) ($/yr) ($)

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

Annual Affected Cust Annual

Water Observations Water Equipment 

Usage by Level Bill - 2017 Price

No Obs (#) ($/yr) ($)

0 0 $ 10,551

0 552 $ 12,039

0 1577 $ 13,787

0 3858 $ 15,843

0 4770 $ 18,259

0 0 $ 10,551

0 0 $ 10,551

0 0 $ 10,551

Annual Affected Cust Annual
Water Observations Water Equipment 

Usage by Level Bill - 2017 Price

No Obs (#) ($/yr) ($)

0 0 $ 35,726

0 97 $ 37,961

0 1078 $ 40,370

0 3331 $ 42,968

0 4900 $ 45,767

0 0 $ 35,726

0 0 $ 35,726

0 0 $ 35,726

Annual Affected Cust Annual

Water Observations Water Equipment 

Usage by Level Bill - 2017 Price

No Obs (#) ($/yr) ($)

0 0 $ 51,445

0 97 $ 54,664

0 1078 $ 58,133

0 3331 $ 61,873

0 4900 $ 65,904

0 0 $ 51,445

0 0 $ 51,445

0 0 $ 51,445

Annual Affected Cust Annual

Water Observations Water Equipment 

Usage by Level Bill - 2017 Price

No Obs (#) ($/yr) ($)

0 0 $ 22,478

0 1402 $ 19,046

0 2560 $ 16,266

0 4357 $ 14,014

0 4873 $ 12,191

0 0 $ 22,478

0 0 $ 22,478

0 0 $ 22,478

Annual Affected Cust Annual

Water Observations Water Equipment 
Usage by Level Bill - 2017 Price

No Obs (#) ($/yr) ($)

0 0 $ 20,346

0 1400 $ 25,969

0 2900 $ 33,527

0 4000 $ 43,686

0 4800 $ 57,339

0 0 $ 20,346

0 0 $ 20,346

0 0 $ 20,346

Annual Affected Cust Annual

Water Observations Water Equipment 

Usage by Level Bill - 2017 Price

No Obs (#) ($/yr) ($)

0 0 $ 38,619

0 1400 $ 49,289

0 2900 $ 63,629

0 4000 $ 82,901

0 4800 $ 108,802

0 0 $ 38,619

0 0 $ 38,619

0 0 $ 38,619

Annual Affected Cust Annual

Water Observations Water Equipment 

Usage by Level Bill - 2017 Price

No Obs (#) ($/yr) ($)

0 0 $ 23,787

0 1402 $ 20,155

0 2560 $ 17,213

0 4357 $ 14,831

0 4873 $ 12,901

0 0 $ 23,787

0 0 $ 23,787

0 0 $ 23,787

Annual Affected Cust Annual

Water Observations Water Equipment 

Usage by Level Bill - 2017 Price
No Obs (#) ($/yr) ($)

0 0 $ 21,531

0 1400 $ 27,482

0 2900 $ 35,480

0 4000 $ 46,230

0 4800 $ 60,678

0 0 $ 21,531

0 0 $ 21,531

0 0 $ 21,531

Annual Affected Cust Annual

Water Observations Water Equipment 

Usage by Level Bill - 2017 Price

No Obs (#) ($/yr) ($)

0 0 $ 40,868

0 1400 $ 52,160

0 2900 $ 67,335

0 4000 $ 87,730

0 4800 $ 115,139

0 0 $ 40,868

0 0 $ 40,868

0 0 $ 40,868

Annual Affected Cust Annual

Water Observations Water Equipment 

Usage by Level Bill - 2017 Price

No Obs (#) ($/yr) ($)

0 0 $ 22,478

0 1402 $ 19,046

0 2560 $ 16,266

0 4357 $ 14,014

0 4873 $ 12,191

0 0 $ 22,478

0 0 $ 22,478

0 0 $ 22,478

Annual Affected Cust Annual

Water Observations Water Equipment 

Usage by Level Bill - 2017 Price

No Obs (#) ($/yr) ($)
0 0 $ 20,326

0 1400 $ 25,942

0 2900 $ 33,489

0 4000 $ 43,632

0 4800 $ 57,264

0 0 $ 20,326

0 0 $ 20,326

0 0 $ 20,326

Annual Affected Cust Annual

Water Observations Water Equipment 

Usage by Level Bill - 2017 Price

No Obs (#) ($/yr) ($)

0 0 $ 38,619

0 1400 $ 49,289

0 2900 $ 63,629

0 4000 $ 82,901

0 4800 $ 108,802

0 0 $ 38,619

0 0 $ 38,619

0 0 $ 38,619

Annual Affected Cust Annual

Water Observations Water Equipment 

Usage by Level Bill - 2017 Price

No Obs (#) ($/yr) ($)

0 0 $ 23,787

0 1402 $ 20,155

0 2560 $ 17,213

0 4357 $ 14,831

0 4873 $ 12,901

0 0 $ 23,787

0 0 $ 23,787

0 0 $ 23,787

Annual Affected Cust Annual

Water Observations Water Equipment 

Usage by Level Bill - 2017 Price

No Obs (#) ($/yr) ($)

0 0 $ 21,509
0 1400 $ 27,453

0 2900 $ 35,440

0 4000 $ 46,174

0 4800 $ 60,600

0 0 $ 21,509

0 0 $ 21,509

0 0 $ 21,509

Annual Affected Cust Annual

Water Observations Water Equipment 

Usage by Level Bill - 2017 Price

No Obs (#) ($/yr) ($)

0 0 $ 40,868

0 1400 $ 52,160

0 2900 $ 67,335

0 4000 $ 87,730

0 4800 $ 115,139

0 0 $ 40,868

0 0 $ 40,868

0 0 $ 40,868

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

0 0 #NUM! #NUM!

0 0 #NUM! #NUM!

0 0 #NUM! #NUM!

Annual Affected Cust Annual

Water Observations Water Equipment 

Usage by Level Bill - 2017 Price

No Obs (#) ($/yr) ($)

0 0 #NUM! #NUM!

0 0 #NUM! #NUM!

0 0 #NUM! #NUM!

0 0 #NUM! #NUM!

0 0 #NUM! #NUM!

0 0 #NUM! #NUM!

0 0 #NUM! #NUM!

0 0 #NUM! #NUM!
13 14 15 16

Total Net Annual

Installation Installed Annual Maintenance

Cost Price Repair Cost Cost

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

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

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

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

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

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

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

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

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

Total Net Annual

Installation Installed Annual Maintenance

Cost Price Repair Cost Cost

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

$ 1,452 $ 12,003 $ 209 $ 298

$ 1,452 $ 13,491 $ 222 $ 298

$ 1,452 $ 15,239 $ 239 $ 298

$ 1,452 $ 17,295 $ 258 $ 298

$ 1,452 $ 19,711 $ 280 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 1,452 $ 12,003 #NUM! $ 298

Total Net Annual
Installation Installed Annual Maintenance

Cost Price Repair Cost Cost

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

$ 3,217 $ 38,943 $ 897 $ 298

$ 3,217 $ 41,179 $ 933 $ 298

$ 3,217 $ 43,588 $ 973 $ 298

$ 3,217 $ 46,185 $ 1,015 $ 298

$ 3,217 $ 48,984 $ 1,061 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 3,217 $ 38,943 #NUM! $ 298

Total Net Annual

Installation Installed Annual Maintenance

Cost Price Repair Cost Cost

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

$ 5,188 $ 56,633 $ 3,071 $ 298

$ 5,188 $ 59,852 $ 3,209 $ 298

$ 5,188 $ 63,322 $ 3,358 $ 298

$ 5,188 $ 67,061 $ 3,519 $ 298

$ 5,188 $ 71,092 $ 3,692 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 5,188 $ 56,633 #NUM! $ 298

Total Net Annual

Installation Installed Annual Maintenance

Cost Price Repair Cost Cost

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

$ 1,238 $ 23,716 $ 212 $ 298

$ 1,238 $ 20,284 $ 197 $ 298

$ 1,238 $ 17,504 $ 185 $ 298

$ 1,238 $ 15,253 $ 175 $ 298

$ 1,238 $ 13,429 $ 167 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 1,238 $ 23,716 #NUM! $ 298

Total Net Annual

Installation Installed Annual Maintenance
Cost Price Repair Cost Cost

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

$ 2,421 $ 22,767 $ 838 $ 298

$ 2,421 $ 28,390 $ 988 $ 298

$ 2,421 $ 35,948 $ 1,191 $ 298

$ 2,421 $ 46,106 $ 1,463 $ 298

$ 2,421 $ 59,759 $ 1,828 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 2,421 $ 22,767 #NUM! $ 298

Total Net Annual

Installation Installed Annual Maintenance

Cost Price Repair Cost Cost

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

$ 3,621 $ 42,240 $ 2,229 $ 298

$ 3,621 $ 52,910 $ 2,672 $ 298

$ 3,621 $ 67,250 $ 3,268 $ 298

$ 3,621 $ 86,522 $ 4,069 $ 298

$ 3,621 $ 112,423 $ 5,146 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 3,621 $ 42,240 #NUM! $ 298

Total Net Annual

Installation Installed Annual Maintenance

Cost Price Repair Cost Cost

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

$ 1,238 $ 25,025 $ 212 $ 298

$ 1,238 $ 21,393 $ 197 $ 298

$ 1,238 $ 18,451 $ 185 $ 298

$ 1,238 $ 16,069 $ 175 $ 298

$ 1,238 $ 14,139 $ 167 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 1,238 $ 25,025 #NUM! $ 298

Total Net Annual

Installation Installed Annual Maintenance

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

$ 2,421 $ 23,952 $ 838 $ 298

$ 2,421 $ 29,903 $ 988 $ 298

$ 2,421 $ 37,901 $ 1,191 $ 298

$ 2,421 $ 48,651 $ 1,463 $ 298

$ 2,421 $ 63,099 $ 1,828 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 2,421 $ 23,952 #NUM! $ 298

Total Net Annual

Installation Installed Annual Maintenance

Cost Price Repair Cost Cost

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

$ 3,621 $ 44,489 $ 2,229 $ 298

$ 3,621 $ 55,781 $ 2,672 $ 298

$ 3,621 $ 70,956 $ 3,268 $ 298

$ 3,621 $ 91,351 $ 4,069 $ 298

$ 3,621 $ 118,760 $ 5,146 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 3,621 $ 44,489 #NUM! $ 298

Total Net Annual

Installation Installed Annual Maintenance

Cost Price Repair Cost Cost

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

$ 1,286 $ 23,764 $ 261 $ 298

$ 1,286 $ 20,332 $ 243 $ 298

$ 1,286 $ 17,552 $ 227 $ 298

$ 1,286 $ 15,301 $ 215 $ 298

$ 1,286 $ 13,477 $ 205 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 1,286 $ 23,764 #NUM! $ 298

Total Net Annual

Installation Installed Annual Maintenance

Cost Price Repair Cost Cost

($) ($) ($/yr) ($/yr)
$ 2,531 $ 22,857 $ 1,053 $ 298

$ 2,531 $ 28,473 $ 1,242 $ 298

$ 2,531 $ 36,020 $ 1,496 $ 298

$ 2,531 $ 46,164 $ 1,838 $ 298

$ 2,531 $ 59,795 $ 2,297 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 2,531 $ 22,857 #NUM! $ 298

Total Net Annual

Installation Installed Annual Maintenance

Cost Price Repair Cost Cost

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

$ 3,800 $ 42,419 $ 3,018 $ 298

$ 3,800 $ 53,089 $ 3,618 $ 298

$ 3,800 $ 67,430 $ 4,425 $ 298

$ 3,800 $ 86,702 $ 5,510 $ 298

$ 3,800 $ 112,602 $ 6,967 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 3,800 $ 42,419 #NUM! $ 298

Total Net Annual

Installation Installed Annual Maintenance

Cost Price Repair Cost Cost

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

$ 1,286 $ 25,073 $ 261 $ 298

$ 1,286 $ 21,441 $ 243 $ 298

$ 1,286 $ 18,500 $ 227 $ 298

$ 1,286 $ 16,117 $ 215 $ 298

$ 1,286 $ 14,187 $ 205 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 1,286 $ 25,073 #NUM! $ 298

Total Net Annual

Installation Installed Annual Maintenance

Cost Price Repair Cost Cost

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

$ 2,531 $ 24,041 $ 1,053 $ 298
$ 2,531 $ 29,984 $ 1,242 $ 298

$ 2,531 $ 37,971 $ 1,496 $ 298

$ 2,531 $ 48,705 $ 1,838 $ 298

$ 2,531 $ 63,131 $ 2,297 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 2,531 $ 24,041 #NUM! $ 298

Total Net Annual

Installation Installed Annual Maintenance

Cost Price Repair Cost Cost

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

$ 3,800 $ 44,668 $ 3,018 $ 298

$ 3,800 $ 55,960 $ 3,618 $ 298

$ 3,800 $ 71,136 $ 4,425 $ 298

$ 3,800 $ 91,530 $ 5,510 $ 298

$ 3,800 $ 118,939 $ 6,967 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 3,800 $ 44,668 #NUM! $ 298

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

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

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

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

Total Net Annual

Installation Installed Annual Maintenance

Cost Price Repair Cost Cost

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

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

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

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

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

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

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

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

#NUM! #NUM! #NUM! #NUM!
17 18 19 20

Annual Annual Annual Annual

Total Water Electricity Op Cost

Energy Use Usage Bill - 2017 2017

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

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

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

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

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

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

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

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

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

Annual Annual Annual Annual

Total Water Electricity Op Cost

Energy Use Usage Bill - 2017 2017

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

 27,411 #NUM! $ 2,572 $ 506

 25,298 #NUM! $ 2,374 $ 520

 23,510 #NUM! $ 2,206 $ 536

 21,977 #NUM! $ 2,062 $ 555

 20,649 #NUM! $ 1,938 $ 578

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

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

 29,946 #NUM! $ 2,810 #NUM!

Annual Annual Annual Annual

Mean Values

Mean Values

Mean Values
Total Water Electricity Op Cost

Energy Use Usage Bill - 2017 2017

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

 102,762 #NUM! $ 9,643 $ 1,195

 92,662 #NUM! $ 8,695 $ 1,231

 84,504 #NUM! $ 7,929 $ 1,270

 77,778 #NUM! $ 7,298 $ 1,313

 72,137 #NUM! $ 6,769 $ 1,358

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

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

 102,762 #NUM! $ 9,643 #NUM!

Annual Annual Annual Annual

Total Water Electricity Op Cost

Energy Use Usage Bill - 2017 2017

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

 246,011 #NUM! $ 23,085 $ 3,369

 219,390 #NUM! $ 20,587 $ 3,507

 198,315 #NUM! $ 18,609 $ 3,656

 181,216 #NUM! $ 17,004 $ 3,817

 167,066 #NUM! $ 15,676 $ 3,990

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

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

 246,011 #NUM! $ 23,085 #NUM!

Annual Annual Annual Annual

Total Water Electricity Op Cost

Energy Use Usage Bill - 2017 2017

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

 24,726 #NUM! $ 2,319 $ 510

 23,092 #NUM! $ 2,166 $ 495

 21,676 #NUM! $ 2,033 $ 482

 20,436 #NUM! $ 1,917 $ 472

 19,343 #NUM! $ 1,814 $ 464

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

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

 26,633 #NUM! $ 2,498 #NUM!

Annual Annual Annual Annual

Total Water Electricity Op Cost

Mean Values

Mean Values

Mean Values
Energy Use Usage Bill - 2017 2017

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

 92,123 #NUM! $ 8,640 $ 1,136

 85,824 #NUM! $ 8,049 $ 1,286

 80,393 #NUM! $ 7,540 $ 1,488

 75,663 #NUM! $ 7,096 $ 1,760

 71,507 #NUM! $ 6,706 $ 2,126

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

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

 99,518 #NUM! $ 9,333 #NUM!

Annual Annual Annual Annual

Total Water Electricity Op Cost

Energy Use Usage Bill - 2017 2017

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

 208,727 #NUM! $ 19,575 $ 2,527

 193,860 #NUM! $ 18,181 $ 2,970

 181,116 #NUM! $ 16,986 $ 3,566

 170,072 #NUM! $ 15,950 $ 4,367

 160,408 #NUM! $ 15,044 $ 5,443

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

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

 226,298 #NUM! $ 21,223 #NUM!

Annual Annual Annual Annual

Total Water Electricity Op Cost

Energy Use Usage Bill - 2017 2017

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

 15,443 #NUM! $ 1,456 $ 510

 14,603 #NUM! $ 1,377 $ 495

 13,877 #NUM! $ 1,308 $ 482

 13,243 #NUM! $ 1,248 $ 472

 12,685 #NUM! $ 1,195 $ 464

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

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

 16,426 #NUM! $ 1,549 #NUM!

Annual Annual Annual Annual

Total Water Electricity Op Cost

Energy Use Usage Bill - 2017 2017

Mean Values

Mean Values

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

 57,537 #NUM! $ 5,426 $ 1,136

 54,292 #NUM! $ 5,119 $ 1,286

 51,502 #NUM! $ 4,855 $ 1,488

 49,078 #NUM! $ 4,626 $ 1,760

 46,953 #NUM! $ 4,425 $ 2,126

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

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

 61,360 #NUM! $ 5,788 #NUM!

Annual Annual Annual Annual

Total Water Electricity Op Cost

Energy Use Usage Bill - 2017 2017

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

 129,787 #NUM! $ 12,241 $ 2,527

 122,113 #NUM! $ 11,515 $ 2,970

 115,555 #NUM! $ 10,894 $ 3,566

 109,886 #NUM! $ 10,358 $ 4,367

 104,937 #NUM! $ 9,890 $ 5,443

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

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

 138,888 #NUM! $ 13,102 #NUM!

Annual Annual Annual Annual

Total Water Electricity Op Cost

Energy Use Usage Bill - 2017 2017

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

 24,671 #NUM! $ 2,315 $ 559

 22,992 #NUM! $ 2,157 $ 540

 21,545 #NUM! $ 2,021 $ 525

 20,284 #NUM! $ 1,903 $ 513

 19,177 #NUM! $ 1,799 $ 503

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

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

 26,642 #NUM! $ 2,500 #NUM!

Annual Annual Annual Annual

Total Water Electricity Op Cost

Energy Use Usage Bill - 2017 2017

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

Mean Values

Mean Values

Mean Values
 101,844 #NUM! $ 9,555 $ 1,351

 93,827 #NUM! $ 8,803 $ 1,540

 87,068 #NUM! $ 8,168 $ 1,794

 81,292 #NUM! $ 7,626 $ 2,136

 76,299 #NUM! $ 7,158 $ 2,595

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

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

 111,505 #NUM! $ 10,461 #NUM!

Annual Annual Annual Annual

Total Water Electricity Op Cost

Energy Use Usage Bill - 2017 2017

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

 227,098 #NUM! $ 21,306 $ 3,316

 208,801 #NUM! $ 19,589 $ 3,916

 193,432 #NUM! $ 18,147 $ 4,723

 180,339 #NUM! $ 16,919 $ 5,807

 169,053 #NUM! $ 15,860 $ 7,265

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

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

 249,246 #NUM! $ 23,384 #NUM!

Annual Annual Annual Annual

Total Water Electricity Op Cost

Energy Use Usage Bill - 2017 2017

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

 19,813 #NUM! $ 1,881 $ 559

 18,561 #NUM! $ 1,761 $ 540

 17,485 #NUM! $ 1,659 $ 525

 16,549 #NUM! $ 1,569 $ 513

 15,729 #NUM! $ 1,491 $ 503

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

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

 21,288 #NUM! $ 2,021 #NUM!

Annual Annual Annual Annual

Total Water Electricity Op Cost

Energy Use Usage Bill - 2017 2017

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

 81,668 #NUM! $ 7,755 $ 1,351

Mean Values

Mean Values

Mean Values
 75,644 #NUM! $ 7,180 $ 1,540

 70,584 #NUM! $ 6,698 $ 1,794

 66,273 #NUM! $ 6,287 $ 2,136

 62,557 #NUM! $ 5,932 $ 2,595

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

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

 88,960 #NUM! $ 8,451 #NUM!

Annual Annual Annual Annual

Total Water Electricity Op Cost

Energy Use Usage Bill - 2017 2017

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

 182,034 #NUM! $ 17,287 $ 3,316

 168,268 #NUM! $ 15,974 $ 3,916

 156,750 #NUM! $ 14,875 $ 4,723

 146,970 #NUM! $ 13,942 $ 5,807

 138,563 #NUM! $ 13,140 $ 7,265

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

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

 198,776 #NUM! $ 18,884 #NUM!

Mean Values

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

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

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

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

Annual Annual Annual Annual

Total Water Electricity Op Cost

Energy Use Usage Bill - 2017 2017

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

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

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

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

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

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

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

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

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

Mean Values
21 22 23 24

Life Affected All Cust. Affected

Cycle Customer LCC Cust LCC

Cost LCC 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?

Life Affected All Cust. Affected

Cycle Customer LCC Cust LCC

Cost LCC Savings Savings

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

$ 45,566 $ 46,498

$ 45,045 $ 45,274 $ 521 $ 584

$ 45,144 $ 45,156 $ 422 $ 122

$ 45,842 $ 45,859 $ (276) $ (648)

$ 47,147 $ 47,147 $ (1,581) $ (1,828)

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

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

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

Life Affected All Cust. Affected
Cycle Customer LCC Cust LCC

Cost LCC Savings Savings

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

$ 157,057 $ 166,209

$ 149,369 $ 150,728 $ 7,688 $ 8,535

$ 143,871 $ 144,059 $ 13,186 $ 6,378

$ 140,057 $ 140,076 $ 17,000 $ 5,894

$ 137,590 $ 137,590 $ 19,467 $ 6,474

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

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

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

Life Affected All Cust. Affected

Cycle Customer LCC Cust LCC

Cost LCC Savings Savings

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

$ 344,977 $ 366,851

$ 322,501 $ 325,762 $ 22,476 $ 24,709

$ 306,063 $ 306,542 $ 38,914 $ 18,947

$ 294,087 $ 294,130 $ 50,890 $ 18,146

$ 285,553 $ 285,553 $ 59,424 $ 20,871

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

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

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

Life Affected All Cust. Affected

Cycle Customer LCC Cust LCC

Cost LCC Savings Savings

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

$ 54,560 $ 54,838

$ 49,292 $ 49,419 $ 5,268 $ 5,286

$ 44,930 $ 44,962 $ 9,630 $ 7,264

$ 41,303 $ 41,296 $ 13,257 $ 7,896

$ 38,274 $ 38,274 $ 16,286 $ 10,089

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

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

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

Life Affected All Cust. Affected

Cycle Customer LCC Cust LCC
Cost LCC Savings Savings

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

$ 129,302 $ 130,354

$ 130,141 $ 130,459 $ (839) $ (774)

$ 134,370 $ 134,606 $ (5,068) $ (4,582)

$ 142,677 $ 142,703 $ (13,375) $ (11,622)

$ 156,090 $ 156,090 $ (26,788) $ (23,097)

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

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

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

Life Affected All Cust. Affected

Cycle Customer LCC Cust LCC

Cost LCC Savings Savings

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

$ 283,117 $ 285,506

$ 283,462 $ 284,190 $ (345) $ (196)

$ 291,318 $ 291,859 $ (8,202) $ (7,906)

$ 308,088 $ 308,151 $ (24,972) $ (22,491)

$ 335,917 $ 335,917 $ (52,800) $ (46,570)

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

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

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

Life Affected All Cust. Affected

Cycle Customer LCC Cust LCC

Cost LCC Savings Savings

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

$ 46,510 $ 46,794

$ 41,842 $ 41,961 $ 4,667 $ 4,686

$ 38,015 $ 38,027 $ 8,495 $ 6,400

$ 34,867 $ 34,862 $ 11,643 $ 6,908

$ 32,272 $ 32,272 $ 14,238 $ 8,772

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

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

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

Life Affected All Cust. Affected

Cycle Customer LCC Cust LCC

Cost LCC Savings Savings
($) ($) ($) ($)

$ 95,622 $ 96,685

$ 99,867 $ 100,076 $ (4,245) $ (4,179)

$ 107,198 $ 107,408 $ (11,576) $ (9,336)

$ 118,421 $ 118,452 $ (22,799) $ (17,987)

$ 134,677 $ 134,677 $ (39,055) $ (31,244)

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

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

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

Life Affected All Cust. Affected

Cycle Customer LCC Cust LCC

Cost LCC Savings Savings

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

$ 205,792 $ 208,209

$ 214,009 $ 214,490 $ (8,217) $ (8,064)

$ 228,935 $ 229,419 $ (23,143) $ (18,795)

$ 252,247 $ 252,320 $ (46,455) $ (36,931)

$ 286,337 $ 286,337 $ (80,545) $ (64,864)

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

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

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

Life Affected All Cust. Affected

Cycle Customer LCC Cust LCC

Cost LCC Savings Savings

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

$ 55,099 $ 55,385

$ 49,746 $ 49,878 $ 5,353 $ 5,372

$ 45,321 $ 45,353 $ 9,779 $ 7,375

$ 41,646 $ 41,640 $ 13,453 $ 8,009

$ 38,581 $ 38,581 $ 16,518 $ 10,226

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

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

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

Life Affected All Cust. Affected

Cycle Customer LCC Cust LCC

Cost LCC Savings Savings

($) ($) ($) ($)
$ 141,719 $ 142,913

$ 141,215 $ 141,574 $ 503 $ 588

$ 144,642 $ 144,907 $ (2,923) $ (3,117)

$ 152,626 $ 152,656 $ (10,908) $ (10,236)

$ 166,188 $ 166,188 $ (24,469) $ (22,091)

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

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

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

Life Affected All Cust. Affected

Cycle Customer LCC Cust LCC

Cost LCC Savings Savings

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

$ 310,795 $ 313,478

$ 309,349 $ 310,161 $ 1,446 $ 1,633

$ 316,828 $ 317,441 $ (6,033) $ (6,637)

$ 334,607 $ 334,679 $ (23,812) $ (22,582)

$ 364,948 $ 364,948 $ (54,153) $ (49,159)

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

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

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

Life Affected All Cust. Affected

Cycle Customer LCC Cust LCC

Cost LCC Savings Savings

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

$ 51,689 $ 52,015

$ 46,550 $ 46,717 $ 5,139 $ 5,162

$ 42,323 $ 42,341 $ 9,366 $ 7,064

$ 38,833 $ 38,826 $ 12,855 $ 7,640

$ 35,942 $ 35,942 $ 15,746 $ 9,722

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

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

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

Life Affected All Cust. Affected

Cycle Customer LCC Cust LCC

Cost LCC Savings Savings

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

$ 123,328 $ 124,694
$ 125,083 $ 125,482 $ (1,755) $ (1,652)

$ 130,597 $ 130,813 $ (7,269) $ (6,282)

$ 140,595 $ 140,611 $ (17,267) $ (14,548)

$ 156,191 $ 156,191 $ (32,862) $ (27,719)

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

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

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

Life Affected All Cust. Affected

Cycle Customer LCC Cust LCC

Cost LCC Savings Savings

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

$ 269,332 $ 272,401

$ 272,898 $ 273,802 $ (3,566) $ (3,338)

$ 284,947 $ 285,449 $ (15,615) $ (13,598)

$ 307,063 $ 307,105 $ (37,731) $ (31,974)

$ 341,709 $ 341,709 $ (72,377) $ (61,294)

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

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

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

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

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

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

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

Life Affected All Cust. Affected

Cycle Customer LCC Cust LCC

Cost LCC 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!
25 26 27 28

All Cust. All Affected

Payback Customers Customers

(Years) ($) ($)

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

#NAME?

All Cust. All Affected

Payback Customers Customers

(Years) ($) ($)

 8.614

 10.307

 12.318

 14.724

#NUM!

#NUM!

#NUM!

Calculated LCC Savings

Calculated LCC Savings

Calculated LCC Savings
All Cust. All Affected

Payback Customers Customers

(Years) ($) ($)

 2.609

 3.019

 3.465

 3.951

#NUM!

#NUM!

#NUM!

All Cust. All Affected

Payback Customers Customers

(Years) ($) ($)

 1.454

 1.705

 1.979

 2.281

#NUM!

#NUM!

#NUM!

All Cust. All Affected

Payback Customers Customers

(Years) ($) ($)

 (21.325)

 (20.739)

 (20.153)

 (19.577)

#NUM!

#NUM!

#NUM!

All Cust. All Affected

Calculated LCC Savings

Calculated LCC Savings

Calculated LCC Savings
Payback Customers Customers

(Years) ($) ($)

 14.124

 19.929

 29.869

 50.819

#NUM!

#NUM!

#NUM!

All Cust. All Affected

Payback Customers Customers

(Years) ($) ($)

 12.665

 18.938

 31.959

 58.247

#NUM!

#NUM!

#NUM!

All Cust. All Affected

Payback Customers Customers

(Years) ($) ($)

 (43.735)

 (42.718)

 (41.687)

 (40.662)

#NUM!

#NUM!

#NUM!

All Cust. All Affected

Payback Customers Customers

Calculated LCC Savings

Calculated LCC Savings

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

 (584.700)

 (33.842)

 111.348

 (454.898)

#NUM!

#NUM!

#NUM!

All Cust. All Affected

Payback Customers Customers

(Years) ($) ($)

 (41.027)

 (194.161)

 (48.001)

 (159.521)

#NUM!

#NUM!

#NUM!

All Cust. All Affected

Payback Customers Customers

(Years) ($) ($)

 (20.368)

 (19.862)

 (19.348)

 (18.837)

#NUM!

#NUM!

#NUM!

All Cust. All Affected

Payback Customers Customers

(Years) ($) ($)

Calculated LCC Savings

Calculated LCC Savings

Calculated LCC Savings
 11.041

 15.802

 24.087

 42.200

#NUM!

#NUM!

#NUM!

All Cust. All Affected

Payback Customers Customers

(Years) ($) ($)

 10.957

 17.344

 34.032

 1.051

#NUM!

#NUM!

#NUM!

All Cust. All Affected

Payback Customers Customers

(Years) ($) ($)

 (29.050)

 (28.397)

 (27.727)

 (27.053)

#NUM!

#NUM!

#NUM!

All Cust. All Affected

Payback Customers Customers

(Years) ($) ($)

Calculated LCC Savings

Calculated LCC Savings

Calculated LCC Savings
 21.359

 36.631

 299.049

 (141.040)

#NUM!

#NUM!

#NUM!

All Cust. All Affected

Payback Customers Customers

(Years) ($) ($)

 26.862

 (902.700)

 (112.558)

 7.126

#NUM!

#NUM!

#NUM!

Calculated LCC Savings

#NUM!
#NUM!

#NUM!

#NUM!

#NUM!

All Cust. All Affected

Payback Customers Customers

(Years) ($) ($)

#NUM!

#NUM!

#NUM!

#NUM!

#NUM!

#NUM!

#NUM!

Calculated LCC Savings
Verfiy-All or Affected Verfiy-All or Affected

29 30 31 32

All Cust. Affected Presumptive

LCC Cust LCC All Cust. Energy only

Savings Savings Payback Payback

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

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

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

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

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

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

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

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

All Cust. Affected Presumptive

LCC Cust LCC All Cust. Energy only

Savings Savings Payback Payback

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

395 460 8.574 7.556

192 -111 10.252 8.904

-589 -794 12.242 10.453

-1955 -1878 14.618 12.235

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

All Cust. Affected Presumptive

Median Values

Median Values

Median Values
LCC Cust LCC All Cust. Energy only

Savings Savings Payback Payback

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

7034 7766 2.601 2.376

12012 5282 3.009 2.731

15411 4479 3.452 3.111

17539 4943 3.935 3.519

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

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

All Cust. Affected Presumptive

LCC Cust LCC All Cust. Energy only

Savings Savings Payback Payback

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

20705 22593 1.448 1.298

35764 15831 1.697 1.505

46663 14003 1.969 1.727

54340 16809 2.268 1.966

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

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

All Cust. Affected Presumptive

LCC Cust LCC All Cust. Energy only

Savings Savings Payback Payback

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

5126 5145 -21.718 -22.540

9368 8472 -21.121 -21.855

12891 7494 -20.524 -21.174

15826 9709 -19.938 -20.509

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

All Cust. Affected Presumptive

LCC Cust LCC All Cust. Energy only

Median Values

Median Values

Median Values
Savings Savings Payback Payback

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

-1217 -1170 14.214 9.581

-5737 -4795 19.892 12.061

-14206 -11834 29.264 15.219

-27697 -23862 47.004 19.258

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

All Cust. Affected Presumptive

LCC Cust LCC All Cust. Energy only

Savings Savings Payback Payback

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

-1262 -1149 12.647 7.703

-9832 -8809 18.573 9.722

-27062 -22565 29.676 12.295

-55173 -48311 54.580 15.589

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

All Cust. Affected Presumptive

LCC Cust LCC All Cust. Energy only

Savings Savings Payback Payback

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

4575 4585 -40.654 -46.510

8319 7507 -39.674 -45.151

11397 6536 -38.683 -43.791

13935 8458 -37.699 -42.454

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

All Cust. Affected Presumptive

LCC Cust LCC All Cust. Energy only

Savings Savings Payback Payback

Median Values

Median Values

Median Values
($) ($) (Years) (Years)

-4522 -4462 36.786 19.721

-12077 -8539 48.139 24.858

-23516 -18932 35.793 31.403

-40038 -32993 -73.003 39.777

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

All Cust. Affected Presumptive

LCC Cust LCC All Cust. Energy only

Savings Savings Payback Payback

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

-8813 -8658 32.330 15.825

-24159 -17363 22.577 20.001

-47674 -38524 -43.654 25.326

-82189 -67822 -57.177 32.145

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

All Cust. Affected Presumptive

LCC Cust LCC All Cust. Energy only

Savings Savings Payback Payback

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

5209 5229 -20.514 -21.940

9513 8582 -20.004 -21.326

13085 7598 -19.486 -20.706

16060 9809 -18.970 -20.093

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

All Cust. Affected Presumptive

LCC Cust LCC All Cust. Energy only

Savings Savings Payback Payback

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

Median Values

Median Values

Median Values
8 83 10.916 7.519

-3793 -3700 15.458 9.562

-12049 -10116 23.015 12.172

-25708 -22891 37.507 15.520

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

All Cust. Affected Presumptive

LCC Cust LCC All Cust. Energy only

Savings Savings Payback Payback

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

315 510 10.650 6.259

-8055 -8037 16.296 7.974

-26557 -22386 27.964 10.165

-57064 -51111 48.413 12.978

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

All Cust. Affected Presumptive

LCC Cust LCC All Cust. Energy only

Savings Savings Payback Payback

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

4981 5002 -28.413 -31.165

9073 8143 -27.765 -30.332

12447 7125 -27.099 -29.483

15236 9260 -26.432 -28.639

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

All Cust. Affected Presumptive

LCC Cust LCC All Cust. Energy only

Savings Savings Payback Payback

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

Median Values

Median Values

Median Values
-2338 -2218 18.015 10.599

-8309 -6608 27.328 13.502

-18589 -14701 45.337 17.212

-34330 -28418 49.524 21.975

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

All Cust. Affected Presumptive

LCC Cust LCC All Cust. Energy only

Savings Savings Payback Payback

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

-4876 -4491 19.397 8.813

-17854 -14438 26.794 11.246

-40540 -32316 17.557 14.359

-75129 -63273 -44.968 18.356

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

#NUM! #NUM! #NUM! 0.000

Median Values

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

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

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

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

All Cust. Affected Presumptive

LCC Cust LCC All Cust. 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!

Median Values
New for ACIM

33 34 35 36

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ 9,337 $ 1,138 $ 10,680

$ 10,654 $ 1,138 $ 11,997

$ 12,201 $ 1,138 $ 13,544

$ 14,020 $ 1,138 $ 15,363

$ 16,158 $ 1,138 $ 17,501

$ 9,337 #NUM! #NUM!

$ 9,337 #NUM! #NUM!

$ 9,337 $ 1,138 $ 10,680

Annual Total Net
Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ 31,616 $ 2,522 $ 34,591

$ 33,594 $ 2,522 $ 36,569

$ 35,726 $ 2,522 $ 38,701

$ 38,024 $ 2,522 $ 41,000

$ 40,502 $ 2,522 $ 43,477

$ 31,616 #NUM! #NUM!

$ 31,616 #NUM! #NUM!

$ 31,616 $ 2,522 $ 34,591

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ 45,527 $ 4,066 $ 50,324

$ 48,375 $ 4,066 $ 53,173

$ 51,446 $ 4,066 $ 56,243

$ 54,755 $ 4,066 $ 59,553

$ 58,322 $ 4,066 $ 63,120

$ 45,527 #NUM! #NUM!

$ 45,527 #NUM! #NUM!

$ 45,527 $ 4,066 $ 50,324

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ 19,892 $ 970 $ 21,037

$ 16,855 $ 970 $ 17,999

$ 14,395 $ 970 $ 15,539

$ 12,402 $ 970 $ 13,547

$ 10,788 $ 970 $ 11,933

$ 19,892 #NUM! #NUM!

$ 19,892 #NUM! #NUM!

$ 19,892 $ 970 $ 21,037

Annual Total Net

Water Equipment Installation Installed
Bill - 2017 Price Cost Price

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

$ 18,005 $ 1,897 $ 20,244

$ 22,982 $ 1,897 $ 25,220

$ 29,670 $ 1,897 $ 31,909

$ 38,660 $ 1,897 $ 40,898

$ 50,742 $ 1,897 $ 52,981

$ 18,005 #NUM! #NUM!

$ 18,005 #NUM! #NUM!

$ 18,005 $ 1,897 $ 20,244

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ 34,176 $ 2,838 $ 37,524

$ 43,619 $ 2,838 $ 46,967

$ 56,309 $ 2,838 $ 59,658

$ 73,364 $ 2,838 $ 76,713

$ 96,285 $ 2,838 $ 99,634

$ 34,176 #NUM! #NUM!

$ 34,176 #NUM! #NUM!

$ 34,176 $ 2,838 $ 37,524

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ 21,050 $ 970 $ 22,195

$ 17,836 $ 970 $ 18,981

$ 15,233 $ 970 $ 16,378

$ 13,125 $ 970 $ 14,269

$ 11,417 $ 970 $ 12,562

$ 21,050 #NUM! #NUM!

$ 21,050 #NUM! #NUM!

$ 21,050 $ 970 $ 22,195

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price
($/yr) ($) ($) ($)

$ 19,054 $ 1,897 $ 21,293

$ 24,320 $ 1,897 $ 26,559

$ 31,398 $ 1,897 $ 33,637

$ 40,912 $ 1,897 $ 43,150

$ 53,698 $ 1,897 $ 55,936

$ 19,054 #NUM! #NUM!

$ 19,054 #NUM! #NUM!

$ 19,054 $ 1,897 $ 21,293

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ 36,166 $ 2,838 $ 39,515

$ 46,159 $ 2,838 $ 49,508

$ 59,589 $ 2,838 $ 62,937

$ 77,637 $ 2,838 $ 80,986

$ 101,893 $ 2,838 $ 105,242

$ 36,166 #NUM! #NUM!

$ 36,166 #NUM! #NUM!

$ 36,166 $ 2,838 $ 39,515

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ 19,892 $ 1,008 $ 21,081

$ 16,855 $ 1,008 $ 18,044

$ 14,395 $ 1,008 $ 15,584

$ 12,402 $ 1,008 $ 13,592

$ 10,788 $ 1,008 $ 11,978

$ 19,892 #NUM! #NUM!

$ 19,892 #NUM! #NUM!

$ 19,892 $ 1,008 $ 21,081

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

($/yr) ($) ($) ($)
$ 17,987 $ 1,984 $ 20,328

$ 22,957 $ 1,984 $ 25,298

$ 29,636 $ 1,984 $ 31,977

$ 38,613 $ 1,984 $ 40,953

$ 50,676 $ 1,984 $ 53,017

$ 17,987 #NUM! #NUM!

$ 17,987 #NUM! #NUM!

$ 17,987 $ 1,984 $ 20,328

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ 34,176 $ 2,979 $ 37,690

$ 43,619 $ 2,979 $ 47,133

$ 56,309 $ 2,979 $ 59,823

$ 73,364 $ 2,979 $ 76,879

$ 96,285 $ 2,979 $ 99,799

$ 34,176 #NUM! #NUM!

$ 34,176 #NUM! #NUM!

$ 34,176 $ 2,979 $ 37,690

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ 21,050 $ 1,008 $ 22,240

$ 17,836 $ 1,008 $ 19,026

$ 15,233 $ 1,008 $ 16,423

$ 13,125 $ 1,008 $ 14,314

$ 11,417 $ 1,008 $ 12,606

$ 21,050 #NUM! #NUM!

$ 21,050 #NUM! #NUM!

$ 21,050 $ 1,008 $ 22,240

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ 19,035 $ 1,984 $ 21,376
$ 24,294 $ 1,984 $ 26,635

$ 31,363 $ 1,984 $ 33,703

$ 40,862 $ 1,984 $ 43,202

$ 53,628 $ 1,984 $ 55,969

$ 19,035 #NUM! #NUM!

$ 19,035 #NUM! #NUM!

$ 19,035 $ 1,984 $ 21,376

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

$ 36,166 $ 2,979 $ 39,681

$ 46,159 $ 2,979 $ 49,674

$ 59,589 $ 2,979 $ 63,103

$ 77,637 $ 2,979 $ 81,152

$ 101,893 $ 2,979 $ 105,408

$ 36,166 #NUM! #NUM!

$ 36,166 #NUM! #NUM!

$ 36,166 $ 2,979 $ 39,681

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

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

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

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

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

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

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

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

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

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

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

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

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

#NUM! #NUM! #NUM! #NUM!
37 38 39 40

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

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

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

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

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

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

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

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

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

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 209 $ 298 25,891 $ 1,601

$ 222 $ 298 23,923 $ 1,477

$ 239 $ 298 22,257 $ 1,372

$ 258 $ 298 20,829 $ 1,282

$ 280 $ 298 19,592 $ 1,205

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 28,254 $ 1,748

Annual Annual Annual Annual

Minimum Values

Minimum Values

Minimum Values
Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 897 $ 298 97,037 $ 6,000

$ 933 $ 298 87,627 $ 5,410

$ 973 $ 298 80,027 $ 4,932

$ 1,015 $ 298 73,761 $ 4,538

$ 1,061 $ 298 68,505 $ 4,208

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 97,037 $ 6,000

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 3,071 $ 298 232,030 $ 14,354

$ 3,209 $ 298 207,228 $ 12,811

$ 3,358 $ 298 187,594 $ 11,577

$ 3,519 $ 298 171,664 $ 10,576

$ 3,692 $ 298 158,481 $ 9,747

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 232,030 $ 14,354

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 212 $ 298 24,159 $ 1,438

$ 197 $ 298 22,572 $ 1,342

$ 185 $ 298 21,197 $ 1,260

$ 175 $ 298 19,994 $ 1,188

$ 167 $ 298 18,932 $ 1,124

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 26,010 $ 1,549

Annual Annual Annual Annual

Repair Maint. Total Electricity

Minimum Values

Minimum Values

Minimum Values
Cost Cost Energy Use Bill - 2017

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

$ 838 $ 298 90,000 $ 5,356

$ 988 $ 298 83,884 $ 4,989

$ 1,191 $ 298 78,611 $ 4,673

$ 1,463 $ 298 74,019 $ 4,397

$ 1,828 $ 298 69,983 $ 4,155

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 97,181 $ 5,787

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 2,229 $ 298 203,871 $ 12,137

$ 2,672 $ 298 189,435 $ 11,271

$ 3,268 $ 298 177,062 $ 10,528

$ 4,069 $ 298 166,338 $ 9,885

$ 5,146 $ 298 156,955 $ 9,322

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 220,932 $ 13,160

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 212 $ 298 7,015 $ 526

$ 197 $ 298 6,903 $ 510

$ 185 $ 298 6,806 $ 497

$ 175 $ 298 6,721 $ 486

$ 167 $ 298 6,647 $ 476

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 7,146 $ 543

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

Minimum Values

Minimum Values

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

$ 838 $ 298 25,981 $ 1,951

$ 988 $ 298 25,546 $ 1,892

$ 1,191 $ 298 25,172 $ 1,841

$ 1,463 $ 298 24,848 $ 1,798

$ 1,828 $ 298 24,563 $ 1,759

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 26,493 $ 2,020

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 2,229 $ 298 57,557 $ 4,348

$ 2,672 $ 298 56,528 $ 4,209

$ 3,268 $ 298 55,648 $ 4,090

$ 4,069 $ 298 54,887 $ 3,987

$ 5,146 $ 298 54,223 $ 3,898

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 58,778 $ 4,513

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 261 $ 298 23,581 $ 1,438

$ 243 $ 298 21,996 $ 1,340

$ 227 $ 298 20,630 $ 1,255

$ 215 $ 298 19,440 $ 1,182

$ 205 $ 298 18,394 $ 1,117

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 25,442 $ 1,553

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

Minimum Values

Minimum Values

Minimum Values
$ 1,053 $ 298 97,209 $ 5,937

$ 1,242 $ 298 89,641 $ 5,469

$ 1,496 $ 298 83,260 $ 5,074

$ 1,838 $ 298 77,807 $ 4,736

$ 2,297 $ 298 73,094 $ 4,445

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 106,330 $ 6,502

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 3,018 $ 298 216,712 $ 13,240

$ 3,618 $ 298 199,439 $ 12,171

$ 4,425 $ 298 184,930 $ 11,273

$ 5,510 $ 298 172,570 $ 10,508

$ 6,967 $ 298 161,915 $ 9,848

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 237,622 $ 14,534

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 261 $ 298 12,071 $ 891

$ 243 $ 298 11,508 $ 842

$ 227 $ 298 11,024 $ 801

$ 215 $ 298 10,604 $ 764

$ 205 $ 298 10,236 $ 733

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 12,733 $ 948

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 1,053 $ 298 48,663 $ 3,627

Minimum Values

Minimum Values

Minimum Values
$ 1,242 $ 298 45,956 $ 3,395

$ 1,496 $ 298 43,681 $ 3,199

$ 1,838 $ 298 41,744 $ 3,033

$ 2,297 $ 298 40,073 $ 2,889

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 51,941 $ 3,909

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

$ 3,018 $ 298 108,041 $ 8,068

$ 3,618 $ 298 101,853 $ 7,537

$ 4,425 $ 298 96,675 $ 7,092

$ 5,510 $ 298 92,279 $ 6,714

$ 6,967 $ 298 88,500 $ 6,389

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 115,566 $ 8,715

Minimum Values

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

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

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

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

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

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

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

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

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

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

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

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

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

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

Minimum Values
41 42 43 44

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

#NAME? #NAME? #NAME?

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

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

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

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

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

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

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

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 506 $ 27,954 $ 30,227

$ 520 $ 28,370 $ 30,096 $ (562)

$ 536 $ 29,195 $ 29,195 $ (1,584)

$ 555 $ 30,439 $ 30,439 $ (3,081)

$ 578 $ 32,128 $ 32,128 $ (5,087)

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

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

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

Annual All Cust Affected Cust All Cust.
Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 1,195 $ 93,816 $ 114,211

$ 1,231 $ 91,233 $ 99,409 $ 2,388

$ 1,270 $ 89,762 $ 89,762 $ 3,644

$ 1,313 $ 89,171 $ 89,171 $ 3,998

$ 1,358 $ 89,308 $ 89,308 $ 3,602

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

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

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

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 3,369 $ 195,875 $ 241,718

$ 3,507 $ 187,015 $ 203,203 $ 8,556

$ 3,656 $ 181,132 $ 181,132 $ 14,097

$ 3,817 $ 177,495 $ 177,495 $ 17,353

$ 3,990 $ 175,636 $ 175,636 $ 18,795

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

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

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

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 510 $ 37,220 $ 39,905

$ 495 $ 33,248 $ 33,248 $ 3,973

$ 482 $ 29,985 $ 29,985 $ 7,235

$ 472 $ 27,298 $ 27,298 $ 9,922

$ 464 $ 25,077 $ 25,077 $ 12,143

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

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

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

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 
Cost - 2017 Cost Cost Savings

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

$ 1,136 $ 74,169 $ 77,660

$ 1,286 $ 77,297 $ 77,297 $ (3,807)

$ 1,488 $ 82,977 $ 82,977 $ (10,739)

$ 1,760 $ 91,862 $ 91,862 $ (21,591)

$ 2,126 $ 104,873 $ 104,873 $ (37,493)

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

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

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

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 2,527 $ 159,305 $ 166,500

$ 2,970 $ 165,061 $ 165,061 $ (7,069)

$ 3,566 $ 176,317 $ 176,317 $ (20,894)

$ 4,367 $ 194,403 $ 194,403 $ (43,110)

$ 5,443 $ 221,229 $ 221,229 $ (76,063)

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

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

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

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 510 $ 32,743 $ 34,128

$ 495 $ 29,077 $ 29,077 $ 3,542

$ 482 $ 26,065 $ 26,065 $ 6,422

$ 472 $ 23,556 $ 23,556 $ 8,765

$ 464 $ 21,517 $ 21,517 $ 10,673

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

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

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

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings
($/yr) ($) ($) ($)

$ 1,136 $ 48,716 $ 54,020

$ 1,286 $ 55,320 $ 55,320 $ (7,651)

$ 1,488 $ 64,429 $ 64,429 $ (18,253)

$ 1,760 $ 76,869 $ 76,869 $ (32,900)

$ 2,126 $ 92,911 $ 92,911 $ (52,882)

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

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

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

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 2,527 $ 99,992 $ 111,814

$ 2,970 $ 113,622 $ 113,622 $ (16,145)

$ 3,566 $ 132,497 $ 132,497 $ (38,824)

$ 4,367 $ 158,052 $ 158,052 $ (70,123)

$ 5,443 $ 192,250 $ 192,250 $ (112,885)

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

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

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

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 559 $ 37,556 $ 40,303

$ 540 $ 33,540 $ 33,540 $ 4,016

$ 525 $ 30,245 $ 30,245 $ 7,311

$ 513 $ 27,533 $ 27,533 $ 10,023

$ 503 $ 25,295 $ 25,295 $ 12,261

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

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

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

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

($/yr) ($) ($) ($)
$ 1,351 $ 80,385 $ 84,273

$ 1,540 $ 83,001 $ 83,001 $ (3,255)

$ 1,794 $ 88,456 $ 88,456 $ (9,914)

$ 2,136 $ 97,385 $ 97,385 $ (20,866)

$ 2,595 $ 110,723 $ 110,723 $ (37,221)

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

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

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

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 3,316 $ 173,959 $ 182,114

$ 3,916 $ 179,342 $ 179,342 $ (6,727)

$ 4,723 $ 191,029 $ 191,029 $ (21,212)

$ 5,807 $ 210,389 $ 210,389 $ (45,147)

$ 7,265 $ 239,454 $ 239,454 $ (81,039)

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

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

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

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 559 $ 35,009 $ 37,986

$ 540 $ 31,143 $ 31,143 $ 3,866

$ 525 $ 27,988 $ 27,988 $ 7,021

$ 513 $ 25,408 $ 25,408 $ 9,601

$ 503 $ 23,294 $ 23,294 $ 11,715

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

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

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

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 1,351 $ 65,870 $ 72,085
$ 1,540 $ 70,327 $ 70,327 $ (5,750)

$ 1,794 $ 77,488 $ 77,488 $ (14,765)

$ 2,136 $ 88,072 $ 88,072 $ (27,937)

$ 2,595 $ 103,096 $ 103,096 $ (46,863)

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

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

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

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

$ 3,316 $ 141,138 $ 154,508

$ 3,916 $ 150,606 $ 150,606 $ (12,363)

$ 4,723 $ 166,021 $ 166,021 $ (31,940)

$ 5,807 $ 188,935 $ 188,935 $ (61,988)

$ 7,265 $ 221,555 $ 221,555 $ (107,164)

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

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

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

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

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

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

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

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

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

#NUM! #NUM! #NUM!

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

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

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

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

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

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

#NUM! #NUM! #NUM! #NUM!
Verfiy-All or Affected Verfiy-All or Affected

45 46 47 48

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

#NAME?

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

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

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

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

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

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

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

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

#NUM!

$ (419) 2.38 7.56 $ -

$ (1,321) 2.82 8.90 #NUM!

$ (2,716) 3.32 10.45 #NUM!

$ (4,644) 3.91 12.23 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

Affected Presumptive Annual
Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

#NUM!

$ 3,885 0.74 2.38 $ -

$ 1,498 0.86 2.73 #NUM!

$ 354 0.98 3.11 #NUM!

$ (382) 1.11 3.52 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

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

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

#NUM!

$ 12,499 0.41 1.30 $ -

$ 6,313 0.47 1.51 #NUM!

$ 3,257 0.55 1.73 #NUM!

$ 1,506 0.62 1.97 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

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

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

#NUM!

$ 4,187 -32.08 -22.54 $ -

$ 3,263 -31.23 -21.86 #NUM!

$ 2,786 -30.38 -21.17 #NUM!

$ 2,364 -29.54 -20.51 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water
Savings Payback Payback Bill - 2017

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

#NUM!

$ (3,716) 3.31 9.58 $ -

$ (10,344) 4.26 12.06 #NUM!

$ (20,632) 5.51 15.22 #NUM!

$ (35,735) 7.22 19.26 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

#NUM!

$ (6,806) 2.72 7.70 $ -

$ (19,843) 3.52 9.72 #NUM!

$ (40,902) 4.60 12.30 #NUM!

$ (73,007) -2,858.03 15.59 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

#NUM!

$ 3,652 -133.30 -46.51 $ -

$ 2,987 -131.38 -45.15 #NUM!

$ 2,343 -129.40 -43.79 #NUM!

$ 1,979 -127.40 -42.45 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017
($) (Years) (Years) ($/yr)

#NUM!

$ (7,445) -78,373.70 19.72 $ -

$ (17,806) -35,173.91 24.86 #NUM!

$ (32,030) -2,911.51 31.40 #NUM!

$ (51,403) -88,140.45 39.78 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

#NUM!

$ (15,588) -14,338.55 15.83 $ -

$ (37,383) -15,429.85 20.00 #NUM!

$ (67,500) -9,350.03 25.33 #NUM!

$ (108,712) -1,901.80 32.15 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

#NUM!

$ 4,241 -30.74 -21.94 $ -

$ 3,295 -30.01 -21.33 #NUM!

$ 2,814 -29.27 -20.71 #NUM!

$ 2,386 -28.53 -20.09 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

($) (Years) (Years) ($/yr)
#NUM!

$ (3,148) 2.54 7.52 $ -

$ (9,518) 3.30 9.56 #NUM!

$ (19,840) 4.31 12.17 #NUM!

$ (35,369) 5.70 15.52 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

#NUM!

$ (6,366) 2.18 6.26 $ -

$ (19,834) 2.86 7.97 #NUM!

$ (42,736) 3.79 10.16 #NUM!

$ (79,401) -9,041.86 12.98 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

#NUM!

$ 4,014 -53.50 -31.16 $ -

$ 3,155 -52.43 -30.33 #NUM!

$ 2,646 -51.33 -29.48 #NUM!

$ 2,223 -50.21 -28.64 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

#NUM!
$ (5,278) 2.55 10.60 $ -

$ (14,046) -877.42 13.50 #NUM!

$ (27,497) -2,424.95 17.21 #NUM!

$ (46,863) -19,791.54 21.98 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

#NUM!

$ (11,776) -5,303.24 8.81 $ -

$ (31,607) -1,663,602.99 11.25 #NUM!

$ (61,988) -92,292.18 14.36 #NUM!

$ (107,164) -1,925.67 18.36 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

#NUM! #NUM! 0.00 #NUM!

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

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

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

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

Affected Presumptive Annual

Cust LCC All Cust. Energy only Water

Savings Payback Payback Bill - 2017

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

#NUM!

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

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

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

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

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

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

#NUM! #NUM! #NUM! #NUM!
49 50 51 52

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

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

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

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

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

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

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

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

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

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 10,307 $ 1,266 $ 11,602 $ 209

$ 11,760 $ 1,266 $ 13,051 $ 222

$ 13,468 $ 1,266 $ 14,754 $ 239

$ 15,476 $ 1,266 $ 16,753 $ 258

$ 17,836 $ 1,266 $ 19,120 $ 280

$ 10,307 #NUM! #NUM! #NUM!

$ 10,307 #NUM! #NUM! #NUM!

$ 10,307 $ 1,266 $ 11,602 #NUM!

Total Net Annual
Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 34,898 $ 2,805 $ 37,730 $ 897

$ 37,082 $ 2,805 $ 39,920 $ 933

$ 39,435 $ 2,805 $ 42,281 $ 973

$ 41,972 $ 2,805 $ 44,826 $ 1,015

$ 44,707 $ 2,805 $ 47,569 $ 1,061

$ 34,898 #NUM! #NUM! #NUM!

$ 34,898 #NUM! #NUM! #NUM!

$ 34,898 $ 2,805 $ 37,730 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 50,254 $ 4,523 $ 54,800 $ 3,071

$ 53,398 $ 4,523 $ 57,954 $ 3,209

$ 56,787 $ 4,523 $ 61,354 $ 3,358

$ 60,440 $ 4,523 $ 65,019 $ 3,519

$ 64,378 $ 4,523 $ 68,969 $ 3,692

$ 50,254 #NUM! #NUM! #NUM!

$ 50,254 #NUM! #NUM! #NUM!

$ 50,254 $ 4,523 $ 54,800 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 21,957 $ 1,079 $ 23,068 $ 212

$ 18,605 $ 1,079 $ 19,711 $ 197

$ 15,889 $ 1,079 $ 16,987 $ 185

$ 13,690 $ 1,079 $ 14,780 $ 175

$ 11,909 $ 1,079 $ 12,995 $ 167

$ 21,957 #NUM! #NUM! #NUM!

$ 21,957 #NUM! #NUM! #NUM!

$ 21,957 $ 1,079 $ 23,068 #NUM!

Total Net Annual

Equipment Installation Installed Repair
Price Cost Price Cost

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

$ 19,875 $ 2,110 $ 22,027 $ 838

$ 25,368 $ 2,110 $ 27,495 $ 988

$ 32,751 $ 2,110 $ 34,902 $ 1,191

$ 42,674 $ 2,110 $ 44,846 $ 1,463

$ 56,011 $ 2,110 $ 58,183 $ 1,828

$ 19,875 #NUM! #NUM! #NUM!

$ 19,875 #NUM! #NUM! #NUM!

$ 19,875 $ 2,110 $ 22,027 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 37,724 $ 3,157 $ 40,906 $ 2,229

$ 48,147 $ 3,157 $ 51,362 $ 2,672

$ 62,156 $ 3,157 $ 65,405 $ 3,268

$ 80,981 $ 3,157 $ 84,231 $ 4,069

$ 106,282 $ 3,157 $ 109,532 $ 5,146

$ 37,724 #NUM! #NUM! #NUM!

$ 37,724 #NUM! #NUM! #NUM!

$ 37,724 $ 3,157 $ 40,906 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 23,236 $ 1,079 $ 24,347 $ 212

$ 19,688 $ 1,079 $ 20,798 $ 197

$ 16,815 $ 1,079 $ 17,915 $ 185

$ 14,487 $ 1,079 $ 15,580 $ 175

$ 12,602 $ 1,079 $ 13,689 $ 167

$ 23,236 #NUM! #NUM! #NUM!

$ 23,236 #NUM! #NUM! #NUM!

$ 23,236 $ 1,079 $ 24,347 #NUM!

Total Net Annual

Equipment Installation Installed Repair

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

$ 21,032 $ 2,110 $ 23,188 $ 838

$ 26,845 $ 2,110 $ 28,978 $ 988

$ 34,658 $ 2,110 $ 36,815 $ 1,191

$ 45,159 $ 2,110 $ 47,332 $ 1,463

$ 59,273 $ 2,110 $ 61,445 $ 1,828

$ 21,032 #NUM! #NUM! #NUM!

$ 21,032 #NUM! #NUM! #NUM!

$ 21,032 $ 2,110 $ 23,188 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 39,921 $ 3,157 $ 43,110 $ 2,229

$ 50,952 $ 3,157 $ 54,175 $ 2,672

$ 65,776 $ 3,157 $ 69,025 $ 3,268

$ 85,698 $ 3,157 $ 88,948 $ 4,069

$ 112,473 $ 3,157 $ 115,722 $ 5,146

$ 39,921 #NUM! #NUM! #NUM!

$ 39,921 #NUM! #NUM! #NUM!

$ 39,921 $ 3,157 $ 43,110 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 21,957 $ 1,122 $ 23,112 $ 261

$ 18,605 $ 1,122 $ 19,751 $ 243

$ 15,889 $ 1,122 $ 17,027 $ 227

$ 13,690 $ 1,122 $ 14,821 $ 215

$ 11,909 $ 1,122 $ 13,049 $ 205

$ 21,957 #NUM! #NUM! #NUM!

$ 21,957 #NUM! #NUM! #NUM!

$ 21,957 $ 1,122 $ 23,112 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

($) ($) ($) ($/yr)
$ 19,855 $ 2,207 $ 22,107 $ 1,053

$ 25,341 $ 2,207 $ 27,562 $ 1,242

$ 32,713 $ 2,207 $ 34,958 $ 1,496

$ 42,622 $ 2,207 $ 44,893 $ 1,838

$ 55,938 $ 2,207 $ 58,210 $ 2,297

$ 19,855 #NUM! #NUM! #NUM!

$ 19,855 #NUM! #NUM! #NUM!

$ 19,855 $ 2,207 $ 22,107 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 37,724 $ 3,313 $ 41,058 $ 3,018

$ 48,147 $ 3,313 $ 51,514 $ 3,618

$ 62,156 $ 3,313 $ 65,566 $ 4,425

$ 80,981 $ 3,313 $ 84,392 $ 5,510

$ 106,282 $ 3,313 $ 109,693 $ 6,967

$ 37,724 #NUM! #NUM! #NUM!

$ 37,724 #NUM! #NUM! #NUM!

$ 37,724 $ 3,313 $ 41,058 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 23,236 $ 1,122 $ 24,391 $ 261

$ 19,688 $ 1,122 $ 20,838 $ 243

$ 16,815 $ 1,122 $ 17,956 $ 227

$ 14,487 $ 1,122 $ 15,621 $ 215

$ 12,602 $ 1,122 $ 13,730 $ 205

$ 23,236 #NUM! #NUM! #NUM!

$ 23,236 #NUM! #NUM! #NUM!

$ 23,236 $ 1,122 $ 24,391 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 21,011 $ 2,207 $ 23,263 $ 1,053
$ 26,817 $ 2,207 $ 29,042 $ 1,242

$ 34,619 $ 2,207 $ 36,869 $ 1,496

$ 45,104 $ 2,207 $ 47,376 $ 1,838

$ 59,196 $ 2,207 $ 61,468 $ 2,297

$ 21,011 #NUM! #NUM! #NUM!

$ 21,011 #NUM! #NUM! #NUM!

$ 21,011 $ 2,207 $ 23,263 #NUM!

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

$ 39,921 $ 3,313 $ 43,262 $ 3,018

$ 50,952 $ 3,313 $ 54,327 $ 3,618

$ 65,776 $ 3,313 $ 69,186 $ 4,425

$ 85,698 $ 3,313 $ 89,109 $ 5,510

$ 112,473 $ 3,313 $ 115,883 $ 6,967

$ 39,921 #NUM! #NUM! #NUM!

$ 39,921 #NUM! #NUM! #NUM!

$ 39,921 $ 3,313 $ 43,262 #NUM!

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

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

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

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

Total Net Annual

Equipment Installation Installed Repair

Price Cost Price Cost

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

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

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

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

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

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

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

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

#NUM! #NUM! #NUM! #NUM!
53 54 55 56

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

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

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

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

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

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

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

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

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

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 298 26,892 $ 2,077 $ 506

$ 298 24,829 $ 1,918 $ 520

$ 298 23,082 $ 1,784 $ 536

$ 298 21,586 $ 1,668 $ 555

$ 298 20,289 $ 1,568 $ 578

$ 298 #NUM! #NUM! #NUM!

$ 298 #NUM! #NUM! #NUM!

$ 298 29,369 $ 2,268 #NUM!

Annual Annual Annual Annual

25th Percentile Values

25th Percentile Values

25th Percentile Values
Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 298 100,809 $ 7,786 $ 1,195

$ 298 90,944 $ 7,026 $ 1,231

$ 298 82,977 $ 6,412 $ 1,270

$ 298 76,408 $ 5,904 $ 1,313

$ 298 70,898 $ 5,479 $ 1,358

$ 298 #NUM! #NUM! #NUM!

$ 298 #NUM! #NUM! #NUM!

$ 298 100,809 $ 7,786 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 298 241,242 $ 18,630 $ 3,369

$ 298 215,241 $ 16,626 $ 3,507

$ 298 194,658 $ 15,039 $ 3,656

$ 298 177,958 $ 13,751 $ 3,817

$ 298 164,138 $ 12,682 $ 3,990

$ 298 #NUM! #NUM! #NUM!

$ 298 #NUM! #NUM! #NUM!

$ 298 241,242 $ 18,630 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 298 24,538 $ 1,902 $ 510

$ 298 22,919 $ 1,776 $ 495

$ 298 21,517 $ 1,668 $ 482

$ 298 20,289 $ 1,573 $ 472

$ 298 19,206 $ 1,489 $ 464

$ 298 #NUM! #NUM! #NUM!

$ 298 #NUM! #NUM! #NUM!

$ 298 26,426 $ 2,048 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

25th Percentile Values

25th Percentile Values

25th Percentile Values
Cost Energy Use Bill - 2017 Cost - 2017

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

$ 298 91,418 $ 7,084 $ 1,136

$ 298 85,180 $ 6,601 $ 1,286

$ 298 79,802 $ 6,185 $ 1,488

$ 298 75,117 $ 5,823 $ 1,760

$ 298 71,001 $ 5,505 $ 2,126

$ 298 #NUM! #NUM! #NUM!

$ 298 #NUM! #NUM! #NUM!

$ 298 98,742 $ 7,651 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 298 207,115 $ 16,049 $ 2,527

$ 298 192,391 $ 14,909 $ 2,970

$ 298 179,770 $ 13,933 $ 3,566

$ 298 168,832 $ 13,087 $ 4,367

$ 298 159,262 $ 12,346 $ 5,443

$ 298 #NUM! #NUM! #NUM!

$ 298 #NUM! #NUM! #NUM!

$ 298 224,516 $ 17,395 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 298 13,362 $ 1,073 $ 510

$ 298 12,702 $ 1,020 $ 495

$ 298 12,131 $ 973 $ 482

$ 298 11,633 $ 933 $ 472

$ 298 11,194 $ 897 $ 464

$ 298 #NUM! #NUM! #NUM!

$ 298 #NUM! #NUM! #NUM!

$ 298 14,135 $ 1,136 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

25th Percentile Values

25th Percentile Values

25th Percentile Values
($/yr) (kWh/yr) ($/yr) ($/yr)

$ 298 49,742 $ 3,996 $ 1,136

$ 298 47,191 $ 3,788 $ 1,286

$ 298 44,998 $ 3,610 $ 1,488

$ 298 43,092 $ 3,455 $ 1,760

$ 298 41,421 $ 3,319 $ 2,126

$ 298 #NUM! #NUM! #NUM!

$ 298 #NUM! #NUM! #NUM!

$ 298 52,746 $ 4,240 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 298 111,940 $ 8,994 $ 2,527

$ 298 105,908 $ 8,504 $ 2,970

$ 298 100,753 $ 8,085 $ 3,566

$ 298 96,297 $ 7,722 $ 4,367

$ 298 92,407 $ 7,406 $ 5,443

$ 298 #NUM! #NUM! #NUM!

$ 298 #NUM! #NUM! #NUM!

$ 298 119,094 $ 9,576 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 298 24,297 $ 1,885 $ 559

$ 298 22,650 $ 1,757 $ 540

$ 298 21,231 $ 1,647 $ 525

$ 298 19,994 $ 1,552 $ 513

$ 298 18,908 $ 1,467 $ 503

$ 298 #NUM! #NUM! #NUM!

$ 298 #NUM! #NUM! #NUM!

$ 298 26,230 $ 2,035 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

25th Percentile Values

25th Percentile Values

25th Percentile Values
$ 298 100,252 $ 7,777 $ 1,351

$ 298 92,389 $ 7,168 $ 1,540

$ 298 85,760 $ 6,654 $ 1,794

$ 298 80,095 $ 6,215 $ 2,136

$ 298 75,198 $ 5,836 $ 2,595

$ 298 #NUM! #NUM! #NUM!

$ 298 #NUM! #NUM! #NUM!

$ 298 109,727 $ 8,511 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 298 223,531 $ 17,339 $ 3,316

$ 298 205,586 $ 15,949 $ 3,916

$ 298 190,512 $ 14,781 $ 4,723

$ 298 177,671 $ 13,786 $ 5,807

$ 298 166,601 $ 12,928 $ 7,265

$ 298 #NUM! #NUM! #NUM!

$ 298 #NUM! #NUM! #NUM!

$ 298 245,254 $ 19,022 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 298 17,045 $ 1,390 $ 559

$ 298 16,039 $ 1,308 $ 540

$ 298 15,175 $ 1,235 $ 525

$ 298 14,424 $ 1,170 $ 513

$ 298 13,765 $ 1,113 $ 503

$ 298 #NUM! #NUM! #NUM!

$ 298 #NUM! #NUM! #NUM!

$ 298 18,229 $ 1,487 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 298 69,882 $ 5,701 $ 1,351

25th Percentile Values

25th Percentile Values

25th Percentile Values
$ 298 65,042 $ 5,304 $ 1,540

$ 298 60,977 $ 4,971 $ 1,794

$ 298 57,514 $ 4,683 $ 2,136

$ 298 54,528 $ 4,423 $ 2,595

$ 298 #NUM! #NUM! #NUM!

$ 298 #NUM! #NUM! #NUM!

$ 298 75,741 $ 6,182 #NUM!

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

$ 298 155,614 $ 12,696 $ 3,316

$ 298 144,554 $ 11,789 $ 3,916

$ 298 135,300 $ 11,030 $ 4,723

$ 298 127,443 $ 10,384 $ 5,807

$ 298 120,688 $ 9,796 $ 7,265

$ 298 #NUM! #NUM! #NUM!

$ 298 #NUM! #NUM! #NUM!

$ 298 169,066 $ 13,799 #NUM!

25th Percentile Values

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

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

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

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

Annual Annual Annual Annual

Maint. Total Electricity Op. Cost

Cost Energy Use Bill - 2017 Cost - 2017

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

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

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

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

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

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

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

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

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

25th Percentile Values
57 58 59 60

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

#NAME? #NAME?

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

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

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

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

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 38,920 $ 39,577

$ 38,813 $ 38,924 $ 69 $ 96

$ 39,275 $ 39,404 $ (403) $ (459)

$ 40,275 $ 40,322 $ (1,404) $ (1,105)

$ 41,843 $ 41,843 $ (2,962) $ (2,559)

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

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

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

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

Cost Cost Savings Savings

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

$ 132,727 $ 135,540

$ 127,238 $ 128,199 $ 5,465 $ 5,657

$ 123,516 $ 123,999 $ 9,183 $ 3,864

$ 121,066 $ 121,077 $ 11,542 $ 2,863

$ 119,812 $ 119,812 $ 12,802 $ 2,481

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 286,951 $ 293,837

$ 270,408 $ 271,875 $ 16,587 $ 17,098

$ 258,608 $ 259,648 $ 28,402 $ 12,215

$ 250,438 $ 250,468 $ 36,649 $ 9,571

$ 244,904 $ 244,904 $ 42,127 $ 9,554

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 48,417 $ 48,570

$ 43,544 $ 43,790 $ 4,850 $ 4,868

$ 39,527 $ 39,583 $ 8,850 $ 4,321

$ 36,210 $ 36,210 $ 12,168 $ 3,623

$ 33,465 $ 33,465 $ 14,922 $ 6,261

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC
Cost Cost Savings Savings

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

$ 107,841 $ 108,527

$ 109,907 $ 110,372 $ (2,079) $ (2,059)

$ 115,088 $ 115,437 $ (7,299) $ (5,928)

$ 124,042 $ 124,066 $ (16,396) $ (14,353)

$ 138,013 $ 138,013 $ (30,327) $ (27,543)

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 234,640 $ 235,976

$ 237,984 $ 239,161 $ (3,281) $ (3,214)

$ 248,073 $ 248,820 $ (13,467) $ (11,117)

$ 266,463 $ 266,583 $ (32,068) $ (28,478)

$ 295,260 $ 295,260 $ (61,291) $ (55,752)

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 41,332 $ 41,514

$ 37,002 $ 37,128 $ 4,315 $ 4,330

$ 33,483 $ 33,493 $ 7,838 $ 3,822

$ 30,618 $ 30,619 $ 10,722 $ 3,166

$ 28,256 $ 28,256 $ 13,092 $ 5,428

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings
($) ($) ($) ($)

$ 77,538 $ 77,882

$ 82,921 $ 83,202 $ (5,292) $ (5,265)

$ 91,009 $ 91,283 $ (13,401) $ (11,831)

$ 102,816 $ 102,889 $ (25,298) $ (21,567)

$ 119,396 $ 119,396 $ (42,190) $ (37,458)

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 164,969 $ 165,522

$ 175,610 $ 176,558 $ (10,674) $ (10,615)

$ 192,513 $ 193,166 $ (27,665) $ (23,577)

$ 217,196 $ 217,334 $ (52,675) $ (44,279)

$ 251,900 $ 251,900 $ (88,018) $ (77,764)

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 48,880 $ 49,065

$ 43,969 $ 44,216 $ 4,918 $ 4,942

$ 39,915 $ 39,954 $ 8,972 $ 4,384

$ 36,550 $ 36,550 $ 12,323 $ 3,674

$ 33,774 $ 33,774 $ 15,106 $ 6,333

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

($) ($) ($) ($)
$ 117,796 $ 118,279

$ 118,970 $ 119,650 $ (1,121) $ (1,091)

$ 123,662 $ 124,011 $ (5,812) $ (5,019)

$ 132,542 $ 132,567 $ (14,817) $ (13,241)

$ 146,632 $ 146,632 $ (29,038) $ (26,602)

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 257,549 $ 258,303

$ 259,859 $ 261,020 $ (2,204) $ (2,096)

$ 270,035 $ 270,832 $ (12,545) $ (10,949)

$ 289,531 $ 289,615 $ (32,504) $ (29,361)

$ 321,269 $ 321,269 $ (64,704) $ (59,397)

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 45,287 $ 45,470

$ 40,633 $ 40,810 $ 4,670 $ 4,695

$ 36,800 $ 36,830 $ 8,493 $ 4,169

$ 33,656 $ 33,659 $ 11,634 $ 3,480

$ 31,053 $ 31,053 $ 14,221 $ 5,936

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 98,210 $ 98,673
$ 101,792 $ 102,341 $ (3,674) $ (3,626)

$ 108,684 $ 109,118 $ (10,710) $ (8,164)

$ 119,679 $ 119,790 $ (21,858) $ (18,359)

$ 136,197 $ 136,197 $ (38,424) $ (34,003)

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

$ 213,254 $ 214,274

$ 220,976 $ 222,272 $ (7,935) $ (7,781)

$ 235,959 $ 236,997 $ (23,415) $ (17,628)

$ 260,375 $ 260,615 $ (48,265) $ (40,808)

$ 296,739 $ 296,739 $ (85,043) $ (74,995)

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

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

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

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

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

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

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

All Cust Affected Cust All Cust. Affected

Life Cycle Life Cycle LCC Cust LCC

Cost Cost Savings Savings

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

#NUM! #NUM!

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

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

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

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

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

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

#NUM! #NUM! #NUM! #NUM!
Verfiy-All or Affected Verfiy-All or Affected

61 62 63 64

Presumptive Annual

All Cust Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

#NAME? #NAME?

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

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

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

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

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

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

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

Presumptive Annual

All Cust Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

#NUM! $ 10,446

7.15 7.56 $ - $ 11,918

8.53 8.90 #NUM! $ 13,649

10.16 10.45 #NUM! $ 15,684

12.09 12.23 #NUM! $ 18,076

#NUM! 0.00 #NUM! $ 10,446

#NUM! 0.00 #NUM! $ 10,446

#NUM! 0.00 #NUM! $ 10,446

Presumptive Annual
All Cust Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

#NUM! $ 35,368

2.18 2.38 $ - $ 37,581

2.52 2.73 #NUM! $ 39,966

2.89 3.11 #NUM! $ 42,537

3.29 3.52 #NUM! $ 45,309

#NUM! 0.00 #NUM! $ 35,368

#NUM! 0.00 #NUM! $ 35,368

#NUM! #NUM! #NUM! $ 35,368

Presumptive Annual

All Cust Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

#NUM! $ 50,930

1.21 1.30 $ - $ 54,117

1.42 1.51 #NUM! $ 57,551

1.64 1.73 #NUM! $ 61,254

1.89 1.97 #NUM! $ 65,244

#NUM! 0.00 #NUM! $ 50,930

#NUM! 0.00 #NUM! $ 50,930

#NUM! #NUM! #NUM! $ 50,930

Presumptive Annual

All Cust Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

#NUM! $ 22,253

-24.42 -22.54 $ - $ 18,855

-23.75 -21.86 #NUM! $ 16,103

-23.09 -21.17 #NUM! $ 13,874

-22.43 -20.51 #NUM! $ 12,069

#NUM! 0.00 #NUM! $ 22,253

#NUM! 0.00 #NUM! $ 22,253

#NUM! 0.00 #NUM! $ 22,253

Presumptive Annual

All Cust Energy only Water Equipment 
Payback Payback Bill - 2017 Price

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

#NUM! $ 20,142

10.98 9.58 $ - $ 25,709

14.97 12.06 #NUM! $ 33,192

21.14 15.22 #NUM! $ 43,248

31.72 19.26 #NUM! $ 56,765

#NUM! 0.00 #NUM! $ 20,142

#NUM! 0.00 #NUM! $ 20,142

#NUM! 0.00 #NUM! $ 20,142

Presumptive Annual

All Cust Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

#NUM! $ 38,232

9.53 7.70 $ - $ 48,796

13.44 9.72 #NUM! $ 62,992

20.09 12.30 #NUM! $ 82,071

31.48 15.59 #NUM! $ 107,713

#NUM! 0.00 #NUM! $ 38,232

#NUM! 0.00 #NUM! $ 38,232

#NUM! 0.00 #NUM! $ 38,232

Presumptive Annual

All Cust Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

#NUM! $ 23,549

-52.61 -46.51 $ - $ 19,953

-51.41 -45.15 #NUM! $ 17,041

-50.18 -43.79 #NUM! $ 14,682

-48.97 -42.45 #NUM! $ 12,772

#NUM! 0.00 #NUM! $ 23,549

#NUM! 0.00 #NUM! $ 23,549

#NUM! 0.00 #NUM! $ 23,549

Presumptive Annual

All Cust Energy only Water Equipment 

Payback Payback Bill - 2017 Price
(Years) (Years) ($/yr) ($)

#NUM! $ 21,315

22.52 19.72 $ - $ 27,207

24.03 24.86 #NUM! $ 35,125

-163.21 31.40 #NUM! $ 45,767

-141.16 39.78 #NUM! $ 60,071

#NUM! 0.00 #NUM! $ 21,315

#NUM! 0.00 #NUM! $ 21,315

#NUM! 0.00 #NUM! $ 21,315

Presumptive Annual

All Cust Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

#NUM! $ 40,459

15.19 15.83 $ - $ 51,638

-109.04 20.00 #NUM! $ 66,661

-88.34 25.33 #NUM! $ 86,852

-117.68 32.15 #NUM! $ 113,986

#NUM! 0.00 #NUM! $ 40,459

#NUM! 0.00 #NUM! $ 40,459

#NUM! 0.00 #NUM! $ 40,459

Presumptive Annual

All Cust Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

#NUM! $ 22,253

-23.48 -21.94 $ - $ 18,855

-22.90 -21.33 #NUM! $ 16,103

-22.31 -20.71 #NUM! $ 13,874

-21.73 -20.09 #NUM! $ 12,069

#NUM! 0.00 #NUM! $ 22,253

#NUM! 0.00 #NUM! $ 22,253

#NUM! 0.00 #NUM! $ 22,253

Presumptive Annual

All Cust Energy only Water Equipment 

Payback Payback Bill - 2017 Price

(Years) (Years) ($/yr) ($)
#NUM! $ 20,122

8.57 7.52 $ - $ 25,682

11.84 9.56 #NUM! $ 33,154

16.94 12.17 #NUM! $ 43,195

25.68 15.52 #NUM! $ 56,691

#NUM! 0.00 #NUM! $ 20,122

#NUM! 0.00 #NUM! $ 20,122

#NUM! 0.00 #NUM! $ 20,122

Presumptive Annual

All Cust Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

#NUM! $ 38,232

8.05 6.26 $ - $ 48,796

11.74 7.97 #NUM! $ 62,992

18.34 10.16 #NUM! $ 82,071

23.71 12.98 #NUM! $ 107,713

#NUM! 0.00 #NUM! $ 38,232

#NUM! 0.00 #NUM! $ 38,232

#NUM! 0.00 #NUM! $ 38,232

Presumptive Annual

All Cust Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

#NUM! $ 23,549

-34.91 -31.16 $ - $ 19,953

-34.15 -30.33 #NUM! $ 17,041

-33.36 -29.48 #NUM! $ 14,682

-32.57 -28.64 #NUM! $ 12,772

#NUM! 0.00 #NUM! $ 23,549

#NUM! 0.00 #NUM! $ 23,549

#NUM! 0.00 #NUM! $ 23,549

Presumptive Annual

All Cust Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

#NUM! $ 21,294
13.06 10.60 $ - $ 27,178

18.80 13.50 #NUM! $ 35,085

28.56 17.21 #NUM! $ 45,711

5.72 21.98 #NUM! $ 59,993

#NUM! 0.00 #NUM! $ 21,294

#NUM! 0.00 #NUM! $ 21,294

#NUM! 0.00 #NUM! $ 21,294

Presumptive Annual

All Cust Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

#NUM! $ 40,459

12.96 8.81 $ - $ 51,638

13.83 11.25 #NUM! $ 66,661

-105.79 14.36 #NUM! $ 86,852

-71.17 18.36 #NUM! $ 113,986

#NUM! 0.00 #NUM! $ 40,459

#NUM! 0.00 #NUM! $ 40,459

#NUM! 0.00 #NUM! $ 40,459

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

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

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

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

Presumptive Annual

All Cust Energy only Water Equipment 

Payback Payback Bill - 2017 Price

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

#NUM! #NUM!

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

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

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

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

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

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

#NUM! #NUM! #NUM! #NUM!
65 66 67 68

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

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

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

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

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

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

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

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

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

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 1,418 $ 11,836 $ 209 $ 298

$ 1,418 $ 13,297 $ 222 $ 298

$ 1,418 $ 15,015 $ 239 $ 298

$ 1,418 $ 17,034 $ 258 $ 298

$ 1,418 $ 19,407 $ 280 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 1,418 $ 11,836 #NUM! $ 298

Total Net Annual Annual
Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 3,143 $ 38,354 $ 897 $ 298

$ 3,143 $ 40,550 $ 933 $ 298

$ 3,143 $ 42,916 $ 973 $ 298

$ 3,143 $ 45,467 $ 1,015 $ 298

$ 3,143 $ 48,220 $ 1,061 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 3,143 $ 38,354 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 5,068 $ 55,793 $ 3,071 $ 298

$ 5,068 $ 58,954 $ 3,209 $ 298

$ 5,068 $ 62,362 $ 3,358 $ 298

$ 5,068 $ 66,036 $ 3,519 $ 298

$ 5,068 $ 69,995 $ 3,692 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 5,068 $ 55,793 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 1,209 $ 23,369 $ 212 $ 298

$ 1,209 $ 19,970 $ 197 $ 298

$ 1,209 $ 17,233 $ 185 $ 298

$ 1,209 $ 15,021 $ 175 $ 298

$ 1,209 $ 13,230 $ 167 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 1,209 $ 23,369 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.
Cost Price Cost Cost

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

$ 2,365 $ 22,440 $ 838 $ 298

$ 2,365 $ 27,963 $ 988 $ 298

$ 2,365 $ 35,387 $ 1,191 $ 298

$ 2,365 $ 45,430 $ 1,463 $ 298

$ 2,365 $ 58,949 $ 1,828 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 2,365 $ 22,440 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 3,537 $ 41,605 $ 2,229 $ 298

$ 3,537 $ 52,086 $ 2,672 $ 298

$ 3,537 $ 66,256 $ 3,268 $ 298

$ 3,537 $ 85,339 $ 4,069 $ 298

$ 3,537 $ 110,985 $ 5,146 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 3,537 $ 41,605 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 1,209 $ 24,665 $ 212 $ 298

$ 1,209 $ 21,069 $ 197 $ 298

$ 1,209 $ 18,163 $ 185 $ 298

$ 1,209 $ 15,823 $ 175 $ 298

$ 1,209 $ 13,927 $ 167 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 1,209 $ 24,665 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.

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

$ 2,365 $ 23,604 $ 838 $ 298

$ 2,365 $ 29,449 $ 988 $ 298

$ 2,365 $ 37,312 $ 1,191 $ 298

$ 2,365 $ 47,950 $ 1,463 $ 298

$ 2,365 $ 62,256 $ 1,828 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 2,365 $ 23,604 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 3,537 $ 43,814 $ 2,229 $ 298

$ 3,537 $ 54,912 $ 2,672 $ 298

$ 3,537 $ 69,925 $ 3,268 $ 298

$ 3,537 $ 90,120 $ 4,069 $ 298

$ 3,537 $ 117,260 $ 5,146 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 3,537 $ 43,814 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 1,257 $ 23,412 $ 261 $ 298

$ 1,257 $ 20,017 $ 243 $ 298

$ 1,257 $ 17,282 $ 227 $ 298

$ 1,257 $ 15,070 $ 215 $ 298

$ 1,257 $ 13,279 $ 205 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 1,257 $ 23,412 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)
$ 2,473 $ 22,532 $ 1,053 $ 298

$ 2,473 $ 28,048 $ 1,242 $ 298

$ 2,473 $ 35,461 $ 1,496 $ 298

$ 2,473 $ 45,477 $ 1,838 $ 298

$ 2,473 $ 58,975 $ 2,297 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 2,473 $ 22,532 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 3,712 $ 41,787 $ 3,018 $ 298

$ 3,712 $ 52,268 $ 3,618 $ 298

$ 3,712 $ 66,417 $ 4,425 $ 298

$ 3,712 $ 85,500 $ 5,510 $ 298

$ 3,712 $ 111,146 $ 6,967 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 3,712 $ 41,787 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 1,257 $ 24,709 $ 261 $ 298

$ 1,257 $ 21,112 $ 243 $ 298

$ 1,257 $ 18,212 $ 227 $ 298

$ 1,257 $ 15,872 $ 215 $ 298

$ 1,257 $ 13,976 $ 205 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 1,257 $ 24,709 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 2,473 $ 23,694 $ 1,053 $ 298
$ 2,473 $ 29,532 $ 1,242 $ 298

$ 2,473 $ 37,377 $ 1,496 $ 298

$ 2,473 $ 47,993 $ 1,838 $ 298

$ 2,473 $ 62,277 $ 2,297 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 2,473 $ 23,694 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

$ 3,712 $ 43,996 $ 3,018 $ 298

$ 3,712 $ 55,087 $ 3,618 $ 298

$ 3,712 $ 70,087 $ 4,425 $ 298

$ 3,712 $ 90,281 $ 5,510 $ 298

$ 3,712 $ 117,421 $ 6,967 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 3,712 $ 43,996 #NUM! $ 298

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

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

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

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

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

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

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

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

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

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

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

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

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

#NUM! #NUM! #NUM! #NUM!
69 70 71 72

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

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

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

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

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

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

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

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

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

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 27,250 $ 2,369 $ 506 $ 43,572

 25,152 $ 2,185 $ 520 $ 43,166

 23,377 $ 2,031 $ 536 $ 43,389

 21,856 $ 1,900 $ 555 $ 44,189

 20,537 $ 1,786 $ 578 $ 45,562

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

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

 29,767 $ 2,590 #NUM! #NUM!

Annual Annual Annual All Cust

50th Percentile Values

50th Percentile Values

50th Percentile Values
Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 102,157 $ 8,883 $ 1,195 $ 149,751

 92,130 $ 8,004 $ 1,231 $ 142,727

 84,031 $ 7,300 $ 1,270 $ 137,715

 77,354 $ 6,725 $ 1,313 $ 134,262

 71,753 $ 6,243 $ 1,358 $ 132,185

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

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

 102,157 $ 8,883 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 244,534 $ 21,279 $ 3,369 $ 327,917

 218,105 $ 18,962 $ 3,507 $ 307,137

 197,182 $ 17,129 $ 3,656 $ 292,079

 180,207 $ 15,658 $ 3,817 $ 281,088

 166,159 $ 14,448 $ 3,990 $ 273,667

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

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

 244,534 $ 21,279 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 24,670 $ 2,136 $ 510 $ 52,616

 23,041 $ 1,994 $ 495 $ 47,496

 21,629 $ 1,871 $ 482 $ 43,265

 20,393 $ 1,763 $ 472 $ 39,771

 19,302 $ 1,668 $ 464 $ 36,808

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

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

 26,572 $ 2,302 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

50th Percentile Values

50th Percentile Values

50th Percentile Values
Energy Use Bill - 2017 Cost - 2017 Cost

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

 91,914 $ 7,959 $ 1,136 $ 122,655

 85,633 $ 7,411 $ 1,286 $ 123,999

 80,218 $ 6,939 $ 1,488 $ 128,420

 75,502 $ 6,527 $ 1,760 $ 137,119

 71,357 $ 6,165 $ 2,126 $ 150,692

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

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

 99,288 $ 8,603 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 208,249 $ 18,038 $ 2,527 $ 268,159

 193,424 $ 16,745 $ 2,970 $ 269,763

 180,717 $ 15,636 $ 3,566 $ 278,198

 169,704 $ 14,675 $ 4,367 $ 295,644

 160,068 $ 13,834 $ 5,443 $ 324,302

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

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

 225,769 $ 19,567 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 14,814 $ 1,344 $ 510 $ 45,193

 14,029 $ 1,261 $ 495 $ 40,634

 13,350 $ 1,197 $ 482 $ 36,861

 12,757 $ 1,137 $ 472 $ 33,776

 12,235 $ 1,084 $ 464 $ 31,234

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

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

 15,734 $ 1,429 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

50th Percentile Values

50th Percentile Values

50th Percentile Values
(kWh/yr) ($/yr) ($/yr) ($)

 55,180 $ 5,012 $ 1,136 $ 91,113

 52,145 $ 4,692 $ 1,286 $ 95,671

 49,536 $ 4,444 $ 1,488 $ 103,296

 47,268 $ 4,215 $ 1,760 $ 114,539

 45,280 $ 4,015 $ 2,126 $ 130,824

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

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

 58,755 $ 5,328 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 124,388 $ 11,330 $ 2,527 $ 195,433

 117,211 $ 10,589 $ 2,970 $ 204,637

 111,077 $ 9,989 $ 3,566 $ 219,837

 105,776 $ 9,454 $ 4,367 $ 243,466

 101,147 $ 8,988 $ 5,443 $ 277,912

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

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

 132,901 $ 12,086 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 24,558 $ 2,139 $ 559 $ 53,207

 22,889 $ 1,993 $ 540 $ 47,989

 21,450 $ 1,867 $ 525 $ 43,702

 20,196 $ 1,757 $ 513 $ 40,121

 19,095 $ 1,661 $ 503 $ 37,178

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

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

 26,517 $ 2,310 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

50th Percentile Values

50th Percentile Values

50th Percentile Values
 101,361 $ 8,832 $ 1,351 $ 134,502

 93,391 $ 8,135 $ 1,540 $ 134,530

 86,671 $ 7,548 $ 1,794 $ 138,394

 80,928 $ 7,045 $ 2,136 $ 146,859

 75,965 $ 6,611 $ 2,595 $ 160,679

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

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

 110,965 $ 9,672 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 226,015 $ 19,696 $ 3,316 $ 294,934

 207,825 $ 18,105 $ 3,916 $ 294,815

 192,545 $ 16,769 $ 4,723 $ 303,327

 179,529 $ 15,630 $ 5,807 $ 322,148

 168,309 $ 14,649 $ 7,265 $ 352,666

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

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

 248,035 $ 21,622 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 18,690 $ 1,738 $ 559 $ 49,663

 17,538 $ 1,638 $ 540 $ 44,669

 16,548 $ 1,544 $ 525 $ 40,554

 15,687 $ 1,468 $ 513 $ 37,183

 14,933 $ 1,403 $ 503 $ 34,380

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

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

 20,047 $ 1,857 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 76,879 $ 7,114 $ 1,351 $ 115,476

50th Percentile Values

50th Percentile Values

50th Percentile Values
 71,336 $ 6,631 $ 1,540 $ 117,843

 66,680 $ 6,226 $ 1,794 $ 123,754

 62,714 $ 5,852 $ 2,136 $ 134,222

 59,294 $ 5,549 $ 2,595 $ 150,089

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

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

 83,588 $ 7,716 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

 171,295 $ 15,835 $ 3,316 $ 252,050

 158,629 $ 14,733 $ 3,916 $ 256,861

 148,031 $ 13,811 $ 4,723 $ 270,265

 139,033 $ 12,987 $ 5,807 $ 293,021

 131,298 $ 12,280 $ 7,265 $ 328,274

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

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

 186,700 $ 17,244 #NUM! #NUM!

50th Percentile Values

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

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

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

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

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

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

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

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

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

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

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

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

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

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

50th Percentile Values
73 74 75 76

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

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

#NAME?

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

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

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

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

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

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

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

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

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

$ 44,552

$ 43,164 $ 395 $ 460 8.57

$ 43,421 $ 192 $ (111) 10.25

$ 44,216 $ (589) $ (794) 12.24

$ 45,562 $ (1,955) $ (1,878) 14.62

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

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

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

Affected Cust All Cust. Affected
Life Cycle LCC Cust LCC

Cost Savings Savings Payback

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

$ 158,644

$ 143,284 $ 7,034 $ 7,758 2.60

$ 138,244 $ 12,012 $ 5,282 3.01

$ 134,252 $ 15,411 $ 4,478 3.45

$ 132,185 $ 17,539 $ 4,942 3.93

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

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

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

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

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

$ 351,060

$ 308,576 $ 20,704 $ 22,520 1.45

$ 293,002 $ 35,764 $ 15,830 1.70

$ 281,070 $ 46,663 $ 13,996 1.97

$ 273,667 $ 54,339 $ 16,809 2.27

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

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

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

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

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

$ 52,780

$ 47,715 $ 5,126 $ 5,144 -21.72

$ 43,266 $ 9,368 $ 8,471 -21.12

$ 39,744 $ 12,891 $ 7,494 -20.52

$ 36,808 $ 15,826 $ 9,708 -19.94

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

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

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

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC
Cost Savings Savings Payback

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

$ 123,027

$ 124,447 $ (1,217) $ (1,170) 14.21

$ 128,705 $ (5,737) $ (4,796) 19.89

$ 137,180 $ (14,207) $ (11,835) 29.26

$ 150,692 $ (27,698) $ (23,862) 47.00

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

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

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

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

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

$ 269,294

$ 270,809 $ (1,262) $ (1,149) 12.65

$ 278,723 $ (9,832) $ (8,810) 18.57

$ 295,883 $ (27,069) $ (22,569) 29.68

$ 324,302 $ (55,179) $ (48,314) 54.58

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

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

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

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

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

$ 45,478

$ 40,829 $ 4,575 $ 4,585 -40.65

$ 36,889 $ 8,319 $ 7,506 -39.67

$ 33,781 $ 11,397 $ 6,535 -38.68

$ 31,234 $ 13,934 $ 8,458 -37.70

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

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

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

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback
($) ($) ($) (Years)

$ 92,037

$ 95,874 $ (4,522) $ (4,462) 36.79

$ 103,474 $ (12,078) $ (8,539) 48.14

$ 114,615 $ (23,516) $ (18,938) 35.79

$ 130,824 $ (40,038) $ (32,997) -73.00

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

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

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

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

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

$ 197,985

$ 205,111 $ (8,815) $ (8,658) 32.33

$ 220,534 $ (24,159) $ (17,369) 22.58

$ 243,646 $ (47,676) $ (38,532) -43.65

$ 277,912 $ (82,193) $ (67,834) -57.18

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

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

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

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

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

$ 53,316

$ 48,149 $ 5,209 $ 5,229 -20.51

$ 43,728 $ 9,513 $ 8,582 -20.00

$ 40,114 $ 13,084 $ 7,597 -19.49

$ 37,178 $ 16,059 $ 9,808 -18.97

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

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

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

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

($) ($) ($) (Years)
$ 134,877

$ 135,140 $ 8 $ 83 10.92

$ 138,580 $ (3,794) $ (3,702) 15.46

$ 146,936 $ (12,050) $ (10,118) 23.01

$ 160,679 $ (25,709) $ (22,892) 37.51

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

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

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

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

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

$ 295,745

$ 295,714 $ 315 $ 508 10.65

$ 303,783 $ (8,055) $ (8,038) 16.30

$ 322,323 $ (26,561) $ (22,386) 27.96

$ 352,666 $ (57,083) $ (51,115) 48.41

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

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

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

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

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

$ 49,836

$ 44,924 $ 4,981 $ 5,002 -28.41

$ 40,600 $ 9,073 $ 8,140 -27.76

$ 37,197 $ 12,447 $ 7,123 -27.10

$ 34,380 $ 15,236 $ 9,259 -26.43

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

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

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

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

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

$ 116,615
$ 118,341 $ (2,338) $ (2,226) 18.02

$ 124,293 $ (8,309) $ (6,608) 27.33

$ 134,322 $ (18,590) $ (14,702) 45.34

$ 150,089 $ (34,331) $ (28,421) 49.52

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

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

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

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

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

$ 254,380

$ 257,883 $ (4,876) $ (4,493) 19.40

$ 270,773 $ (17,856) $ (14,442) 26.79

$ 293,297 $ (40,547) $ (32,317) 17.56

$ 328,274 $ (75,131) $ (63,274) -44.97

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

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

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

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

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

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

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

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!
77 78 79 80

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 10,922 $ 1,625

7.56 $ - $ 12,461 $ 1,625

8.90 #NUM! $ 14,271 $ 1,625

10.45 #NUM! $ 16,399 $ 1,625

12.23 #NUM! $ 18,900 $ 1,625

0.00 #NUM! $ 10,922 #NUM!

0.00 #NUM! $ 10,922 #NUM!

0.00 #NUM! $ 10,922 $ 1,625

Presumptive Annual
Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 36,980 $ 3,601

2.38 $ - $ 39,294 $ 3,601

2.73 #NUM! $ 41,788 $ 3,601

3.11 #NUM! $ 44,476 $ 3,601

3.52 #NUM! $ 47,373 $ 3,601

0.00 #NUM! $ 36,980 #NUM!

0.00 #NUM! $ 36,980 #NUM!

#NUM! #NUM! $ 36,980 $ 3,601

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 53,251 $ 5,807

1.30 $ - $ 56,583 $ 5,807

1.51 #NUM! $ 60,174 $ 5,807

1.73 #NUM! $ 64,045 $ 5,807

1.97 #NUM! $ 68,218 $ 5,807

0.00 #NUM! $ 53,251 #NUM!

0.00 #NUM! $ 53,251 #NUM!

#NUM! #NUM! $ 53,251 $ 5,807

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 23,267 $ 1,386

-22.54 $ - $ 19,714 $ 1,386

-21.86 #NUM! $ 16,837 $ 1,386

-21.17 #NUM! $ 14,506 $ 1,386

-20.51 #NUM! $ 12,619 $ 1,386

0.00 #NUM! $ 23,267 #NUM!

0.00 #NUM! $ 23,267 #NUM!

0.00 #NUM! $ 23,267 $ 1,386

Presumptive Annual

Energy only Water Equipment Installation
Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 21,060 $ 2,710

9.58 $ - $ 26,881 $ 2,710

12.06 #NUM! $ 34,704 $ 2,710

15.22 #NUM! $ 45,219 $ 2,710

19.26 #NUM! $ 59,351 $ 2,710

0.00 #NUM! $ 21,060 #NUM!

0.00 #NUM! $ 21,060 #NUM!

0.00 #NUM! $ 21,060 $ 2,710

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 39,974 $ 4,053

7.70 $ - $ 51,019 $ 4,053

9.72 #NUM! $ 65,863 $ 4,053

12.30 #NUM! $ 85,811 $ 4,053

15.59 #NUM! $ 112,621 $ 4,053

0.00 #NUM! $ 39,974 #NUM!

0.00 #NUM! $ 39,974 #NUM!

0.00 #NUM! $ 39,974 $ 4,053

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 24,622 $ 1,386

-46.51 $ - $ 20,862 $ 1,386

-45.15 #NUM! $ 17,817 $ 1,386

-43.79 #NUM! $ 15,351 $ 1,386

-42.45 #NUM! $ 13,354 $ 1,386

0.00 #NUM! $ 24,622 #NUM!

0.00 #NUM! $ 24,622 #NUM!

0.00 #NUM! $ 24,622 $ 1,386

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost
(Years) ($/yr) ($) ($)

#NUM! $ 22,287 $ 2,710

19.72 $ - $ 28,447 $ 2,710

24.86 #NUM! $ 36,725 $ 2,710

31.40 #NUM! $ 47,853 $ 2,710

39.78 #NUM! $ 62,808 $ 2,710

0.00 #NUM! $ 22,287 #NUM!

0.00 #NUM! $ 22,287 #NUM!

0.00 #NUM! $ 22,287 $ 2,710

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 42,303 $ 4,053

15.83 $ - $ 53,991 $ 4,053

20.00 #NUM! $ 69,699 $ 4,053

25.33 #NUM! $ 90,809 $ 4,053

32.15 #NUM! $ 119,181 $ 4,053

0.00 #NUM! $ 42,303 #NUM!

0.00 #NUM! $ 42,303 #NUM!

0.00 #NUM! $ 42,303 $ 4,053

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 23,267 $ 1,440

-21.94 $ - $ 19,714 $ 1,440

-21.33 #NUM! $ 16,837 $ 1,440

-20.71 #NUM! $ 14,506 $ 1,440

-20.09 #NUM! $ 12,619 $ 1,440

0.00 #NUM! $ 23,267 #NUM!

0.00 #NUM! $ 23,267 #NUM!

0.00 #NUM! $ 23,267 $ 1,440

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)
#NUM! $ 21,039 $ 2,833

7.52 $ - $ 26,852 $ 2,833

9.56 #NUM! $ 34,665 $ 2,833

12.17 #NUM! $ 45,164 $ 2,833

15.52 #NUM! $ 59,274 $ 2,833

0.00 #NUM! $ 21,039 #NUM!

0.00 #NUM! $ 21,039 #NUM!

0.00 #NUM! $ 21,039 $ 2,833

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 39,974 $ 4,254

6.26 $ - $ 51,019 $ 4,254

7.97 #NUM! $ 65,863 $ 4,254

10.16 #NUM! $ 85,811 $ 4,254

12.98 #NUM! $ 112,621 $ 4,254

0.00 #NUM! $ 39,974 #NUM!

0.00 #NUM! $ 39,974 #NUM!

0.00 #NUM! $ 39,974 $ 4,254

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 24,622 $ 1,440

-31.16 $ - $ 20,862 $ 1,440

-30.33 #NUM! $ 17,817 $ 1,440

-29.48 #NUM! $ 15,351 $ 1,440

-28.64 #NUM! $ 13,354 $ 1,440

0.00 #NUM! $ 24,622 #NUM!

0.00 #NUM! $ 24,622 #NUM!

0.00 #NUM! $ 24,622 $ 1,440

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 22,264 $ 2,833
10.60 $ - $ 28,416 $ 2,833

13.50 #NUM! $ 36,684 $ 2,833

17.21 #NUM! $ 47,794 $ 2,833

21.98 #NUM! $ 62,727 $ 2,833

0.00 #NUM! $ 22,264 #NUM!

0.00 #NUM! $ 22,264 #NUM!

0.00 #NUM! $ 22,264 $ 2,833

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 42,303 $ 4,254

8.81 $ - $ 53,991 $ 4,254

11.25 #NUM! $ 69,699 $ 4,254

14.36 #NUM! $ 90,809 $ 4,254

18.36 #NUM! $ 119,181 $ 4,254

0.00 #NUM! $ 42,303 #NUM!

0.00 #NUM! $ 42,303 #NUM!

0.00 #NUM! $ 42,303 $ 4,254

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
81 82 83 84

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 12,478 $ 209 $ 298 27,789

$ 14,003 $ 222 $ 298 25,640

$ 15,797 $ 239 $ 298 23,822

$ 17,905 $ 258 $ 298 22,263

$ 20,383 $ 280 $ 298 20,913

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 12,478 #NUM! $ 298 30,368

Total Net Annual Annual Annual
Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 40,312 $ 897 $ 298 104,189

$ 42,604 $ 933 $ 298 93,917

$ 45,076 $ 973 $ 298 85,620

$ 47,757 $ 1,015 $ 298 78,780

$ 50,653 $ 1,061 $ 298 73,042

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 40,312 #NUM! $ 298 104,189

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 58,681 $ 3,071 $ 298 249,497

$ 61,983 $ 3,209 $ 298 222,422

$ 65,542 $ 3,358 $ 298 200,988

$ 69,378 $ 3,519 $ 298 183,598

$ 73,512 $ 3,692 $ 298 169,206

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 58,681 #NUM! $ 298 249,497

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 24,531 $ 212 $ 298 24,823

$ 20,975 $ 197 $ 298 23,181

$ 18,100 $ 185 $ 298 21,757

$ 15,786 $ 175 $ 298 20,512

$ 13,916 $ 167 $ 298 19,413

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 24,531 #NUM! $ 298 26,739

Total Net Annual Annual Annual

Installed Repair Maint. Total 
Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 23,628 $ 838 $ 298 92,485

$ 29,396 $ 988 $ 298 86,154

$ 37,172 $ 1,191 $ 298 80,697

$ 47,691 $ 1,463 $ 298 75,944

$ 61,879 $ 1,828 $ 298 71,767

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 23,628 #NUM! $ 298 99,916

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 43,739 $ 2,229 $ 298 209,554

$ 54,711 $ 2,672 $ 298 194,613

$ 69,553 $ 3,268 $ 298 181,807

$ 89,580 $ 4,069 $ 298 170,708

$ 116,508 $ 5,146 $ 298 160,996

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 43,739 #NUM! $ 298 227,212

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 25,892 $ 212 $ 298 16,630

$ 22,122 $ 197 $ 298 15,687

$ 19,080 $ 185 $ 298 14,873

$ 16,623 $ 175 $ 298 14,162

$ 14,644 $ 167 $ 298 13,535

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 25,892 #NUM! $ 298 17,732

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use
($) ($/yr) ($/yr) (kWh/yr)

$ 24,844 $ 838 $ 298 62,002

$ 30,948 $ 988 $ 298 58,359

$ 39,192 $ 1,191 $ 298 55,228

$ 50,335 $ 1,463 $ 298 52,507

$ 65,349 $ 1,828 $ 298 50,121

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 24,844 #NUM! $ 298 66,293

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 46,046 $ 2,229 $ 298 140,020

$ 57,681 $ 2,672 $ 298 131,405

$ 73,404 $ 3,268 $ 298 124,042

$ 94,598 $ 4,069 $ 298 117,678

$ 123,113 $ 5,146 $ 298 112,123

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 46,046 #NUM! $ 298 150,238

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 24,577 $ 261 $ 298 24,942

$ 21,025 $ 243 $ 298 23,240

$ 18,150 $ 227 $ 298 21,772

$ 15,841 $ 215 $ 298 20,494

$ 13,971 $ 205 $ 298 19,371

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 24,577 #NUM! $ 298 26,940

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)
$ 23,733 $ 1,053 $ 298 102,993

$ 29,494 $ 1,242 $ 298 94,865

$ 37,246 $ 1,496 $ 298 88,012

$ 47,740 $ 1,838 $ 298 82,156

$ 61,906 $ 2,297 $ 298 77,094

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 23,733 #NUM! $ 298 112,789

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 43,943 $ 3,018 $ 298 229,674

$ 54,896 $ 3,618 $ 298 211,123

$ 69,729 $ 4,425 $ 298 195,541

$ 89,750 $ 5,510 $ 298 182,267

$ 116,666 $ 6,967 $ 298 170,823

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 43,943 #NUM! $ 298 252,130

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 25,938 $ 261 $ 298 22,969

$ 22,172 $ 243 $ 298 21,436

$ 19,129 $ 227 $ 298 20,118

$ 16,678 $ 215 $ 298 18,973

$ 14,699 $ 205 $ 298 17,969

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 25,938 #NUM! $ 298 24,775

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 24,948 $ 1,053 $ 298 95,122
$ 31,044 $ 1,242 $ 298 87,746

$ 39,264 $ 1,496 $ 298 81,551

$ 50,381 $ 1,838 $ 298 76,273

$ 65,372 $ 2,297 $ 298 71,723

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 24,948 #NUM! $ 298 104,051

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

$ 46,250 $ 3,018 $ 298 212,197

$ 57,866 $ 3,618 $ 298 195,342

$ 73,574 $ 4,425 $ 298 181,239

$ 94,768 $ 5,510 $ 298 169,265

$ 123,267 $ 6,967 $ 298 158,971

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 46,250 #NUM! $ 298 232,696

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) (kWh/yr)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
85 86 87 88

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 2,878 $ 506 $ 50,201 $ 50,851

$ 2,656 $ 520 $ 49,363 $ 49,363

$ 2,469 $ 536 $ 49,224 $ 49,225

$ 2,308 $ 555 $ 49,731 $ 49,750

$ 2,169 $ 578 $ 50,894 $ 50,894

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 3,143 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

75th Percentile Values

75th Percentile Values

75th Percentile Values
Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 10,788 $ 1,195 $ 173,911 $ 180,544

$ 9,730 $ 1,231 $ 164,654 $ 165,307

$ 8,875 $ 1,270 $ 158,009 $ 157,907

$ 8,170 $ 1,313 $ 153,153 $ 153,180

$ 7,579 $ 1,358 $ 149,846 $ 149,846

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 10,788 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 25,821 $ 3,369 $ 385,519 $ 402,247

$ 23,032 $ 3,507 $ 359,084 $ 360,779

$ 20,824 $ 3,656 $ 339,776 $ 339,826

$ 19,033 $ 3,817 $ 325,265 $ 325,354

$ 17,550 $ 3,990 $ 314,420 $ 314,420

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 25,821 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 2,610 $ 510 $ 58,898 $ 58,976

$ 2,438 $ 495 $ 53,349 $ 53,419

$ 2,288 $ 482 $ 48,758 $ 48,829

$ 2,158 $ 472 $ 44,900 $ 44,895

$ 2,042 $ 464 $ 41,696 $ 41,696

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 2,811 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

75th Percentile Values

75th Percentile Values

75th Percentile Values
Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 9,724 $ 1,136 $ 144,416 $ 144,991

$ 9,060 $ 1,286 $ 144,482 $ 144,610

$ 8,487 $ 1,488 $ 148,090 $ 148,266

$ 7,988 $ 1,760 $ 155,858 $ 155,833

$ 7,550 $ 2,126 $ 169,016 $ 169,016

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 10,504 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 22,031 $ 2,527 $ 316,973 $ 318,304

$ 20,463 $ 2,970 $ 315,564 $ 315,735

$ 19,119 $ 3,566 $ 321,725 $ 322,199

$ 17,954 $ 4,367 $ 337,827 $ 337,783

$ 16,935 $ 5,443 $ 365,843 $ 365,843

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 23,884 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 1,703 $ 510 $ 50,079 $ 50,042

$ 1,611 $ 495 $ 45,183 $ 45,210

$ 1,524 $ 482 $ 41,146 $ 41,144

$ 1,448 $ 472 $ 37,804 $ 37,791

$ 1,381 $ 464 $ 35,020 $ 35,020

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 1,802 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

75th Percentile Values

75th Percentile Values

75th Percentile Values
($/yr) ($/yr) ($) ($)

$ 6,338 $ 1,136 $ 108,374 $ 108,104

$ 5,994 $ 1,286 $ 111,731 $ 111,688

$ 5,658 $ 1,488 $ 118,466 $ 118,400

$ 5,367 $ 1,760 $ 129,284 $ 129,202

$ 5,111 $ 2,126 $ 145,061 $ 145,061

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 6,724 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 14,267 $ 2,527 $ 234,467 $ 234,530

$ 13,492 $ 2,970 $ 240,788 $ 240,870

$ 12,720 $ 3,566 $ 254,330 $ 254,118

$ 12,038 $ 4,367 $ 276,655 $ 276,574

$ 11,443 $ 5,443 $ 309,965 $ 309,965

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 15,186 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 2,596 $ 559 $ 59,451 $ 59,689

$ 2,420 $ 540 $ 53,823 $ 53,877

$ 2,268 $ 525 $ 49,163 $ 49,223

$ 2,135 $ 513 $ 45,273 $ 45,271

$ 2,019 $ 503 $ 41,992 $ 41,992

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 2,803 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

75th Percentile Values

75th Percentile Values

75th Percentile Values
$ 10,715 $ 1,351 $ 158,395 $ 158,524

$ 9,872 $ 1,540 $ 156,852 $ 156,852

$ 9,162 $ 1,794 $ 159,481 $ 159,654

$ 8,556 $ 2,136 $ 166,988 $ 166,961

$ 8,031 $ 2,595 $ 180,379 $ 180,379

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 11,729 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 23,891 $ 3,316 $ 347,951 $ 348,538

$ 21,969 $ 3,916 $ 344,100 $ 344,522

$ 20,355 $ 4,723 $ 350,562 $ 350,909

$ 18,979 $ 5,807 $ 367,154 $ 367,031

$ 17,794 $ 7,265 $ 396,405 $ 396,405

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 26,218 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 2,090 $ 559 $ 55,472 $ 55,494

$ 1,969 $ 540 $ 50,071 $ 50,121

$ 1,865 $ 525 $ 45,620 $ 45,619

$ 1,775 $ 513 $ 41,949 $ 41,925

$ 1,696 $ 503 $ 38,872 $ 38,872

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 2,236 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 8,581 $ 1,351 $ 138,021 $ 137,931

75th Percentile Values

75th Percentile Values

75th Percentile Values
$ 7,974 $ 1,540 $ 138,580 $ 138,529

$ 7,485 $ 1,794 $ 143,464 $ 143,499

$ 7,068 $ 2,136 $ 152,963 $ 152,948

$ 6,709 $ 2,595 $ 168,377 $ 168,377

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 9,375 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 19,138 $ 3,316 $ 302,580 $ 301,880

$ 17,718 $ 3,916 $ 303,542 $ 303,473

$ 16,604 $ 4,723 $ 314,333 $ 314,056

$ 15,659 $ 5,807 $ 335,904 $ 335,580

$ 14,846 $ 7,265 $ 370,084 $ 370,084

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 20,959 #NUM! #NUM! #NUM!

75th Percentile Values

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

75th Percentile Values
89 90 91 92

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 830 $ 873 10.09 7.56

$ 990 $ 431 12.08 8.90

$ 504 $ (382) 14.46 10.45

$ (617) $ (1,321) 17.30 12.23

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive
LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 9,235 $ 9,920 3.05 2.38

$ 15,957 $ 7,518 3.53 2.73

$ 20,764 $ 7,275 4.05 3.11

$ 24,069 $ 8,563 4.62 3.52

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 26,529 $ 28,269 1.70 1.30

$ 46,173 $ 21,916 2.00 1.51

$ 60,673 $ 22,184 2.32 1.73

$ 71,356 $ 27,124 2.67 1.97

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 5,564 $ 5,567 -18.39 -22.54

$ 10,177 $ 9,485 -17.87 -21.86

$ 14,023 $ 12,132 -17.35 -21.17

$ 17,234 $ 14,539 -16.85 -20.51

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only
Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 14 $ 9 16.57 9.58

$ (3,532) $ (3,537) 23.72 12.06

$ (11,268) $ (8,813) 35.92 15.22

$ (24,255) $ (20,033) 61.60 19.26

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 1,642 $ 1,688 15.06 7.70

$ (4,615) $ (5,724) 22.78 9.72

$ (20,104) $ (17,446) 38.75 12.30

$ (47,015) $ (39,216) 86.49 15.59

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 4,928 $ 4,926 -31.62 -46.51

$ 8,983 $ 8,461 -30.82 -45.15

$ 12,321 $ 10,694 -30.01 -43.79

$ 15,082 $ 12,715 -29.21 -42.45

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback
($) ($) (Years) (Years)

$ (3,413) $ (3,327) 86.73 19.72

$ (10,035) $ (7,292) 117.81 24.86

$ (20,613) $ (12,394) 113.34 31.40

$ (36,112) $ (26,974) 135.87 39.78

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ (6,241) $ (6,057) 77.63 15.83

$ (19,422) $ (14,690) 70.07 20.00

$ (41,052) $ (25,967) 88.07 25.33

$ (73,698) $ (55,858) -37.54 32.15

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 5,660 $ 5,665 -17.47 -21.94

$ 10,347 $ 9,647 -17.03 -21.33

$ 14,252 $ 12,284 -16.58 -20.71

$ 17,512 $ 14,722 -16.13 -20.09

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)
$ 1,634 $ 1,637 13.19 7.52

$ (925) $ (1,946) 19.13 9.56

$ (8,168) $ (7,997) 29.49 12.17

$ (21,208) $ (18,101) 52.03 15.52

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 3,982 $ 4,030 13.34 6.26

$ (1,519) $ (4,177) 21.25 7.97

$ (17,794) $ (17,628) 41.24 10.16

$ (46,886) $ (40,041) 119.95 12.98

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 5,398 $ 5,404 -23.85 -31.16

$ 9,847 $ 9,196 -23.29 -30.33

$ 13,533 $ 11,621 -22.71 -29.48

$ 16,591 $ 13,925 -22.14 -28.64

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)
$ (589) $ (562) 28.16 10.60

$ (5,114) $ (4,672) 48.31 13.50

$ (14,344) $ (10,765) 103.63 17.21

$ (29,253) $ (22,592) 100.38 21.98

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ (1,007) $ (806) 36.93 8.81

$ (11,050) $ (10,256) 73.08 11.25

$ (31,658) $ (23,544) 51.29 14.36

$ (64,620) $ (49,157) 101.91 18.36

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
93 94 95 96

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

($/yr) ($) ($) ($)

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

($/yr) ($) ($) ($)

#NUM! $ 12,245 $ 1,911 $ 13,983

$ - $ 13,971 $ 1,911 $ 15,709

#NUM! $ 16,000 $ 1,911 $ 17,738

#NUM! $ 18,385 $ 1,911 $ 20,124

#NUM! $ 21,189 $ 1,911 $ 22,927

#NUM! $ 12,245 #NUM! #NUM!

#NUM! $ 12,245 #NUM! #NUM!

#NUM! $ 12,245 $ 1,911 $ 13,983

Annual Total Net
Water Equipment Installation Installed

Bill - 2017 Price Cost Price

($/yr) ($) ($) ($)

#NUM! $ 41,459 $ 4,235 $ 45,311

$ - $ 44,053 $ 4,235 $ 47,905

#NUM! $ 46,849 $ 4,235 $ 50,701

#NUM! $ 49,862 $ 4,235 $ 53,715

#NUM! $ 53,111 $ 4,235 $ 56,964

#NUM! $ 41,459 #NUM! #NUM!

#NUM! $ 41,459 #NUM! #NUM!

#NUM! $ 41,459 $ 4,235 $ 45,311

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

($/yr) ($) ($) ($)

#NUM! $ 59,700 $ 6,829 $ 65,913

$ - $ 63,436 $ 6,829 $ 69,648

#NUM! $ 67,462 $ 6,829 $ 73,674

#NUM! $ 71,802 $ 6,829 $ 78,014

#NUM! $ 76,480 $ 6,829 $ 82,692

#NUM! $ 59,700 #NUM! #NUM!

#NUM! $ 59,700 #NUM! #NUM!

#NUM! $ 59,700 $ 6,829 $ 65,913

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

($/yr) ($) ($) ($)

#NUM! $ 26,085 $ 1,630 $ 27,567

$ - $ 22,102 $ 1,630 $ 23,584

#NUM! $ 18,876 $ 1,630 $ 20,359

#NUM! $ 16,263 $ 1,630 $ 17,746

#NUM! $ 14,147 $ 1,630 $ 15,630

#NUM! $ 26,085 #NUM! #NUM!

#NUM! $ 26,085 #NUM! #NUM!

#NUM! $ 26,085 $ 1,630 $ 27,567

Annual Total Net

Water Equipment Installation Installed
Bill - 2017 Price Cost Price

($/yr) ($) ($) ($)

#NUM! $ 23,611 $ 3,187 $ 26,510

$ - $ 30,137 $ 3,187 $ 33,035

#NUM! $ 38,907 $ 3,187 $ 41,806

#NUM! $ 50,696 $ 3,187 $ 53,594

#NUM! $ 66,540 $ 3,187 $ 69,438

#NUM! $ 23,611 #NUM! #NUM!

#NUM! $ 23,611 #NUM! #NUM!

#NUM! $ 23,611 $ 3,187 $ 26,510

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

($/yr) ($) ($) ($)

#NUM! $ 44,816 $ 4,766 $ 49,152

$ - $ 57,198 $ 4,766 $ 61,534

#NUM! $ 73,840 $ 4,766 $ 78,176

#NUM! $ 96,205 $ 4,766 $ 100,540

#NUM! $ 126,261 $ 4,766 $ 130,597

#NUM! $ 44,816 #NUM! #NUM!

#NUM! $ 44,816 #NUM! #NUM!

#NUM! $ 44,816 $ 4,766 $ 49,152

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

($/yr) ($) ($) ($)

#NUM! $ 27,604 $ 1,630 $ 29,086

$ - $ 23,389 $ 1,630 $ 24,872

#NUM! $ 19,975 $ 1,630 $ 21,458

#NUM! $ 17,211 $ 1,630 $ 18,693

#NUM! $ 14,971 $ 1,630 $ 16,454

#NUM! $ 27,604 #NUM! #NUM!

#NUM! $ 27,604 #NUM! #NUM!

#NUM! $ 27,604 $ 1,630 $ 29,086

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price
($/yr) ($) ($) ($)

#NUM! $ 24,986 $ 3,187 $ 27,885

$ - $ 31,892 $ 3,187 $ 34,791

#NUM! $ 41,174 $ 3,187 $ 44,072

#NUM! $ 53,648 $ 3,187 $ 56,547

#NUM! $ 70,415 $ 3,187 $ 73,314

#NUM! $ 24,986 #NUM! #NUM!

#NUM! $ 24,986 #NUM! #NUM!

#NUM! $ 24,986 $ 3,187 $ 27,885

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

($/yr) ($) ($) ($)

#NUM! $ 47,426 $ 4,766 $ 51,762

$ - $ 60,530 $ 4,766 $ 64,866

#NUM! $ 78,140 $ 4,766 $ 82,476

#NUM! $ 101,808 $ 4,766 $ 106,144

#NUM! $ 133,615 $ 4,766 $ 137,951

#NUM! $ 47,426 #NUM! #NUM!

#NUM! $ 47,426 #NUM! #NUM!

#NUM! $ 47,426 $ 4,766 $ 51,762

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

($/yr) ($) ($) ($)

#NUM! $ 26,085 $ 1,693 $ 27,625

$ - $ 22,102 $ 1,693 $ 23,642

#NUM! $ 18,876 $ 1,693 $ 20,416

#NUM! $ 16,263 $ 1,693 $ 17,804

#NUM! $ 14,147 $ 1,693 $ 15,688

#NUM! $ 26,085 #NUM! #NUM!

#NUM! $ 26,085 #NUM! #NUM!

#NUM! $ 26,085 $ 1,693 $ 27,625

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

($/yr) ($) ($) ($)
#NUM! $ 23,587 $ 3,332 $ 26,618

$ - $ 30,104 $ 3,332 $ 33,135

#NUM! $ 38,863 $ 3,332 $ 41,894

#NUM! $ 50,634 $ 3,332 $ 53,665

#NUM! $ 66,453 $ 3,332 $ 69,484

#NUM! $ 23,587 #NUM! #NUM!

#NUM! $ 23,587 #NUM! #NUM!

#NUM! $ 23,587 $ 3,332 $ 26,618

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

($/yr) ($) ($) ($)

#NUM! $ 44,816 $ 5,002 $ 49,366

$ - $ 57,198 $ 5,002 $ 61,749

#NUM! $ 73,840 $ 5,002 $ 78,390

#NUM! $ 96,205 $ 5,002 $ 100,755

#NUM! $ 126,261 $ 5,002 $ 130,812

#NUM! $ 44,816 #NUM! #NUM!

#NUM! $ 44,816 #NUM! #NUM!

#NUM! $ 44,816 $ 5,002 $ 49,366

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

($/yr) ($) ($) ($)

#NUM! $ 27,604 $ 1,693 $ 29,144

$ - $ 23,389 $ 1,693 $ 24,930

#NUM! $ 19,975 $ 1,693 $ 21,516

#NUM! $ 17,211 $ 1,693 $ 18,751

#NUM! $ 14,971 $ 1,693 $ 16,512

#NUM! $ 27,604 #NUM! #NUM!

#NUM! $ 27,604 #NUM! #NUM!

#NUM! $ 27,604 $ 1,693 $ 29,144

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

($/yr) ($) ($) ($)

#NUM! $ 24,961 $ 3,332 $ 27,992
$ - $ 31,858 $ 3,332 $ 34,889

#NUM! $ 41,127 $ 3,332 $ 44,157

#NUM! $ 53,583 $ 3,332 $ 56,614

#NUM! $ 70,324 $ 3,332 $ 73,355

#NUM! $ 24,961 #NUM! #NUM!

#NUM! $ 24,961 #NUM! #NUM!

#NUM! $ 24,961 $ 3,332 $ 27,992

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

($/yr) ($) ($) ($)

#NUM! $ 47,426 $ 5,002 $ 51,977

$ - $ 60,530 $ 5,002 $ 65,080

#NUM! $ 78,140 $ 5,002 $ 82,691

#NUM! $ 101,808 $ 5,002 $ 106,358

#NUM! $ 133,615 $ 5,002 $ 138,166

#NUM! $ 47,426 #NUM! #NUM!

#NUM! $ 47,426 #NUM! #NUM!

#NUM! $ 47,426 $ 5,002 $ 51,977

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Total Net

Water Equipment Installation Installed

Bill - 2017 Price Cost Price

($/yr) ($) ($) ($)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
97 98 99 100

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

($/yr) ($/yr) (kWh/yr) ($/yr)

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 209 $ 298 29,199 $ 9,437

$ 222 $ 298 26,916 $ 8,699

$ 239 $ 298 24,984 $ 8,075

$ 258 $ 298 23,328 $ 7,540

$ 280 $ 298 21,893 $ 7,076

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 31,938 $ 10,322

Annual Annual Annual Annual

Maximum Values

Maximum Values

Maximum Values
Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 897 $ 298 109,499 $ 35,390

$ 933 $ 298 98,587 $ 31,863

$ 973 $ 298 89,773 $ 29,015

$ 1,015 $ 298 82,506 $ 26,666

$ 1,061 $ 298 76,410 $ 24,696

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 109,499 $ 35,390

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 3,071 $ 298 262,465 $ 84,828

$ 3,209 $ 298 233,703 $ 75,532

$ 3,358 $ 298 210,932 $ 68,173

$ 3,519 $ 298 192,458 $ 62,202

$ 3,692 $ 298 177,169 $ 57,261

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 262,465 $ 84,828

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 212 $ 298 25,530 $ 8,251

$ 197 $ 298 23,829 $ 7,701

$ 185 $ 298 22,354 $ 7,225

$ 175 $ 298 21,064 $ 6,808

$ 167 $ 298 19,925 $ 6,440

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 27,515 $ 8,893

Annual Annual Annual Annual

Repair Maint. Total Electricity

Maximum Values

Maximum Values

Maximum Values
Cost Cost Energy Use Bill - 2017

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 838 $ 298 95,130 $ 30,746

$ 988 $ 298 88,572 $ 28,626

$ 1,191 $ 298 82,918 $ 26,799

$ 1,463 $ 298 77,994 $ 25,207

$ 1,828 $ 298 73,666 $ 23,809

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 102,829 $ 33,234

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 2,229 $ 298 215,606 $ 69,684

$ 2,672 $ 298 200,127 $ 64,681

$ 3,268 $ 298 186,860 $ 60,393

$ 4,069 $ 298 175,361 $ 56,676

$ 5,146 $ 298 165,300 $ 53,425

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 233,900 $ 75,596

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 212 $ 298 26,217 $ 8,473

$ 197 $ 298 24,446 $ 7,901

$ 185 $ 298 22,916 $ 7,407

$ 175 $ 298 21,580 $ 6,975

$ 167 $ 298 20,404 $ 6,595

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 28,288 $ 9,143

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

Maximum Values

Maximum Values

Maximum Values
($/yr) ($/yr) (kWh/yr) ($/yr)

$ 838 $ 298 97,867 $ 31,631

$ 988 $ 298 91,030 $ 29,421

$ 1,191 $ 298 85,153 $ 27,521

$ 1,463 $ 298 80,046 $ 25,871

$ 1,828 $ 298 75,568 $ 24,424

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 105,920 $ 34,233

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 2,229 $ 298 222,092 $ 71,780

$ 2,672 $ 298 205,927 $ 66,555

$ 3,268 $ 298 192,113 $ 62,091

$ 4,069 $ 298 180,172 $ 58,231

$ 5,146 $ 298 169,747 $ 54,862

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 241,265 $ 77,977

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 261 $ 298 25,884 $ 8,366

$ 243 $ 298 24,100 $ 7,789

$ 227 $ 298 22,563 $ 7,292

$ 215 $ 298 21,224 $ 6,859

$ 205 $ 298 20,047 $ 6,479

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 27,977 $ 9,042

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

($/yr) ($/yr) (kWh/yr) ($/yr)

Maximum Values

Maximum Values

Maximum Values
$ 1,053 $ 298 106,996 $ 34,581

$ 1,242 $ 298 98,481 $ 31,829

$ 1,496 $ 298 91,301 $ 29,508

$ 1,838 $ 298 85,166 $ 27,526

$ 2,297 $ 298 79,863 $ 25,811

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 117,259 $ 37,898

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 3,018 $ 298 238,645 $ 77,130

$ 3,618 $ 298 219,210 $ 70,848

$ 4,425 $ 298 202,884 $ 65,572

$ 5,510 $ 298 188,977 $ 61,077

$ 6,967 $ 298 176,989 $ 57,203

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 262,171 $ 84,733

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 261 $ 298 26,627 $ 8,606

$ 243 $ 298 24,768 $ 8,005

$ 227 $ 298 23,170 $ 7,488

$ 215 $ 298 21,781 $ 7,040

$ 205 $ 298 20,564 $ 6,646

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 28,816 $ 9,313

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 1,053 $ 298 110,703 $ 35,779

Maximum Values

Maximum Values

Maximum Values
$ 1,242 $ 298 101,762 $ 32,889

$ 1,496 $ 298 94,251 $ 30,462

$ 1,838 $ 298 87,853 $ 28,394

$ 2,297 $ 298 82,337 $ 26,611

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 121,528 $ 39,278

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

($/yr) ($/yr) (kWh/yr) ($/yr)

$ 3,018 $ 298 247,125 $ 79,871

$ 3,618 $ 298 226,693 $ 73,267

$ 4,425 $ 298 209,597 $ 67,741

$ 5,510 $ 298 195,081 $ 63,050

$ 6,967 $ 298 182,603 $ 59,017

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 #NUM! #NUM!

#NUM! $ 298 271,975 $ 87,902

Maximum Values

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual Annual

Repair Maint. Total Electricity

Cost Cost Energy Use Bill - 2017

($/yr) ($/yr) (kWh/yr) ($/yr)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Maximum Values
101 102 103 104

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

($/yr) ($) ($) ($)

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

($/yr) ($) ($) ($)

$ 506 $ 146,619 $ 146,619

$ 520 $ 138,725 $ 138,725 $ 7,894

$ 536 $ 132,678 $ 132,678 $ 13,941

$ 555 $ 128,213 $ 128,213 $ 18,405

$ 578 $ 125,163 $ 125,163 $ 21,455

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.
Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

($/yr) ($) ($) ($)

$ 1,195 $ 532,820 $ 532,820

$ 1,231 $ 489,016 $ 489,016 $ 43,804

$ 1,270 $ 454,475 $ 454,475 $ 78,345

$ 1,313 $ 426,842 $ 426,842 $ 105,977

$ 1,358 $ 404,530 $ 404,530 $ 128,290

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

($/yr) ($) ($) ($)

$ 3,369 $ 1,241,548 $ 1,241,548

$ 3,507 $ 1,123,581 $ 1,123,581 $ 117,968

$ 3,656 $ 1,031,815 $ 1,031,815 $ 209,734

$ 3,817 $ 958,995 $ 958,995 $ 282,553

$ 3,990 $ 900,382 $ 900,382 $ 341,167

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

($/yr) ($) ($) ($)

$ 510 $ 144,484 $ 144,484

$ 495 $ 132,972 $ 132,972 $ 11,511

$ 482 $ 123,234 $ 123,234 $ 21,250

$ 472 $ 114,934 $ 114,934 $ 29,550

$ 464 $ 107,810 $ 107,810 $ 36,674

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 
Cost - 2017 Cost Cost Savings

($/yr) ($) ($) ($)

$ 1,136 $ 451,418 $ 451,418

$ 1,286 $ 431,864 $ 431,864 $ 19,554

$ 1,488 $ 419,172 $ 419,172 $ 32,246

$ 1,760 $ 413,611 $ 413,611 $ 37,807

$ 2,126 $ 415,986 $ 415,986 $ 35,432

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

($/yr) ($) ($) ($)

$ 2,527 $ 1,011,518 $ 1,011,518

$ 2,970 $ 963,589 $ 963,589 $ 47,929

$ 3,566 $ 931,567 $ 931,567 $ 79,951

$ 4,367 $ 915,753 $ 915,753 $ 95,765

$ 5,443 $ 917,681 $ 917,681 $ 93,837

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

($/yr) ($) ($) ($)

$ 510 $ 148,954 $ 148,954

$ 495 $ 136,915 $ 136,915 $ 12,039

$ 482 $ 126,750 $ 126,750 $ 22,204

$ 472 $ 118,102 $ 118,102 $ 30,852

$ 464 $ 110,692 $ 110,692 $ 38,262

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings
($/yr) ($) ($) ($)

$ 1,136 $ 464,559 $ 464,559

$ 1,286 $ 444,188 $ 444,188 $ 20,371

$ 1,488 $ 431,046 $ 431,046 $ 33,514

$ 1,760 $ 425,388 $ 425,388 $ 39,171

$ 2,126 $ 428,038 $ 428,038 $ 36,521

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

($/yr) ($) ($) ($)

$ 2,527 $ 1,042,010 $ 1,042,010

$ 2,970 $ 991,852 $ 991,852 $ 50,159

$ 3,566 $ 958,451 $ 958,451 $ 83,559

$ 4,367 $ 942,039 $ 942,039 $ 99,971

$ 5,443 $ 944,156 $ 944,156 $ 97,855

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

($/yr) ($) ($) ($)

$ 559 $ 146,751 $ 146,751

$ 540 $ 134,838 $ 134,838 $ 11,913

$ 525 $ 124,789 $ 124,789 $ 21,962

$ 513 $ 116,247 $ 116,247 $ 30,504

$ 503 $ 108,932 $ 108,932 $ 37,819

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

($/yr) ($) ($) ($)
$ 1,351 $ 505,561 $ 505,561

$ 1,540 $ 478,128 $ 478,128 $ 27,433

$ 1,794 $ 459,593 $ 459,593 $ 45,968

$ 2,136 $ 449,788 $ 449,788 $ 55,773

$ 2,595 $ 449,258 $ 449,258 $ 56,303

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

($/yr) ($) ($) ($)

$ 3,316 $ 1,121,856 $ 1,121,856

$ 3,916 $ 1,059,125 $ 1,059,125 $ 62,731

$ 4,723 $ 1,016,922 $ 1,016,922 $ 104,934

$ 5,807 $ 994,739 $ 994,739 $ 127,117

$ 7,265 $ 993,733 $ 993,733 $ 128,122

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

($/yr) ($) ($) ($)

$ 559 $ 151,465 $ 151,465

$ 540 $ 138,996 $ 138,996 $ 12,470

$ 525 $ 128,499 $ 128,499 $ 22,967

$ 513 $ 119,592 $ 119,592 $ 31,873

$ 503 $ 111,979 $ 111,979 $ 39,487

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

($/yr) ($) ($) ($)

$ 1,351 $ 522,870 $ 522,870
$ 1,540 $ 493,985 $ 493,985 $ 28,885

$ 1,794 $ 474,536 $ 474,536 $ 48,334

$ 2,136 $ 464,287 $ 464,287 $ 58,584

$ 2,595 $ 463,766 $ 463,766 $ 59,105

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

($/yr) ($) ($) ($)

$ 3,316 $ 1,160,923 $ 1,160,923

$ 3,916 $ 1,094,627 $ 1,094,627 $ 66,296

$ 4,723 $ 1,050,080 $ 1,050,080 $ 110,843

$ 5,807 $ 1,026,582 $ 1,026,582 $ 134,341

$ 7,265 $ 1,025,222 $ 1,025,222 $ 135,701

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual All Cust Affected Cust All Cust.

Op. Cost Life Cycle Life Cycle LCC 

Cost - 2017 Cost Cost Savings

($/yr) ($) ($) ($)

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
105 106 107 108

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 7,894 14.15 7.56

$ 13,941 17.04 8.90

$ 18,405 20.53 10.45

$ 21,455 24.78 12.23

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive
Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 43,804 4.22 2.38

$ 78,345 4.89 2.73

$ 105,977 5.63 3.11

$ 128,290 6.45 3.52

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 117,968 2.37 1.30

$ 209,734 2.79 1.51

$ 282,553 3.26 1.73

$ 341,167 3.77 1.97

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 11,511 -7.05 -22.54

$ 21,250 -6.84 -21.86

$ 29,550 -6.63 -21.17

$ 36,674 -6.43 -20.51

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only
Savings Payback Payback

($) (Years) (Years)

$ 19,554 25.77 9.58

$ 32,246 39.18 12.06

$ 37,807 68.62 15.22

$ 35,432 172.45 19.26

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 47,929 24.80 7.70

$ 79,951 43.18 9.72

$ 95,765 105.76 12.30

$ 93,837 1,937.07 15.59

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 12,039 -7.18 -46.51

$ 22,204 -6.97 -45.15

$ 30,852 -6.77 -43.79

$ 38,262 -6.56 -42.45

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback
($) (Years) (Years)

$ 20,371 55,285.38 19.72

$ 33,514 34,348.52 24.86

$ 39,171 28,397.67 31.40

$ 36,521 8,086.52 39.78

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 50,159 10,882.17 15.83

$ 83,559 1,995.18 20.00

$ 99,971 2,856.21 25.33

$ 97,855 1,050.57 32.15

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 11,913 -6.69 -21.94

$ 21,962 -6.51 -21.33

$ 30,504 -6.33 -20.71

$ 37,819 -6.15 -20.09

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)
$ 27,433 20.46 7.52

$ 45,968 31.48 9.56

$ 55,773 55.04 12.17

$ 56,303 145.96 15.52

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 62,731 22.71 6.26

$ 104,934 43.89 7.97

$ 127,117 181.08 10.16

$ 128,122 1,937.11 12.98

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 12,470 -6.80 -31.16

$ 22,967 -6.63 -30.33

$ 31,873 -6.45 -29.48

$ 39,487 -6.27 -28.64

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)
$ 28,885 128.90 10.60

$ 48,334 443.57 13.50

$ 58,584 100,625.25 17.21

$ 59,105 9,960.17 21.98

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

$ 66,296 478.87 8.81

$ 110,843 6,378.10 11.25

$ 134,341 16,420.21 14.36

$ 135,701 6,807.43 18.36

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! 0.00

#NUM! #NUM! #NUM!
#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

Affected Presumptive

Cust LCC Energy only

Savings Payback Payback

($) (Years) (Years)

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM!
109 110 111 112

Customers LCC

Impacted Savings

% % Winners

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

Customers LCC

Impacted Savings

% % Winners

 - 100

 11 82

 32 44

 77 13

 95 5

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Of Impacted Customers

Of Impacted Customers

Of Impacted Customers
Customers LCC

Impacted Savings

% % Winners

 - 100

 2 100

 22 100

 67 100

 98 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 2 100

 22 100

 67 100

 98 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 28 100

 51 100

 87 100

 97 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Of Impacted Customers

Of Impacted Customers

Of Impacted Customers
Impacted Savings

% % Winners

 - 100

 28 25

 58 4

 80 1

 96 0

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 28 38

 58 7

 80 1

 96 0

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 28 100

 51 100

 87 100

 97 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

Of Impacted Customers

Of Impacted Customers

Of Impacted Customers
% % Winners

 - 100

 28 1

 58 0

 80 0

 96 0

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 28 2

 58 0

 80 0

 96 0

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 28 100

 51 100

 87 100

 97 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

Of Impacted Customers

Of Impacted Customers

Of Impacted Customers
 - 100

 28 52

 58 12

 80 2

 96 0

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 28 54

 58 13

 80 2

 96 0

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 28 100

 51 100

 87 100

 97 100

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

Of Impacted Customers

Of Impacted Customers

Of Impacted Customers
 28 20

 58 5

 80 1

 96 0

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Customers LCC

Impacted Savings

% % Winners

 - 100

 28 21

 58 5

 80 1

 96 0

#DIV/0! 100

#DIV/0! 100

#DIV/0! 100

Of Impacted Customers

#DIV/0! #NUM!
#DIV/0! #NUM!

#DIV/0! #NUM!

#DIV/0! #NUM!

#DIV/0! #NUM!

Customers LCC

Impacted Savings

% % Winners

#DIV/0! #NUM!

#DIV/0! #NUM!

#DIV/0! #NUM!

#DIV/0! #NUM!

#DIV/0! #NUM!

#DIV/0! #NUM!

#DIV/0! #NUM!

#DIV/0! #NUM!

Of Impacted Customers
113 114 115 116

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 1 -

 0 -

 - -

 - -

 - 100

 - 100

 - 100

Presumptive

Of Impacted Customers

Of Impacted Customers

Of Impacted Customers
Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 77 100

 28 100

 11 -

 2 -

 - 100

 - 100

 - -

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 100 100

 98 100

 71 100

 41 100

 - 100

 - 100

 - -

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 100 100

 100 100

 100 100

 100 100

 - 100

 - 100

 - 100

Presumptive

Energy only

Of Impacted Customers

Of Impacted Customers

Of Impacted Customers
Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 - -

 - -

 - -

 13 -

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 0 -

 - -

 5 -

 33 -

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 100 100

 100 100

 100 100

 100 100

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

Of Impacted Customers

Of Impacted Customers

Of Impacted Customers
% < 3 yrs % < 3 yrs

 - 100

 7 -

 28 -

 53 -

 75 -

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 16 -

 46 -

 70 -

 89 -

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 100 100

 100 100

 100 100

 100 100

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

Of Impacted Customers

Of Impacted Customers

Of Impacted Customers
 - 100

 0 -

 - -

 0 -

 15 -

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 1 -

 0 -

 15 -

 47 -

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 100 100

 100 100

 100 100

 100 100

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

Of Impacted Customers

Of Impacted Customers

Of Impacted Customers
 0 -

 1 -

 20 -

 50 -

 - 100

 - 100

 - 100

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

 - 100

 1 -

 21 -

 56 -

 76 -

 - 100

 - 100

 - 100

Of Impacted Customers

#NUM! #NUM!
#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

Presumptive

Energy only

Payback Payback

% < 3 yrs % < 3 yrs

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

Of Impacted Customers
117 118 119 120

Net No Net

Cost Impact Benefit

% % %

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME?

Net No Net

Cost Impact Benefit

% % %

0 100 0

2 89 9

18 68 14

67 23 10

91 5 4

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Customers with

Customers with

Customers with
Net No Net

Cost Impact Benefit

% % %

0 100 0

0 98 2

0 78 22

0 33 67

0 2 98

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

0 98 2

0 78 22

0 33 67

0 2 98

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

0 72 28

0 49 51

0 13 87

0 3 97

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Customers with

Customers with

Customers with
Cost Impact Benefit

% % %

0 100 0

21 72 7

56 42 2

80 20 0

96 4 0

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

17 72 11

54 42 4

79 20 1

96 4 0

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

0 72 28

0 49 51

0 13 87

0 3 97

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

Customers with

Customers with

Customers with
% % %

0 100 0

28 72 0

58 42 0

80 20 0

96 4 0

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

28 72 0

58 42 0

80 20 0

96 4 0

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

0 72 28

0 49 51

0 13 87

0 3 97

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

Customers with

Customers with

Customers with
0 100 0

14 72 14

51 42 7

79 20 1

96 4 0

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

13 72 15

51 42 7

79 20 1

96 4 0

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

0 72 28

0 49 51

0 13 87

0 3 97

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

Customers with

Customers with

Customers with
23 72 5

55 42 3

79 20 1

96 4 0

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Net No Net

Cost Impact Benefit

% % %

0 100 0

22 72 6

55 42 3

79 20 1

96 4 0

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

#DIV/0! #DIV/0! #DIV/0!

Customers with

#DIV/0! #DIV/0! #NUM!
#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

Net No Net

Cost Impact Benefit

% % %

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

#DIV/0! #DIV/0! #NUM!

Customers with
121 122 123 124

Annual

Water Equipment 

Bill - 2017 Price

($/yr) ($)

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

#NAME? #NAME?

Annual

Water Equipment 

Bill - 2017 Price

($/yr) ($)

#NUM! $ 10,031

$ - $ 11,445

#NUM! $ 13,108

#NUM! $ 15,062

#NUM! $ 17,359

#NUM! $ 10,031

#NUM! $ 10,031

#NUM! $ 10,031

Annual
Water Equipment 

Bill - 2017 Price

($/yr) ($)

#NUM! $ 33,964

$ - $ 36,090

#NUM! $ 38,380

#NUM! $ 40,849

#NUM! $ 43,510

#NUM! $ 33,964

#NUM! $ 33,964

#NUM! $ 33,964

Annual

Water Equipment 

Bill - 2017 Price

($/yr) ($)

#NUM! $ 48,909

$ - $ 51,969

#NUM! $ 55,267

#NUM! $ 58,823

#NUM! $ 62,655

#NUM! $ 48,909

#NUM! $ 48,909

#NUM! $ 48,909

Annual

Water Equipment 

Bill - 2017 Price

($/yr) ($)

#NUM! $ 21,370

$ - $ 18,107

#NUM! $ 15,464

#NUM! $ 13,323

#NUM! $ 11,590

#NUM! $ 21,370

#NUM! $ 21,370

#NUM! $ 21,370

Annual

Water Equipment 
Bill - 2017 Price

($/yr) ($)

#NUM! $ 19,343

$ - $ 24,689

#NUM! $ 31,874

#NUM! $ 41,532

#NUM! $ 54,512

#NUM! $ 19,343

#NUM! $ 19,343

#NUM! $ 19,343

Annual

Water Equipment 

Bill - 2017 Price

($/yr) ($)

#NUM! $ 36,715

$ - $ 46,859

#NUM! $ 60,492

#NUM! $ 78,814

#NUM! $ 103,438

#NUM! $ 36,715

#NUM! $ 36,715

#NUM! $ 36,715

Annual

Water Equipment 

Bill - 2017 Price

($/yr) ($)

#NUM! $ 22,614

$ - $ 19,161

#NUM! $ 16,365

#NUM! $ 14,100

#NUM! $ 12,265

#NUM! $ 22,614

#NUM! $ 22,614

#NUM! $ 22,614

Annual

Water Equipment 

Bill - 2017 Price
($/yr) ($)

#NUM! $ 20,469

$ - $ 26,127

#NUM! $ 33,731

#NUM! $ 43,951

#NUM! $ 57,687

#NUM! $ 20,469

#NUM! $ 20,469

#NUM! $ 20,469

Annual

Water Equipment 

Bill - 2017 Price

($/yr) ($)

#NUM! $ 38,853

$ - $ 49,588

#NUM! $ 64,016

#NUM! $ 83,405

#NUM! $ 109,463

#NUM! $ 38,853

#NUM! $ 38,853

#NUM! $ 38,853

Annual

Water Equipment 

Bill - 2017 Price

($/yr) ($)

#NUM! $ 21,370

$ - $ 18,107

#NUM! $ 15,464

#NUM! $ 13,323

#NUM! $ 11,590

#NUM! $ 21,370

#NUM! $ 21,370

#NUM! $ 21,370

Annual

Water Equipment 

Bill - 2017 Price

($/yr) ($)
#NUM! $ 19,324

$ - $ 24,663

#NUM! $ 31,838

#NUM! $ 41,481

#NUM! $ 54,441

#NUM! $ 19,324

#NUM! $ 19,324

#NUM! $ 19,324

Annual

Water Equipment 

Bill - 2017 Price

($/yr) ($)

#NUM! $ 36,715

$ - $ 46,859

#NUM! $ 60,492

#NUM! $ 78,814

#NUM! $ 103,438

#NUM! $ 36,715

#NUM! $ 36,715

#NUM! $ 36,715

Annual

Water Equipment 

Bill - 2017 Price

($/yr) ($)

#NUM! $ 22,614

$ - $ 19,161

#NUM! $ 16,365

#NUM! $ 14,100

#NUM! $ 12,265

#NUM! $ 22,614

#NUM! $ 22,614

#NUM! $ 22,614

Annual

Water Equipment 

Bill - 2017 Price

($/yr) ($)

#NUM! $ 20,449
$ - $ 26,099

#NUM! $ 33,692

#NUM! $ 43,897

#NUM! $ 57,612

#NUM! $ 20,449

#NUM! $ 20,449

#NUM! $ 20,449

Annual

Water Equipment 

Bill - 2017 Price

($/yr) ($)

#NUM! $ 38,853

$ - $ 49,588

#NUM! $ 64,016

#NUM! $ 83,405

#NUM! $ 109,463

#NUM! $ 38,853

#NUM! $ 38,853

#NUM! $ 38,853

#NUM! #NUM!
#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

Annual

Water Equipment 

Bill - 2017 Price

($/yr) ($)

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!

#NUM! #NUM!
125 126 127 128

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 1,152 $ 11,251 $ 209 $ 298

$ 1,152 $ 12,658 $ 222 $ 298

$ 1,152 $ 14,313 $ 239 $ 298

$ 1,152 $ 16,258 $ 258 $ 298

$ 1,152 $ 18,544 $ 280 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 1,152 $ 11,251 #NUM! $ 298

Total Net Annual Annual
Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 2,552 $ 36,612 $ 897 $ 298

$ 2,552 $ 38,728 $ 933 $ 298

$ 2,552 $ 41,008 $ 973 $ 298

$ 2,552 $ 43,465 $ 1,015 $ 298

$ 2,552 $ 46,114 $ 1,061 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 2,552 $ 36,612 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 4,116 $ 53,206 $ 3,071 $ 298

$ 4,116 $ 56,252 $ 3,209 $ 298

$ 4,116 $ 59,535 $ 3,358 $ 298

$ 4,116 $ 63,074 $ 3,519 $ 298

$ 4,116 $ 66,888 $ 3,692 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 4,116 $ 53,206 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 982 $ 22,350 $ 212 $ 298

$ 982 $ 19,102 $ 197 $ 298

$ 982 $ 16,472 $ 185 $ 298

$ 982 $ 14,341 $ 175 $ 298

$ 982 $ 12,616 $ 167 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 982 $ 22,350 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.
Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 1,920 $ 21,364 $ 838 $ 298

$ 1,920 $ 26,685 $ 988 $ 298

$ 1,920 $ 33,837 $ 1,191 $ 298

$ 1,920 $ 43,450 $ 1,463 $ 298

$ 1,920 $ 56,416 $ 1,828 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 1,920 $ 21,364 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 2,872 $ 39,702 $ 2,229 $ 298

$ 2,872 $ 49,799 $ 2,672 $ 298

$ 2,872 $ 63,369 $ 3,268 $ 298

$ 2,872 $ 81,662 $ 4,069 $ 298

$ 2,872 $ 106,286 $ 5,146 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 2,872 $ 39,702 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 982 $ 23,589 $ 212 $ 298

$ 982 $ 20,152 $ 197 $ 298

$ 982 $ 17,368 $ 185 $ 298

$ 982 $ 15,114 $ 175 $ 298

$ 982 $ 13,288 $ 167 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 982 $ 23,589 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost
($) ($) ($/yr) ($/yr)

$ 1,920 $ 22,485 $ 838 $ 298

$ 1,920 $ 28,117 $ 988 $ 298

$ 1,920 $ 35,685 $ 1,191 $ 298

$ 1,920 $ 45,858 $ 1,463 $ 298

$ 1,920 $ 59,591 $ 1,828 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 1,920 $ 22,485 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 2,872 $ 41,830 $ 2,229 $ 298

$ 2,872 $ 52,516 $ 2,672 $ 298

$ 2,872 $ 66,876 $ 3,268 $ 298

$ 2,872 $ 86,253 $ 4,069 $ 298

$ 2,872 $ 112,310 $ 5,146 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 2,872 $ 41,830 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 1,021 $ 22,392 $ 261 $ 298

$ 1,021 $ 19,144 $ 243 $ 298

$ 1,021 $ 16,514 $ 227 $ 298

$ 1,021 $ 14,383 $ 215 $ 298

$ 1,021 $ 12,658 $ 205 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 1,021 $ 22,392 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)
$ 2,008 $ 21,441 $ 1,053 $ 298

$ 2,008 $ 26,755 $ 1,242 $ 298

$ 2,008 $ 33,897 $ 1,496 $ 298

$ 2,008 $ 43,496 $ 1,838 $ 298

$ 2,008 $ 56,432 $ 2,297 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 2,008 $ 21,441 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 3,015 $ 39,858 $ 3,018 $ 298

$ 3,015 $ 49,955 $ 3,618 $ 298

$ 3,015 $ 63,526 $ 4,425 $ 298

$ 3,015 $ 81,803 $ 5,510 $ 298

$ 3,015 $ 106,427 $ 6,967 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 3,015 $ 39,858 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 1,021 $ 23,631 $ 261 $ 298

$ 1,021 $ 20,194 $ 243 $ 298

$ 1,021 $ 17,410 $ 227 $ 298

$ 1,021 $ 15,156 $ 215 $ 298

$ 1,021 $ 13,330 $ 205 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 1,021 $ 23,631 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 2,008 $ 22,561 $ 1,053 $ 298
$ 2,008 $ 28,185 $ 1,242 $ 298

$ 2,008 $ 35,743 $ 1,496 $ 298

$ 2,008 $ 45,901 $ 1,838 $ 298

$ 2,008 $ 59,603 $ 2,297 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 2,008 $ 22,561 #NUM! $ 298

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

$ 3,015 $ 41,987 $ 3,018 $ 298

$ 3,015 $ 52,672 $ 3,618 $ 298

$ 3,015 $ 67,033 $ 4,425 $ 298

$ 3,015 $ 86,394 $ 5,510 $ 298

$ 3,015 $ 112,451 $ 6,967 $ 298

#NUM! #NUM! #NUM! $ 298

#NUM! #NUM! #NUM! $ 298

$ 3,015 $ 41,987 #NUM! $ 298

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual

Installation Installed Repair Maint.

Cost Price Cost Cost

($) ($) ($/yr) ($/yr)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
129 130 131 132

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

kWh/y ($/yr) ($/yr) ($)

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

kWh/y ($/yr) ($/yr) ($)

 26,597 $ 1,760 $ 506 $ 34,148

 24,561 $ 1,625 $ 520 $ 34,363

 22,839 $ 1,510 $ 536 $ 35,075

 21,363 $ 1,412 $ 555 $ 36,283

 20,083 $ 1,328 $ 578 $ 38,001

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 29,040 $ 1,922 #NUM! #NUM!

Annual Annual Annual All Cust

5th Percentile Values

5th Percentile Values

5th Percentile Values
Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

kWh/y ($/yr) ($/yr) ($)

 99,696 $ 6,597 $ 1,195 $ 115,258

 89,966 $ 5,951 $ 1,231 $ 111,449

 82,107 $ 5,430 $ 1,270 $ 109,004

 75,627 $ 5,000 $ 1,313 $ 107,581

 70,192 $ 4,639 $ 1,358 $ 107,198

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 99,696 $ 6,597 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

kWh/y ($/yr) ($/yr) ($)

 238,524 $ 15,788 $ 3,369 $ 245,042

 212,878 $ 14,085 $ 3,507 $ 232,616

 192,574 $ 12,738 $ 3,656 $ 223,896

 176,101 $ 11,645 $ 3,817 $ 217,995

 162,469 $ 10,740 $ 3,990 $ 214,656

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 238,524 $ 15,788 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

kWh/y ($/yr) ($/yr) ($)

 24,387 $ 1,604 $ 510 $ 43,975

 22,781 $ 1,499 $ 495 $ 39,417

 21,389 $ 1,407 $ 482 $ 35,665

 20,172 $ 1,327 $ 472 $ 32,568

 19,097 $ 1,256 $ 464 $ 30,003

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 26,260 $ 1,728 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

5th Percentile Values

5th Percentile Values

5th Percentile Values
Energy Use Bill - 2017 Cost - 2017 Cost

kWh/y ($/yr) ($/yr) ($)

 90,853 $ 5,978 $ 1,136 $ 92,359

 84,663 $ 5,570 $ 1,286 $ 95,318

 79,327 $ 5,218 $ 1,488 $ 101,207

 74,679 $ 4,911 $ 1,760 $ 110,573

 70,595 $ 4,642 $ 2,126 $ 124,535

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 98,120 $ 6,457 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

kWh/y ($/yr) ($/yr) ($)

 205,822 $ 13,543 $ 2,527 $ 199,869

 191,213 $ 12,580 $ 2,970 $ 205,127

 178,691 $ 11,754 $ 3,566 $ 216,451

 167,838 $ 11,039 $ 4,367 $ 235,665

 158,342 $ 10,413 $ 5,443 $ 264,301

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 223,087 $ 14,681 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

kWh/y ($/yr) ($/yr) ($)

 10,077 $ 828 $ 510 $ 37,895

 9,701 $ 798 $ 495 $ 33,809

 9,375 $ 767 $ 482 $ 30,463

 9,091 $ 735 $ 472 $ 27,749

 8,841 $ 707 $ 464 $ 25,479

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 10,518 $ 865 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

5th Percentile Values

5th Percentile Values

5th Percentile Values
kWh/y ($/yr) ($/yr) ($)

 37,458 $ 3,078 $ 1,136 $ 65,630

 36,001 $ 2,960 $ 1,286 $ 71,506

 34,749 $ 2,846 $ 1,488 $ 80,041

 33,660 $ 2,723 $ 1,760 $ 92,100

 32,706 $ 2,615 $ 2,126 $ 108,744

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 39,174 $ 3,224 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

kWh/y ($/yr) ($/yr) ($)

 83,834 $ 6,886 $ 2,527 $ 138,134

 80,387 $ 6,607 $ 2,970 $ 149,957

 77,442 $ 6,368 $ 3,566 $ 167,582

 74,896 $ 6,087 $ 4,367 $ 192,620

 72,673 $ 5,835 $ 5,443 $ 227,188

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 87,922 $ 7,260 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

kWh/y ($/yr) ($/yr) ($)

 24,067 $ 1,590 $ 559 $ 44,434

 22,440 $ 1,482 $ 540 $ 39,805

 21,037 $ 1,389 $ 525 $ 35,980

 19,816 $ 1,308 $ 513 $ 32,863

 18,742 $ 1,237 $ 503 $ 30,264

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 25,976 $ 1,717 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

kWh/y ($/yr) ($/yr) ($)

5th Percentile Values

5th Percentile Values

5th Percentile Values
 99,273 $ 6,561 $ 1,351 $ 100,587

 91,505 $ 6,047 $ 1,540 $ 102,859

 84,955 $ 5,613 $ 1,794 $ 108,233

 79,359 $ 5,242 $ 2,136 $ 117,617

 74,521 $ 4,921 $ 2,595 $ 131,944

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 108,634 $ 7,182 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

kWh/y ($/yr) ($/yr) ($)

 221,337 $ 14,630 $ 3,316 $ 218,762

 203,608 $ 13,455 $ 3,916 $ 223,413

 188,716 $ 12,468 $ 4,723 $ 234,856

 176,029 $ 11,627 $ 5,807 $ 255,149

 165,093 $ 10,903 $ 7,265 $ 286,733

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 242,798 $ 16,052 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

kWh/y ($/yr) ($/yr) ($)

 15,255 $ 1,155 $ 559 $ 41,388

 14,409 $ 1,084 $ 540 $ 36,971

 13,682 $ 1,022 $ 525 $ 33,340

 13,050 $ 968 $ 513 $ 30,353

 12,496 $ 921 $ 503 $ 27,936

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 16,252 $ 1,231 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

kWh/y ($/yr) ($/yr) ($)

 62,237 $ 4,717 $ 1,351 $ 83,084

5th Percentile Values

5th Percentile Values

5th Percentile Values
 58,165 $ 4,405 $ 1,540 $ 87,534

 54,745 $ 4,122 $ 1,794 $ 95,180

 51,832 $ 3,873 $ 2,136 $ 106,541

 49,320 $ 3,659 $ 2,595 $ 122,989

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 67,166 $ 5,102 #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

kWh/y ($/yr) ($/yr) ($)

 138,471 $ 10,502 $ 3,316 $ 178,898

 129,166 $ 9,783 $ 3,916 $ 188,538

 121,381 $ 9,154 $ 4,723 $ 204,906

 114,771 $ 8,589 $ 5,807 $ 229,864

 109,089 $ 8,103 $ 7,265 $ 265,872

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

 149,787 $ 11,377 #NUM! #NUM!

5th Percentile Values

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual Annual All Cust

Total Electricity Op. Cost Life Cycle

Energy Use Bill - 2017 Cost - 2017 Cost

kWh/y ($/yr) ($/yr) ($)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

5th Percentile Values
133 134 135 136

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

($) ($) ($) (Years)

#NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 34,830

$ 34,432 $ (252) $ (196) 5.40

$ 35,025 $ (999) $ (774) 6.42

$ 36,310 $ (2,240) $ (1,782) 7.61

$ 38,001 $ (4,000) $ (3,384) 9.02

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected
Life Cycle LCC Cust LCC

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 119,008

$ 112,955 $ 3,936 $ 4,316 1.66

$ 108,613 $ 6,429 $ 2,642 1.92

$ 107,581 $ 7,762 $ 1,453 2.20

$ 107,198 $ 8,193 $ 823 2.50

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 255,137

$ 236,556 $ 12,597 $ 13,578 0.92

$ 223,481 $ 21,276 $ 9,025 1.07

$ 217,995 $ 27,046 $ 6,064 1.24

$ 214,656 $ 30,509 $ 4,634 1.42

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 44,287

$ 39,417 $ 4,558 $ 4,555 -27.94

$ 35,662 $ 8,309 $ 3,854 -27.20

$ 32,568 $ 11,409 $ 3,198 -26.45

$ 30,003 $ 13,976 $ 2,902 -25.72

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC
Cost Savings Savings Payback

($) ($) ($) (Years)

$ 93,364

$ 94,986 $ (2,959) $ (2,889) 7.92

$ 101,022 $ (8,903) $ (8,346) 10.52

$ 110,599 $ (18,607) $ (17,502) 14.28

$ 124,535 $ (33,261) $ (31,620) 20.00

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 202,131

$ 204,369 $ (5,255) $ (5,054) 6.71

$ 216,198 $ (16,982) $ (15,806) 9.10

$ 235,761 $ (36,897) $ (34,417) 12.71

$ 264,301 $ (67,391) $ (64,118) 18.62

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 37,882

$ 33,847 $ 4,067 $ 4,078 -72.11

$ 30,444 $ 7,385 $ 3,398 -70.58

$ 27,746 $ 10,095 $ 2,787 -69.03

$ 25,479 $ 12,310 $ 2,497 -67.47

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback
($) ($) ($) (Years)

$ 66,200

$ 71,634 $ (6,052) $ (6,043) -166.80

$ 80,101 $ (14,926) $ (14,456) -412.10

$ 92,032 $ (27,556) $ (26,486) -706.37

$ 108,744 $ (45,260) $ (43,243) -707.42

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 139,512

$ 150,399 $ (12,534) $ (12,529) -284.52

$ 167,845 $ (31,184) $ (29,885) -561.56

$ 192,620 $ (57,986) $ (55,140) -287.61

$ 227,188 $ (95,775) $ (90,367) -1,901.80

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 44,689

$ 39,810 $ 4,616 $ 4,609 -26.51

$ 35,987 $ 8,409 $ 3,897 -25.88

$ 32,864 $ 11,541 $ 3,230 -25.24

$ 30,264 $ 14,133 $ 2,939 -24.59

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

($) ($) ($) (Years)
$ 101,424

$ 102,453 $ (2,219) $ (2,136) 6.17

$ 108,151 $ (7,816) $ (7,141) 8.28

$ 117,716 $ (17,521) $ (16,323) 11.37

$ 131,944 $ (32,467) $ (30,851) 16.11

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 220,757

$ 222,738 $ (4,565) $ (4,424) 5.56

$ 234,732 $ (16,784) $ (15,371) 7.71

$ 255,290 $ (38,134) $ (35,776) 11.09

$ 286,733 $ (71,966) $ (68,375) -241.56

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 41,463

$ 37,039 $ 4,388 $ 4,381 -41.22

$ 33,384 $ 7,976 $ 3,697 -40.35

$ 30,351 $ 10,920 $ 3,032 -39.46

$ 27,936 $ 13,334 $ 2,749 -38.57

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 83,755
$ 87,372 $ (4,592) $ (4,549) 6.86

$ 95,284 $ (12,394) $ (11,950) 9.27

$ 106,572 $ (24,184) $ (23,211) 12.80

$ 122,989 $ (41,739) $ (39,482) -1,692.23

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

Cost Savings Savings Payback

($) ($) ($) (Years)

$ 181,019

$ 188,176 $ (9,864) $ (9,847) 6.21

$ 205,195 $ (26,856) $ (26,153) -267.22

$ 229,929 $ (54,018) $ (51,222) -1,234.22

$ 265,872 $ (93,510) $ (87,836) -289.37

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Affected Cust All Cust. Affected

Life Cycle LCC Cust LCC

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!
137 138 139 140

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 11,111 $ 1,911

7.56 $ - $ 12,678 $ 1,911

8.90 #NUM! $ 14,519 $ 1,911

10.45 #NUM! $ 16,683 $ 1,911

12.23 #NUM! $ 19,228 $ 1,911

0.00 #NUM! $ 11,111 #NUM!

0.00 #NUM! $ 11,111 #NUM!

0.00 #NUM! $ 11,111 $ 1,911

Presumptive Annual
Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 37,622 $ 4,235

2.38 $ - $ 39,976 $ 4,235

2.73 #NUM! $ 42,513 $ 4,235

3.11 #NUM! $ 45,248 $ 4,235

3.52 #NUM! $ 48,196 $ 4,235

0.00 #NUM! $ 37,622 #NUM!

0.00 #NUM! $ 37,622 #NUM!

#NUM! #NUM! $ 37,622 $ 4,235

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 54,175 $ 6,829

1.30 $ - $ 57,565 $ 6,829

1.51 #NUM! $ 61,219 $ 6,829

1.73 #NUM! $ 65,157 $ 6,829

1.97 #NUM! $ 69,402 $ 6,829

0.00 #NUM! $ 54,175 #NUM!

0.00 #NUM! $ 54,175 #NUM!

#NUM! #NUM! $ 54,175 $ 6,829

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 23,671 $ 1,630

-22.54 $ - $ 20,056 $ 1,630

-21.86 #NUM! $ 17,129 $ 1,630

-21.17 #NUM! $ 14,758 $ 1,630

-20.51 #NUM! $ 12,838 $ 1,630

0.00 #NUM! $ 23,671 #NUM!

0.00 #NUM! $ 23,671 #NUM!

0.00 #NUM! $ 23,671 $ 1,630

Presumptive Annual

Energy only Water Equipment Installation
Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 21,426 $ 3,187

9.58 $ - $ 27,348 $ 3,187

12.06 #NUM! $ 35,307 $ 3,187

15.22 #NUM! $ 46,004 $ 3,187

19.26 #NUM! $ 60,382 $ 3,187

0.00 #NUM! $ 21,426 #NUM!

0.00 #NUM! $ 21,426 #NUM!

0.00 #NUM! $ 21,426 $ 3,187

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 40,668 $ 4,766

7.70 $ - $ 51,905 $ 4,766

9.72 #NUM! $ 67,006 $ 4,766

12.30 #NUM! $ 87,301 $ 4,766

15.59 #NUM! $ 114,576 $ 4,766

0.00 #NUM! $ 40,668 #NUM!

0.00 #NUM! $ 40,668 #NUM!

0.00 #NUM! $ 40,668 $ 4,766

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 25,049 $ 1,630

-46.51 $ - $ 21,225 $ 1,630

-45.15 #NUM! $ 18,127 $ 1,630

-43.79 #NUM! $ 15,618 $ 1,630

-42.45 #NUM! $ 13,586 $ 1,630

0.00 #NUM! $ 25,049 #NUM!

0.00 #NUM! $ 25,049 #NUM!

0.00 #NUM! $ 25,049 $ 1,630

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost
(Years) ($/yr) ($) ($)

#NUM! $ 22,674 $ 3,187

19.72 $ - $ 28,940 $ 3,187

24.86 #NUM! $ 37,363 $ 3,187

31.40 #NUM! $ 48,683 $ 3,187

39.78 #NUM! $ 63,899 $ 3,187

0.00 #NUM! $ 22,674 #NUM!

0.00 #NUM! $ 22,674 #NUM!

0.00 #NUM! $ 22,674 $ 3,187

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 43,037 $ 4,766

15.83 $ - $ 54,928 $ 4,766

20.00 #NUM! $ 70,909 $ 4,766

25.33 #NUM! $ 92,386 $ 4,766

32.15 #NUM! $ 121,250 $ 4,766

0.00 #NUM! $ 43,037 #NUM!

0.00 #NUM! $ 43,037 #NUM!

0.00 #NUM! $ 43,037 $ 4,766

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 23,671 $ 1,693

-21.94 $ - $ 20,056 $ 1,693

-21.33 #NUM! $ 17,129 $ 1,693

-20.71 #NUM! $ 14,758 $ 1,693

-20.09 #NUM! $ 12,838 $ 1,693

0.00 #NUM! $ 23,671 #NUM!

0.00 #NUM! $ 23,671 #NUM!

0.00 #NUM! $ 23,671 $ 1,693

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)
#NUM! $ 21,404 $ 3,332

7.52 $ - $ 27,318 $ 3,332

9.56 #NUM! $ 35,266 $ 3,332

12.17 #NUM! $ 45,948 $ 3,332

15.52 #NUM! $ 60,303 $ 3,332

0.00 #NUM! $ 21,404 #NUM!

0.00 #NUM! $ 21,404 #NUM!

0.00 #NUM! $ 21,404 $ 3,332

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 40,668 $ 5,002

6.26 $ - $ 51,905 $ 5,002

7.97 #NUM! $ 67,006 $ 5,002

10.16 #NUM! $ 87,301 $ 5,002

12.98 #NUM! $ 114,576 $ 5,002

0.00 #NUM! $ 40,668 #NUM!

0.00 #NUM! $ 40,668 #NUM!

0.00 #NUM! $ 40,668 $ 5,002

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 25,049 $ 1,693

-31.16 $ - $ 21,225 $ 1,693

-30.33 #NUM! $ 18,127 $ 1,693

-29.48 #NUM! $ 15,618 $ 1,693

-28.64 #NUM! $ 13,586 $ 1,693

0.00 #NUM! $ 25,049 #NUM!

0.00 #NUM! $ 25,049 #NUM!

0.00 #NUM! $ 25,049 $ 1,693

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 22,651 $ 3,332
10.60 $ - $ 28,909 $ 3,332

13.50 #NUM! $ 37,320 $ 3,332

17.21 #NUM! $ 48,624 $ 3,332

21.98 #NUM! $ 63,816 $ 3,332

0.00 #NUM! $ 22,651 #NUM!

0.00 #NUM! $ 22,651 #NUM!

0.00 #NUM! $ 22,651 $ 3,332

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! $ 43,037 $ 5,002

8.81 $ - $ 54,928 $ 5,002

11.25 #NUM! $ 70,909 $ 5,002

14.36 #NUM! $ 92,386 $ 5,002

18.36 #NUM! $ 121,250 $ 5,002

0.00 #NUM! $ 43,037 #NUM!

0.00 #NUM! $ 43,037 #NUM!

0.00 #NUM! $ 43,037 $ 5,002

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Presumptive Annual

Energy only Water Equipment Installation

Payback Bill - 2017 Price Cost

(Years) ($/yr) ($) ($)

#NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
141 142 143 144

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 13,003 $ 209 $ 298 28,782

$ 14,566 $ 222 $ 298 26,539

$ 16,404 $ 239 $ 298 24,641

$ 18,565 $ 258 $ 298 23,013

$ 21,104 $ 280 $ 298 21,603

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 13,003 #NUM! $ 298 31,474

Total Net Annual Annual Annual
Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 41,789 $ 897 $ 298 107,929

$ 44,139 $ 933 $ 298 97,206

$ 46,671 $ 973 $ 298 88,546

$ 49,401 $ 1,015 $ 298 81,404

$ 52,344 $ 1,061 $ 298 75,415

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 41,789 #NUM! $ 298 107,929

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 60,907 $ 3,071 $ 298 258,632

$ 64,290 $ 3,209 $ 298 230,368

$ 67,937 $ 3,358 $ 298 207,993

$ 71,868 $ 3,519 $ 298 189,839

$ 76,106 $ 3,692 $ 298 174,815

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 60,907 #NUM! $ 298 258,632

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 25,258 $ 212 $ 298 25,424

$ 21,650 $ 197 $ 298 23,731

$ 18,728 $ 185 $ 298 22,264

$ 16,361 $ 175 $ 298 20,981

$ 14,444 $ 167 $ 298 19,848

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 25,258 #NUM! $ 298 27,398

Total Net Annual Annual Annual

Installed Repair Maint. Total 
Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 24,574 $ 838 $ 298 94,732

$ 30,485 $ 988 $ 298 88,207

$ 38,429 $ 1,191 $ 298 82,583

$ 49,107 $ 1,463 $ 298 77,685

$ 63,459 $ 1,828 $ 298 73,380

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 24,574 #NUM! $ 298 102,390

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 45,361 $ 2,229 $ 298 214,694

$ 56,578 $ 2,672 $ 298 199,296

$ 71,651 $ 3,268 $ 298 186,098

$ 91,910 $ 4,069 $ 298 174,659

$ 119,136 $ 5,146 $ 298 164,651

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 45,361 #NUM! $ 298 232,891

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 26,634 $ 212 $ 298 23,492

$ 22,816 $ 197 $ 298 21,957

$ 19,724 $ 185 $ 298 20,630

$ 17,219 $ 175 $ 298 19,472

$ 15,191 $ 167 $ 298 18,452

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 26,634 #NUM! $ 298 25,288

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use
($) ($/yr) ($/yr) kWh/y

$ 25,819 $ 838 $ 298 87,672

$ 32,075 $ 988 $ 298 81,743

$ 40,482 $ 1,191 $ 298 76,646

$ 51,782 $ 1,463 $ 298 72,218

$ 66,970 $ 1,828 $ 298 68,334

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 25,819 #NUM! $ 298 94,655

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 47,726 $ 2,229 $ 298 198,761

$ 59,595 $ 2,672 $ 298 184,742

$ 75,547 $ 3,268 $ 298 172,762

$ 96,985 $ 4,069 $ 298 162,406

$ 125,797 $ 5,146 $ 298 153,366

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 47,726 #NUM! $ 298 215,388

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 25,321 $ 261 $ 298 25,612

$ 21,714 $ 243 $ 298 23,852

$ 18,792 $ 227 $ 298 22,334

$ 16,425 $ 215 $ 298 21,013

$ 14,508 $ 205 $ 298 19,852

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 25,321 #NUM! $ 298 27,678

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y
$ 24,698 $ 1,053 $ 298 105,840

$ 30,601 $ 1,242 $ 298 97,436

$ 38,535 $ 1,496 $ 298 90,351

$ 49,197 $ 1,838 $ 298 84,296

$ 63,526 $ 2,297 $ 298 79,062

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 24,698 #NUM! $ 298 115,967

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 45,597 $ 3,018 $ 298 236,052

$ 56,814 $ 3,618 $ 298 216,873

$ 71,887 $ 4,425 $ 298 200,762

$ 92,146 $ 5,510 $ 298 187,038

$ 119,372 $ 6,967 $ 298 175,207

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 45,597 #NUM! $ 298 259,269

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 26,697 $ 261 $ 298 25,568

$ 22,880 $ 243 $ 298 23,804

$ 19,787 $ 227 $ 298 22,287

$ 17,283 $ 215 $ 298 20,969

$ 15,254 $ 205 $ 298 19,813

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 26,697 #NUM! $ 298 27,647

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 25,942 $ 1,053 $ 298 106,196
$ 32,189 $ 1,242 $ 298 97,707

$ 40,585 $ 1,496 $ 298 90,577

$ 51,868 $ 1,838 $ 298 84,503

$ 67,032 $ 2,297 $ 298 79,266

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 25,942 #NUM! $ 298 116,472

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

$ 47,962 $ 3,018 $ 298 237,021

$ 59,831 $ 3,618 $ 298 217,624

$ 75,783 $ 4,425 $ 298 201,394

$ 97,221 $ 5,510 $ 298 187,613

$ 126,033 $ 6,967 $ 298 175,767

#NUM! #NUM! $ 298 #NUM!

#NUM! #NUM! $ 298 #NUM!

$ 47,962 #NUM! $ 298 260,613

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Total Net Annual Annual Annual

Installed Repair Maint. Total 

Price Cost Cost Energy Use

($) ($/yr) ($/yr) kWh/y

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
145 146 147 148

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 3,932 $ 506 $ 62,615 $ 63,836

$ 3,629 $ 520 $ 61,011 $ 61,932

$ 3,372 $ 536 $ 60,202 $ 60,146

$ 3,151 $ 555 $ 60,109 $ 60,089

$ 2,961 $ 578 $ 60,815 $ 60,815

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 4,297 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

95th Percentile Values

95th Percentile Values

95th Percentile Values
Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 14,743 $ 1,195 $ 219,412 $ 215,897

$ 13,291 $ 1,231 $ 206,244 $ 206,474

$ 12,119 $ 1,270 $ 196,185 $ 196,020

$ 11,152 $ 1,313 $ 188,759 $ 188,684

$ 10,341 $ 1,358 $ 183,193 $ 183,193

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 14,743 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 35,300 $ 3,369 $ 493,734 $ 484,914

$ 31,474 $ 3,507 $ 455,935 $ 457,458

$ 28,445 $ 3,656 $ 428,418 $ 427,230

$ 25,988 $ 3,817 $ 406,740 $ 406,677

$ 23,954 $ 3,990 $ 390,558 $ 390,558

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 35,300 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 3,523 $ 510 $ 70,535 $ 71,231

$ 3,290 $ 495 $ 64,155 $ 64,344

$ 3,088 $ 482 $ 58,831 $ 59,050

$ 2,911 $ 472 $ 54,380 $ 54,345

$ 2,756 $ 464 $ 50,653 $ 50,653

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 3,795 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

95th Percentile Values

95th Percentile Values

95th Percentile Values
Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 13,125 $ 1,136 $ 184,821 $ 188,594

$ 12,227 $ 1,286 $ 182,645 $ 183,479

$ 11,454 $ 1,488 $ 184,358 $ 184,720

$ 10,779 $ 1,760 $ 190,471 $ 190,344

$ 10,187 $ 2,126 $ 202,865 $ 202,865

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 14,179 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 29,739 $ 2,527 $ 408,352 $ 417,312

$ 27,620 $ 2,970 $ 401,410 $ 402,965

$ 25,804 $ 3,566 $ 403,698 $ 404,521

$ 24,230 $ 4,367 $ 415,708 $ 414,828

$ 22,852 $ 5,443 $ 440,904 $ 440,904

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 32,243 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 2,367 $ 510 $ 58,732 $ 59,246

$ 2,233 $ 495 $ 53,260 $ 53,474

$ 2,117 $ 482 $ 48,753 $ 48,841

$ 2,015 $ 472 $ 45,031 $ 45,029

$ 1,926 $ 464 $ 41,983 $ 41,983

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 2,524 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

95th Percentile Values

95th Percentile Values

95th Percentile Values
($/yr) ($/yr) ($) ($)

$ 8,824 $ 1,136 $ 137,043 $ 138,650

$ 8,306 $ 1,286 $ 139,505 $ 140,253

$ 7,860 $ 1,488 $ 145,555 $ 145,582

$ 7,473 $ 1,760 $ 155,783 $ 155,740

$ 7,133 $ 2,126 $ 171,581 $ 171,581

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 9,435 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 19,927 $ 2,527 $ 298,775 $ 303,236

$ 18,701 $ 2,970 $ 303,025 $ 304,456

$ 17,654 $ 3,566 $ 314,772 $ 314,805

$ 16,748 $ 4,367 $ 335,606 $ 335,543

$ 15,957 $ 5,443 $ 369,373 $ 369,373

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 21,382 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 3,529 $ 559 $ 71,101 $ 71,796

$ 3,289 $ 540 $ 64,682 $ 64,719

$ 3,081 $ 525 $ 59,283 $ 59,350

$ 2,901 $ 513 $ 54,776 $ 54,751

$ 2,742 $ 503 $ 50,988 $ 50,988

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 3,812 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

95th Percentile Values

95th Percentile Values

95th Percentile Values
$ 14,571 $ 1,351 $ 203,322 $ 205,917

$ 13,423 $ 1,540 $ 198,575 $ 199,105

$ 12,454 $ 1,794 $ 198,777 $ 198,786

$ 11,627 $ 2,136 $ 204,303 $ 204,197

$ 10,912 $ 2,595 $ 216,364 $ 216,364

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 15,955 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 32,492 $ 3,316 $ 447,971 $ 454,899

$ 29,871 $ 3,916 $ 436,954 $ 438,178

$ 27,670 $ 4,723 $ 437,545 $ 438,312

$ 25,794 $ 5,807 $ 450,713 $ 449,566

$ 24,177 $ 7,265 $ 477,699 $ 477,699

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 35,665 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 3,389 $ 559 $ 68,704 $ 69,622

$ 3,160 $ 540 $ 62,285 $ 62,669

$ 2,964 $ 525 $ 56,966 $ 57,256

$ 2,793 $ 513 $ 52,511 $ 52,520

$ 2,643 $ 503 $ 48,945 $ 48,945

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 3,659 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 14,051 $ 1,351 $ 189,665 $ 191,888

95th Percentile Values

95th Percentile Values

95th Percentile Values
$ 12,950 $ 1,540 $ 186,496 $ 188,075

$ 12,025 $ 1,794 $ 188,337 $ 188,592

$ 11,237 $ 2,136 $ 195,597 $ 195,597

$ 10,557 $ 2,595 $ 209,171 $ 209,171

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 15,384 #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

$ 31,351 $ 3,316 $ 417,319 $ 423,312

$ 28,834 $ 3,916 $ 409,732 $ 412,758

$ 26,728 $ 4,723 $ 414,524 $ 415,217

$ 24,940 $ 5,807 $ 429,707 $ 429,707

$ 23,403 $ 7,265 $ 459,144 $ 459,144

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

$ 34,412 #NUM! #NUM! #NUM!

95th Percentile Values

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

Annual Annual All Cust Affected Cust

Electricity Op. Cost Life Cycle Life Cycle

Bill - 2017 Cost - 2017 Cost Cost

($/yr) ($/yr) ($) ($)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

95th Percentile Values
149 150 151 152

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

#NAME? #NAME? #NAME? #NAME?

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 1,659 $ 1,752 11.89 7.56

$ 2,510 $ 1,676 14.30 8.90

$ 2,582 $ 889 17.20 10.45

$ 1,920 $ (74) 20.70 12.23

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive
LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 13,360 $ 13,073 3.57 2.38

$ 23,378 $ 14,065 4.14 2.73

$ 30,857 $ 15,111 4.76 3.11

$ 36,334 $ 17,396 5.43 3.52

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 37,432 $ 36,730 2.00 1.30

$ 65,541 $ 40,366 2.35 1.51

$ 86,816 $ 44,160 2.74 1.73

$ 102,873 $ 51,434 3.17 1.97

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 6,373 $ 6,412 -14.57 -22.54

$ 11,681 $ 11,209 -14.15 -21.86

$ 16,125 $ 14,785 -13.73 -21.17

$ 19,867 $ 18,029 -13.33 -20.51

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only
Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 2,323 $ 2,454 21.60 9.58

$ 702 $ (507) 31.97 12.06

$ (5,677) $ (6,538) 51.79 15.22

$ (17,709) $ (12,919) 106.21 19.26

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 7,025 $ 7,396 20.28 7.70

$ 5,220 $ 1,923 32.70 9.72

$ (7,088) $ (11,515) 66.10 12.30

$ (31,510) $ (26,623) 313.97 15.59

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 5,476 $ 5,504 -24.60 -46.51

$ 9,995 $ 9,705 -23.96 -45.15

$ 13,740 $ 12,879 -23.31 -43.79

$ 16,859 $ 15,628 -22.67 -42.45

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback
($) ($) (Years) (Years)

$ (1,868) $ (1,769) 269.08 19.72

$ (7,184) $ (5,723) 482.73 24.86

$ (16,689) $ (10,336) 455.72 31.40

$ (31,501) $ (15,694) 611.51 39.78

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ (2,636) $ (2,367) 270.38 15.83

$ (12,846) $ (11,047) 255.12 20.00

$ (32,244) $ (21,185) 691.17 25.33

$ (63,226) $ (32,713) 212.86 32.15

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 6,494 $ 6,543 -13.94 -21.94

$ 11,892 $ 11,391 -13.58 -21.33

$ 16,403 $ 15,018 -13.21 -20.71

$ 20,194 $ 18,269 -12.85 -20.09

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)
$ 4,586 $ 4,841 16.68 7.52

$ 4,368 $ 2,628 25.12 9.56

$ (1,140) $ (4,220) 42.10 12.17

$ (12,911) $ (12,658) 89.69 15.52

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 10,622 $ 11,118 17.93 6.26

$ 10,266 $ 6,511 32.05 7.97

$ (2,104) $ (9,230) 84.40 10.16

$ (28,877) $ (28,137) 338.94 12.98

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 6,444 $ 6,492 -15.44 -31.16

$ 11,784 $ 11,305 -15.06 -30.33

$ 16,229 $ 14,466 -14.67 -29.48

$ 19,947 $ 17,382 -14.28 -28.64

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)
$ 3,125 $ 3,379 42.36 10.60

$ 1,504 $ (175) 88.10 13.50

$ (5,351) $ (7,044) 380.38 17.21

$ (18,605) $ (14,714) 721.51 21.98

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

$ 7,652 $ 8,180 78.39 8.81

$ 4,549 $ 236 368.13 11.25

$ (10,404) $ (15,247) 191.24 14.36

$ (39,836) $ (32,412) 319.79 18.36

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! 0.00

#NUM! #NUM! #NUM! #NUM!
#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

All Cust. Affected Presumptive

LCC Cust LCC Energy only

Savings Savings Payback Payback

($) ($) (Years) (Years)

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!

#NUM! #NUM! #NUM! #NUM!
Reference High Econ Low Econ Reference

Case Case Case Case

Year (2011$ per kWh) (2011$ per kWh) (2011$ per kWh) (2011=1.00)

2010 #N/A #N/A #N/A #N/A

2011 $ 0.103 $ 0.103 $ 0.103 1.0000

2012 $ 0.099 $ 0.099 $ 0.099 0.9621

2013 $ 0.096 $ 0.096 $ 0.096 0.9329

2014 $ 0.095 $ 0.096 $ 0.095 0.9232

2015 $ 0.094 $ 0.095 $ 0.093 0.9135

2016 $ 0.093 $ 0.094 $ 0.092 0.9038

2017 $ 0.093 $ 0.095 $ 0.092 0.9038

2018 $ 0.092 $ 0.094 $ 0.091 0.8940

2019 $ 0.092 $ 0.094 $ 0.091 0.8940

2020 $ 0.092 $ 0.095 $ 0.090 0.8940

2021 $ 0.092 $ 0.095 $ 0.090 0.8940

2022 $ 0.092 $ 0.095 $ 0.090 0.8940

2023 $ 0.092 $ 0.096 $ 0.090 0.8940

2024 $ 0.092 $ 0.096 $ 0.090 0.8940

2025 $ 0.093 $ 0.096 $ 0.090 0.9038

2026 $ 0.093 $ 0.097 $ 0.090 0.9038

2027 $ 0.093 $ 0.097 $ 0.090 0.9038

2028 $ 0.093 $ 0.098 $ 0.089 0.9038

2029 $ 0.093 $ 0.098 $ 0.089 0.9038

2030 $ 0.093 $ 0.098 $ 0.089 0.9038

2031 $ 0.093 $ 0.098 $ 0.088 0.9038

2032 $ 0.093 $ 0.098 $ 0.088 0.9038

2033 $ 0.093 $ 0.099 $ 0.088 0.9038

2034 $ 0.093 $ 0.100 $ 0.088 0.9038

2035 $ 0.093 $ 0.100 $ 0.088 0.9038

2036 $ 0.093 $ 0.099 $ 0.088 0.9038

2037 $ 0.094 $ 0.099 $ 0.088 0.9135

2038 $ 0.093 $ 0.098 $ 0.087 0.9038

2039 $ 0.093 $ 0.098 $ 0.086 0.9038

2040 $ 0.093 $ 0.098 $ 0.086 0.9038

2041 $ 0.094 $ 0.099 $ 0.086 0.9135

2042 $ 0.094 $ 0.099 $ 0.086 0.9135

2043 $ 0.094 $ 0.099 $ 0.086 0.9135

2044 $ 0.094 $ 0.099 $ 0.086 0.9135

U.S. Commercial Sector Electricity Price Forecasts
2045 $ 0.094 $ 0.099 $ 0.086 0.9135

2046 $ 0.094 $ 0.099 $ 0.086 0.9135

2047 $ 0.094 $ 0.099 $ 0.085 0.9135

2048 $ 0.094 $ 0.100 $ 0.085 0.9135

2049 $ 0.095 $ 0.100 $ 0.085 0.9232

2050 $ 0.095 $ 0.100 $ 0.085 0.9232

2051 $ 0.095 $ 0.100 $ 0.085 0.9232

2052 $ 0.095 $ 0.100 $ 0.085 0.9232

2053 $ 0.095 $ 0.100 $ 0.085 0.9232

2054 $ 0.095 $ 0.101 $ 0.084 0.9232

2055 $ 0.095 $ 0.101 $ 0.084 0.9232

2056 $ 0.095 $ 0.101 $ 0.084 0.9232

2057 $ 0.095 $ 0.101 $ 0.084 0.9232

2058 $ 0.096 $ 0.101 $ 0.084 0.9329

2059 $ 0.096 $ 0.101 $ 0.084 0.9329

2060 $ 0.096 $ 0.101 $ 0.084 0.9329
High Econ Low Econ Constant Price

Case Case Case

(2011=1.00) (2011=1.00) (2011=1.00)

#N/A #N/A #N/A

1.0000 1.0000 1.0000

0.9621 0.9621 0.9621

0.9329 0.9329 0.9329

0.9329 0.9232 0.9232

0.9232 0.9038 0.9135

0.9135 0.8940 0.9038

0.9232 0.8940 0.9038

0.9135 0.8843 0.8940

0.9135 0.8843 0.8940

0.9232 0.8746 0.8940

0.9232 0.8746 0.8940

0.9232 0.8746 0.8940

0.9329 0.8746 0.8940

0.9329 0.8746 0.8940

0.9329 0.8746 0.9038

0.9426 0.8746 0.9038

0.9426 0.8746 0.9038

0.9523 0.8649 0.9038

0.9523 0.8649 0.9038

0.9523 0.8649 0.9038

0.9523 0.8552 0.9038

0.9523 0.8552 0.9038

0.9621 0.8552 0.9038

0.9718 0.8552 0.9038

0.9718 0.8552 0.9038

0.9621 0.8552 0.9038

0.9621 0.8552 0.9135

0.9523 0.8454 0.9038

0.9523 0.8357 0.9038

0.9523 0.8357 0.9038

0.9621 0.8357 0.9135

0.9621 0.8357 0.9135

0.9621 0.8357 0.9135

0.9621 0.8357 0.9135

ty Price Forecasts
0.9621 0.8357 0.9135

0.9621 0.8357 0.9135

0.9621 0.8260 0.9135

0.9718 0.8260 0.9135

0.9718 0.8260 0.9232

0.9718 0.8260 0.9232

0.9718 0.8260 0.9232

0.9718 0.8260 0.9232

0.9718 0.8260 0.9232

0.9815 0.8163 0.9232

0.9815 0.8163 0.9232

0.9815 0.8163 0.9232

0.9815 0.8163 0.9232

0.9815 0.8163 0.9329

0.9815 0.8163 0.9329

0.9815 0.8163 0.9329


2010 100.2%

2011 100.0%

2012 99.8%

2013 99.6%

2014 99.4%

2015 99.2%

2016 99.0%

2017 98.9%

2018 98.7%

2019 98.5%

2020 98.3%

2021 98.1%

2022 97.9%

2023 97.7%

2024 97.5%

2025 97.3%

2026 97.2%

2027 97.0%

2028 96.8%

2029 96.6%

2030 96.4%

2031 96.2%

2032 96.1%

2033 95.9%

2034 95.7%

2035 95.5%

2036 95.3%

2037 95.1%

2038 95.0%

2039 94.8%

2040 94.6%

2041 94.4%

2042 94.2%

2043 94.0%

2044 93.9%

Price Learning

Year

Price 

Learning 

Coefficient
2045 93.7%

2046 93.5%

2047 93.3%

2048 93.1%

2049 93.0%

2050 92.8%

2051 92.6%

2052 92.4%

2053 92.3%

2054 92.1%

2055 91.9%
Ref # Weight

1 0.0%

2 100.0%

3 0.0%

Source: U.S. Census Bureau, 2007 Economic Census.

Release Date: 12/17/2010; Downloaded 3/4/2011.

1 22.0%

2 78.0%

Baseline Markup Over Manufacturer Price (1/2 of Contractor) 50%

Incremental Markup Over Manufacturer Price (1/2 of Contractor) 50%

Alabama 1,370 2,010,305 113,782

Alaska 214 583,171 52,245

Arizona 2,036 3,522,116 179,103

Arkansas 908 1,065,754 68,417

Distribution of New / Replacement (No Impact--Markups Same for New, Replacement)

Calculation Of Markup Factors For National Accounts (1-party) Distribution Channel (No Impact--Channel 

Not Used)

Select State

State Number of Firms Value of Construction ($000)

Cost of 

Subcontract Work 

($000)

United States Mark-ups

Mechanical Contractor Baseline Mark-ups by State Index, 2007 (U.S

Distribution of Groups of Markups

Description

Sector 42: EC0742SXSB01: Wholesale Trade: Subject Series - Misc Subjects: Sales by Class of Customer for the United States: 2007

http://factfinder.census.gov/servlet/EconSectorServlet?_lang=en&ds_name=EC0700A1&_SectorId=42&_ts=319113238861

Based on NEMS Square footage forecasts and 8.5-year life of equipment

New Construction units as % of total shipments

Replacement units as % of total shipments

National Account / Mfg Direct to Customer (1-party)

Contractor to Customer (2-party)

Manufacturer or Distributor/Contractor/Customer (3-party)

United States
California 8,076 16,726,969 1,070,065

Colorado 1,955 3,056,988 261,734

Connecticut 1,375 1,704,668 145,740

Delaware 307DD

District of Columbia 27DD

Florida 6,004 9,061,426 783,859

Georgia 2,501 4,700,799 365,010

Hawaii 288 800,221 46,753

Idaho 731 900,698 62,252

Illinois 3,846 7,641,642 602,251

Indiana 2,021 4,002,323 431,558

Iowa 1,182 1,868,483 144,869

Kansas 1,019 1,395,359 106,307

Kentucky 1,177 1,747,925 128,902

Louisiana 1,505 1,997,044 162,063

Maine 626 580,816 46,692

Maryland 1,954 5,329,135 698,381

Massachusetts 2,301 4,099,301 488,098

Michigan 2,782 4,420,638 604,850

Minnesota 1,600 3,402,921 386,669

Mississippi 722 1,025,452 76,709

Missouri 1,714 3,335,124 345,285

Montana 409 483,578 42,988

Nebraska 709 1,004,296 94,170

Nevada 616 2,327,842 121,091

New Hampshire 641 620,761 39,784

New Jersey 3,467 5,062,336 496,174

New Mexico 697 891,914 67,987

New York 5,836 10,364,779 1,219,468

North Carolina 3,293 5,111,396 341,129

North Dakota 210 360,683 36,037

Ohio 3,155 5,618,591 568,837

Oklahoma 1,281 1,352,943 94,153

Oregon 1,149 1,893,678 124,070

Pennsylvania 3,708 6,487,476 579,901

Rhode Island 451 631,202 56,234

South Carolina 1,642 1,991,303 126,123

South Dakota 359 386,186 11,037

Tennessee 1,711 2,595,613 189,293

Texas 5,992 10,810,308 823,920

Utah 1,211 1,746,398 146,052

Vermont 260 294,806 21,021

Virginia 2,565 4,623,151 347,055

Washington 1,826 4,111,543 370,741
West Virginia 416 D D

Wisconsin 1,756 2,926,545 234,962

Wyoming 266 289,391 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 and April 3, 2012.

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. The letter "D" under Value of Construction, Cost of Subcontract

Cost of Materials denotes withheld data. Direct multipliers for states without complete data calculated by averaging the mul

Relative Standard Deviation
These cells are Inputs

0.0%

0.0% Cost of Goods Sold

Gross Margin

Payroll Expenses

Occupancy Expenses

Other Operating Expenses

Total Operating Expenses

Operating Profit

876,341 411,100 1.435 0.972 Dollar Markup

171,575 120,909 1.692 1.146

1,508,903 638,469 1.514 1.025

461,924 213,054 1.434 0.971

Baseline Markup Relative Markup 

Index

w, Replacement)

annel (No Impact--Channel 

Cost of Materials 

($000)

Construction 

Payroll ($000)

ups by State Index, 2007 (U.S.=1.000)

omer for the United States: 2007

Id=42&_ts=319113238861

al shipments

omer (1-party)

Customer (3-party)

% Markup (Set to zero--See Note in Ti

Source: Heating, Air Conditioning 

Note: Replacement is equipment replacing a 

same. 

Net Sales

Typical HARDI Distributor (Not Used

As used in this ASHRAE_COMP_ LCC mod
6,330,469 3,464,667 1.539 1.043

1,195,057 627,663 1.467 0.993

628,720 361,411 1.501 1.016 D 163,343 1.421 0.962 D 50,439 1.458 0.988

3,736,811 1,733,721 1.449 0.981

2,224,110 740,722 1.412 0.956

270,723 137,646 1.758 1.191 Direct Cost of Equipment Sales: 

387,181 167,732 1.459 0.988 Labor Expenses: Salaries (indirect) and 

2,833,489 1,622,307 1.511 1.023 Occupancy Expense:

1,319,523 854,157 1.536 1.040 Other Operating Expenses: 

801,239 359,775 1.431 0.969 Net Profit Before Taxes

580,764 279,636 1.443 0.978

674,500 353,958 1.510 1.023 Incremental Markup (

776,784 378,582 1.516 1.027

234,993 113,162 1.471 0.996

2,009,957 1,031,222 1.425 0.965

1,475,525 817,754 1.474 0.998

1,569,113 841,985 1.466 0.993

1,230,126 698,535 1.470 0.995

449,851 189,011 1.433 0.970

1,319,142 689,171 1.417 0.960

216,792 85,678 1.400 0.948

455,264 205,904 1.330 0.900

988,605 490,859 1.454 0.985 D 128,512 1.472 0.997

1,825,407 1,015,432 1.517 1.027

356,961 170,711 1.497 1.014

3,568,182 1,972,687 1.533 1.038

2,288,841 1,001,832 1.407 0.953

148,617 70,403 1.414 0.958

2,115,568 1,125,401 1.475 0.999

581,079 249,032 1.464 0.991

701,468 412,418 1.530 1.036

2,628,602 1,370,864 1.417 0.959

229,692 124,727 1.537 1.041

847,690 352,877 1.501 1.016

158,375 69,605 1.616 1.094

1,159,952 484,997 1.415 0.958

4,605,624 2,102,520 1.435 0.972

769,140 319,812 1.414 0.958 D 63,015 1.472 0.997

1,791,740 960,534 1.492 1.010

1,546,819 816,533 1.504 1.018

Source: U.S. Census Bureau. 2007.

Contractors. Industry Series: Preliminary 

Note: Mechanical contractor costs and ex

Baseline Markup (MUWHOLE BASE
D 90,660 1.464 0.991

1,125,779 662,893 1.446 0.979

128,922 54,792 1.461 0.989

1.477 1.000

0.070

0.048

010 and April 3, 2012.

blishments: 2007

20&-_lang=en

Construction, Cost of Subcontracted Work and/or

a calculated by averaging the multipliers of neighboring states.
NEW CONSTRUCTION

Baseline

National Account 

Contractor (Mfg Direct)

Channel Mult 1.4743 1.4743 1.0000

Sales Tax 1.0711 1.0711 1.0711

Overall Multiplier 1.5791 1.5791 1.0711

NEW CONSTRUCTION

Incremental

National Account 

Contractor (Mfg Direct)

Channel Mult 1.1844 1.1844 1.0000

Sales Tax 1.0711 1.0711 1.0711

Overall Multiplier 1.2686 1.2686 1.0711

100.0% $1.000 $1.361

73.5% $0.735 $1.000

26.5% $0.265 $0.361

15.0% $0.150 $0.204

y Expenses 3.6% $0.036 $0.049

erating Expenses 5.4% $0.054 $0.073

rating Expenses 24.0% $0.240 $0.327

2.5% $0.025 $0.034

$0.361

0.0%

Per Dollar of Cost of 

Goods Sold

 (Set to zero--See Note in Title of Table)

e: Heating, Air Conditioning and Refrigeration Distributors International, 2011 Profit Report (2010 Data), Profit 

Planning Group, Boulder, Colorado

cement is equipment replacing a failed unit in an existing building. New is equipment for new buildings or installation in new settings. Currently, ma

Costs for Distributor Markup

Sales Basis Per Dollar of Sales

HARDI Distributor (Not Used. Manufacturer Selling Price Includes a Distributor/Manufacturer Representative's 

Markup)

Distributor/Contractor

Distributor/Contractor

Markups for Commercial Ice Making Equipment

 in this ASHRAE_COMP_ LCC model, markup is a composite factor. It is a weighted average of the three distribution chains and of the two markets fo

separately, such is not necessary to model the CRAC market. Rather, the model creates one weig
st of Equipment Sales: Cost of goods sold

 Salaries (indirect) and benefits

y Expense: Rent, Communications, maintenance, and utilities

erating Expenses: Computing, Depreciation, Acctg, Advertising, Insurance, and other

 Before Taxes

tal Markup (MUWHOLE INCR ): Increased revenue per dollar increase cost of goods sold

S. Census Bureau. 2007. Plumbing, Heating, and Air-Conditioning Contractors. Sector 23: 238220. 

s. Industry Series: Preliminary Detailed Statistics for Establishments: 2007.

hanical contractor costs and expenses are first presented as total dollar values and than converted to percentage values. 

Description

MUWHOLE BASE ): 

U.S. Average Costs for Mechanical / Plumbing Contractor Markup

Planning Group, Boulder, Colorado

REPLACEMENT OVERALL

Baseline Baseline

National Account 

Contractor (Mfg Direct)

1.4743 1.4743 1.0000

1.0711 1.0711 1.0711

1.5791 1.5791 1.0711

REPLACEMENT OVERALL

Incremental Incremental

National Account 

Contractor (Mfg Direct)

1.1844 1.1844 1.0000

1.0711 1.0711 1.0711

1.2686 1.2686 1.0711

$0.107

0.0%

1.18438

1.07108

t Report (2010 Data), Profit 

1.26856

dings or installation in new settings. Currently, markup is a weighted average of the two. At this time, the two markets are assumed to be the 

Non-Payroll and 

Non-Occupancy 

anufacturer Representative's 

Distributor/Contractor

Distributor/Contractor

or Commercial Ice Making Equipment

1.47429

1.07108

1.57908

hree distribution chains and of the two markets for equipment – new and replacement. Although sufficient data is generated to model each 

CRAC market. Rather, the model creates one weighted average for all analyses.

Overall Markup

Overall Markup
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%

verted to percentage values. 

Per $ Sales 

Revenue Per $ Cost of Goods

ing Contractor Markup

State

OVERALL State Sales Tax

Baseline State Name Rates

1 Alabama 1.083

2 Alaska 1.015

3 Arizona 1.082

4 Arkansas 1.084

5 California 1.082

6 Colorado 1.064

OVERALL 7 Connecticut 1.064

Incremental 8 Delaware 1.000

9 District of Columbia 1.060

10 Florida 1.067

11 Georgia 1.069

12 Hawaii 1.044

13 Idaho 1.061

14 Illinois 1.081

15 Indiana 1.070

16 Iowa 1.069

17 Kansas 1.081

18 Kentucky 1.060

19 Louisiana 1.088

20 Maine 1.050

21 Maryland 1.060

22 Massachusetts 1.063

23 Michigan 1.060

24 Minnesota 1.072

25 Mississippi 1.070

26 Missouri 1.073

27 Montana 1.000

28 Nebraska 1.060

29 Nevada 1.079

30 New Hampshire 1.000

31 New Jersey 1.070

32 New Mexico 1.066

33 New York 1.085

1.18438

1.07108

1.26856

e, the two markets are assumed to be the 

Sales Tax and Contractor Marku

State-by-State Sales Tax Factor

1.47429

1.07108

1.57908

ufficient data is generated to model each 

Overall Markup

Overall Markup
34 North Carolina 1.069

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 1.080

45 Utah 1.067

46 Vermont 1.061

47 Virginia 1.050

48 Washington 1.088

49 West Virginia 1.061

50 Wisconsin 1.055

51 Wyoming 1.054

52 United States 1.071

Values selected for this scenario / analysis by selection of the value in the cell labeled "State."

52 United States 1.071

Relative

State Markup

State Name Index

1 Alabama 0.972

2 Alaska 1.146

3 Arizona 1.025

4 Arkansas 0.971

5 California 1.043

6 Colorado 0.993

7 Connecticut 1.016

8 Delaware 0.962

9 District of Columbia 0.988

10 Florida 0.981

11 Georgia 0.956

12 Hawaii 1.191

13 Idaho 0.988

14 Illinois 1.023

15 Indiana 1.040

16 Iowa 0.969

17 Kansas 0.978

18 Kentucky 1.023

19 Louisiana 1.027

20 Maine 0.996

21 Maryland 0.965

22 Massachusetts 0.998

23 Michigan 0.993

24 Minnesota 0.995

25 Mississippi 0.970

26 Missouri 0.960

27 Montana 0.948

28 Nebraska 0.900

29 Nevada 0.985

30 New Hampshire 0.997

31 New Jersey 1.027

32 New Mexico 1.014

33 New York 1.038

nd Contractor Markups, By State

Weighted Average Contractor Markups
34 North Carolina 0.953

35 North Dakota 0.958

36 Ohio 0.999

37 Oklahoma 0.991

38 Oregon 1.036

39 Pennsylvania 0.959

40 Rhode Island 1.041

41 South Carolina 1.016

42 South Dakota 1.094

43 Tennessee 0.958

44 Texas 0.972

45 Utah 0.958

46 Vermont 0.997

47 Virginia 1.010

48 Washington 1.018

49 West Virginia 0.991

50 Wisconsin 0.979

51 Wyoming 0.989

52 United States 1.000

e in the cell labeled "State."

52 United States 1.000
Application Rate

HealthCare 4.98%

Education 2.98%

Office 4.46%

To update this spreadsheet, enter the following

Risk Free Rate1 = 6.610%

Risk Premium to Use for Equity2 = 2.94%

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 (1972 – 2011) 3

3.78%

Sources:

http://pages.stern.nyu.edu/~adamodar/ Hyperlink last verified 1/23/2012.

http://www.bea.gov/national/nipaweb/SelectTable.asp

Downloaded on 1/27/2012 At 9:15:02 AM Last Revised February 25, 2011 

Average using newly released (1/27/2012) revised GDP values with preliminary 2011. 

Weighted Average Cost of Capital Calculation

DISTRIBUTION OF COMPUTER ROOM AIR CONDITIONER DISCOUNT RATES

Notes about derivation

Calculated from Damodaran Online 

 http://pages.stern.nyu.edu/~adamodar/New_Home_Page/home.htm

Major source of information was the Damodaran on-line database.

1 Calculated as a 40-year geometric average of long-term (>10 yr) U.S. government securities. Data source: U.S. Fede

last verified on 1/23/2012. Rate calculated with 1972–2011 data.

http://www.federalreserve.gov/releases/h15/data.htm.

2 Risk premium calculated as 40-year geometric average of the S&P 500 Index, less the risk free rate.

Rate calculated with 1972–2011 data. Data used in the calculation of the S&P 500 index from Damodaran. 

3

 U.S. Bureau of Economic Analysis. Table 1.1.9. Implicit Price Deflators for Gross Domestic Product.
 Last updated 1/27/2012 using the newest cost of capital worksheet, from Damodaran's 1/1/2012 posting.

Company Firm Value

Value 

Line Beta

Cost of 

Equity E/(D+E)

Abaxis Inc. $606.30 1.15 9.99% 100.00%

Affymetrix Inc. $390.10 1.40 10.72% 75.52%

Akorn Inc. $1,086.90 1.55 11.16% 100.00%

Alere Inc. $4,195.70 1.10 9.84% 42.82%

Align Techn. $1,941.30 1.15 9.99% 100.00%

Alliance HealthCare Svcs Inc. $717.00 1.05 9.69% 8.88%

Allied Hlthcare Prod $25.90 0.60 8.37% 100.00%

AmerisourceBergen $11,431.20 0.70 8.67% 88.25%

Angeion Corp. $19.80 0.90 9.25% 100.00%

Arcadia Resources Inc $41.40 0.70 8.67% 4.59%

Arrhythmia Res Tech $8.90 1.05 9.69% 100.00%

Atrion Corp $488.60 0.90 9.25% 100.00%

BioLife Solutions Inc $12.50 1.05 9.69% 28.00%

Biomerica Inc. $3.30 0.75 8.81% 100.00%

Bio-Rad Labs 'B' $3,655.70 0.85 9.11% 73.62%

Bio-Rad Labs. 'A' $3,663.30 0.90 9.25% 73.68%

Bovie Medical Corp $46.40 0.85 9.11% 91.81%

Cambridge Heart Inc $10.00 0.75 8.81% 100.00%

Cantel Medical Corp. $505.90 0.95 9.40% 95.26%

Cardinal Health $16,617.20 0.80 8.96% 84.94%

CardioNet Inc $59.10 1.00 9.55% 100.00%

CAS Medical Systems Inc $20.70 0.80 8.96% 100.00%

Cepheid $2,078.80 1.45 10.87% 99.92%

Charles River $2,066.80 0.90 9.25% 66.09%

Chembio Diagnostics Inc $25.60 0.40 7.78% 98.83%

Chindex Int'l Inc. $158.30 1.50 11.02% 85.41%

Cooper Cos. $3,964.60 0.90 9.25% 84.58%

Cutera Inc. $100.40 0.85 9.11% 100.00%

Cybex Intl Inc $22.80 0.95 9.40% 30.70%

Cynosure Inc $149.60 1.30 10.43% 99.93%

Daxor Corp. $65.80 0.45 7.93% 58.36%

Derma Sciences Inc $83.10 0.60 8.37% 96.27%

DexCom Inc. $589.10 1.30 10.43% 99.92%

4 Source: Damodaran calculation of Cost of Capital by Industry, http://pages.stern.nyu.edu/~adamodar/. Values fo

the worksheet.

Weighted Average, Health Care
Durect Corp $103.20 1.10 9.84% 100.00%

Dynatronics Corp $13.80 0.75 8.81% 62.32%

Echo Therapeutics Inc $79.30 0.75 8.81% 99.87%

Female Health Co $131.20 0.65 8.52% 100.00%

Fonar Corporation $14.10 0.80 8.96% 73.76%

Genomic Health $772.20 0.80 8.96% 100.00%

GeNOsys Inc $3.10 0.90 9.25% 83.87%

Given Imaging Ltd $511.10 1.10 9.84% 99.92%

Haemonetics Corp. $1,531.00 0.60 8.37% 99.68%

Hansen Medical Inc $143.70 1.60 11.31% 95.62%

Hill-Rom Hldgs. $2,265.00 1.00 9.55% 93.31%

Hologic Inc. $5,949.10 1.05 9.69% 75.65%

IDEXX Labs. $4,471.00 0.90 9.25% 97.02%

Illumina Inc. $3,841.80 0.95 9.40% 91.89%

Imaging Diagnostic Systems Inc $12.50 0.85 9.11% 84.00%

Immunicon Corp $30.00 0.90 9.25% 1.00%

InfuSystems Holdings Inc $66.90 0.60 8.37% 51.87%

Inovio Pharmaceuticals Inc. $49.60 0.90 9.25% 100.00%

Insulet Corp $956.00 1.20 10.13% 92.74%

Invacare Corp. $744.50 0.80 8.96% 66.94%

Iris International Inc $165.70 0.75 8.81% 100.00%

Ivivi Technologies Inc $0.10 1.65 11.46% 100.00%

Johnson & Johnson $194,861.10 0.65 8.52% 91.39%

Kensey Nash Corp $204.70 0.60 8.37% 85.34%

Laxai Pharma Ltd $2.10 0.95 9.40% 42.86%

Life Technologies $10,252.10 0.85 9.11% 70.00%

Linkwell Corp $4.90 1.10 9.84% 77.55%

Luminex Corp $898.20 0.80 8.96% 99.53%

MacKay Life Sciences Inc $5.60 0.45 7.93% 7.14%

Masimo Corp. $1,097.70 0.95 9.40% 99.98%

McKesson Corp. $23,243.60 0.75 8.81% 82.77%

Medical Action Inds. $179.50 1.10 9.84% 50.42%

Medical Int'l Tech Inc $2.20 0.45 7.93% 90.91%

Medtox Scientific Inc. $134.90 0.55 8.23% 98.00%

MELA Sciences Inc $95.20 1.15 9.99% 100.00%

Meridian Bioscience $779.10 0.85 9.11% 100.00%

Merit Medical Systems $658.30 0.80 8.96% 87.62%

Mesa Labs Inc $137.60 0.40 7.78% 95.28%

Millennium Healthcare Inc. $9.40 1.20 10.13% 100.00%

Mindray Medical Intl. Limited $3,041.80 1.15 9.99% 99.81%

Misonix Inc. $14.10 1.00 9.55% 100.00%

MIV Therapeutics Inc $1.40 0.55 8.23% 57.14%

Nanosphere Inc $57.40 1.75 11.75% 100.00%

Natus Medical $282.40 1.05 9.69% 99.68%
Neoprobe Corp. $238.80 0.70 8.67% 99.96%

NeuroMetrix Inc $5.10 1.00 9.55% 100.00%

NxStage Medical Inc. $1,034.10 1.05 9.69% 96.08%

Obagi Medical Products Inc. $189.70 1.10 9.84% 100.00%

Oculus Innovative Sciences Inc $37.40 1.00 9.55% 93.32%

Omnicell Inc. $566.40 0.95 9.40% 100.00%

Owens & Minor $1,997.00 0.70 8.67% 89.53%

Palomar Med. Techn. $175.80 1.05 9.69% 100.00%

Pathfinder Cell Therapy Inc. $27.00 1.05 9.69% 98.15%

Patterson Cos. $3,782.20 0.90 9.25% 86.12%

PhotoMedex Inc $73.30 1.05 9.69% 69.58%

PSS World Medical $1,474.40 0.70 8.67% 86.67%

Quidel Corp. $602.10 0.90 9.25% 86.66%

ResMed Inc. $3,859.50 0.75 8.81% 97.40%

Retractable Technologies Inc. $34.10 0.85 9.11% 85.92%

Rockwell Medical Tech $149.70 0.70 8.67% 100.00%

Sangui Biotech Intl Inc $20.20 1.20 10.13% 100.00%

Schein (Henry) $6,316.80 0.80 8.96% 93.01%

SensiVida Medical Technologie $8.70 0.95 9.40% 94.25%

Sirona Dental $2,851.20 1.05 9.69% 87.00%

Skinvisible Inc $6.70 0.90 9.25% 94.03%

Solta Medical Inc $197.10 1.20 10.13% 95.13%

SonoSite Inc. $847.60 0.80 8.96% 88.51%

Span-America Medical Systems $39.70 0.75 8.81% 100.00%

SRI/Surgical Express Inc $36.00 0.75 8.81% 72.78%

Syneron Medical Ltd $372.00 1.05 9.69% 99.27%

Synovis Life Technologies Inc $310.30 0.90 9.25% 100.00%

TearLab Corp $25.40 0.55 8.23% 93.31%

ThermoGenesis Corp. $13.40 1.20 10.13% 100.00%

Trinity Biotech PLC ADR $220.80 0.95 9.40% 99.86%

Uroplasty Inc $89.90 1.05 9.69% 100.00%

Vasamed Inc $2.50 0.20 7.20% 16.00%

Vasomedical Inc $27.00 0.80 8.96% 100.00%

Vision-Sciences Inc. $97.60 1.00 9.55% 94.67%

Volcano Corp. $1,321.90 0.80 8.96% 93.09%

West Pharmac. Svcs. $1,615.70 0.75 8.81% 77.82%

Young Innovations $240.30 0.80 8.96% 97.42%

ZOLL Medical $1,405.40 1.10 9.84% 100.00%

Zynex Inc $21.40 0.20 7.20% 92.06%

Accelrys Inc $388.40 0.85 9.11% 100.00%

American Caresource Holdings $6.50 0.70 8.67% 100.00%

athenahealth $1,743.50 1.05 9.69% 99.47%

Cerner Corp. $10,244.10 0.85 9.11% 99.10%

Computer Prog. & Sys. $535.00 0.75 8.81% 100.00%
eResearchTechnology $263.80 1.05 9.69% 92.04%

Global Health Voyager Inc $2.90 1.90 12.19% 31.03%

HealthStream Inc $407.10 0.75 8.81% 100.00%

HMS Holdings Corporation $2,669.00 0.70 8.67% 100.00%

Hooper Holmes $42.10 1.50 11.02% 99.29%

MedAssets $1,517.60 0.80 8.96% 36.10%

Mediware Info Syst $104.70 0.75 8.81% 100.00%

Merge Healthcare Inc $617.70 1.10 9.84% 68.30%

National Research Corp $270.40 0.65 8.52% 93.86%

PacificHealth Labs Inc. $3.60 0.80 8.96% 97.22%

Quality Systems $2,113.30 0.90 9.25% 100.00%

Simulations Plus Inc $47.50 0.65 8.52% 100.00%

Streamline Health Solutions $16.30 0.60 8.37% 91.41%

SXC Health Solutions Corp $3,553.50 1.00 9.55% 100.00%

WebMD Health $2,115.80 0.80 8.96% 100.00%

Acceler8 Technology Corp $13.20 1.00 9.55% 100.00%

ADCARE Health Systems Inc $100.10 0.70 8.67% 49.25%

AdvanSource Biomaterials Corp $0.40 0.55 8.23% 100.00%

Advocat Inc $57.40 0.85 9.11% 57.49%

Aetna Inc. $19,754.90 1.00 9.55% 77.82%

AFP Imaging Corp $95.60 0.75 8.81% 91.00%

Air Methods Corp $1,219.20 0.95 9.40% 92.04%

Almost Family Inc $158.30 1.05 9.69% 98.10%

AlphaRx Inc $5.70 0.70 8.67% 84.21%

Amedisys Inc. $529.00 1.05 9.69% 65.61%

Amer. Shared Hosp Service $50.60 0.90 9.25% 25.30%

American Bio Medica Corp $5.70 0.55 8.23% 61.40%

American Dental Partners $391.50 0.85 9.11% 74.33%

American Learning Corp $8.60 0.80 8.96% 100.00%

AMERIGROUP Corp $3,577.00 0.90 9.25% 78.85%

AmSurg Corp 'A' $1,125.30 0.85 9.11% 74.24%

Assisted Living Concepts Inc. $478.60 1.20 10.13% 72.40%

Bioanalytical Systems $20.30 0.70 8.67% 47.29%

Bio-Reference Labs Inc $489.10 0.80 8.96% 92.31%

Birner Dental Management Svcs $34.10 0.50 8.08% 87.10%

Brookdale Senior Living $4,570.20 1.85 12.04% 43.76%

BSD Medical Corp $71.20 1.15 9.99% 100.00%

Capital Senior Living $381.50 1.25 10.28% 53.89%

Catasys Inc $11.90 0.75 8.81% 51.26%

Centene Corp $2,332.60 0.75 8.81% 85.83%

CIGNA Corp. $14,484.60 1.10 9.84% 80.39%

Community Health $10,381.10 1.30 10.43% 14.54%

Comprehensive Care Corp. $4.00 0.80 8.96% 37.50%

CompuMed Inc. $1.30 0.45 7.93% 84.62%
Conmed Healthcare Mgmt Inc $33.90 0.45 7.93% 100.00%

CorVel Corp. $582.80 0.90 9.25% 100.00%

Counsel Corporation $153.50 0.95 9.40% 28.21%

Coventry Health Care $6,079.60 1.30 10.43% 73.69%

CPC Of America Inc $2.20 0.90 9.25% 68.18%

Cryo-Cell Intl Inc $21.30 1.00 9.55% 100.00%

DARA BioSciences Inc $7.20 0.70 8.67% 100.00%

DataTRAK Intl Inc $4.70 1.15 9.99% 95.74%

DaVita Inc. $11,402.00 0.65 8.52% 62.21%

DGT Holdings Corp. $43.10 0.80 8.96% 93.97%

Digirad Corp $36.80 0.90 9.25% 100.00%

Dynacq Healthcare Inc $16.50 0.85 9.11% 92.12%

Emeritus Corp $2,770.10 1.50 11.02% 26.97%

Encorium Group Inc $2.30 0.85 9.11% 26.09%

Ensign Group Inc $686.90 0.95 9.40% 79.24%

Escalon Med Corp $12.90 0.35 7.64% 62.79%

Fresenius Medical Care $26,305.30 0.65 8.52% 77.65%

Gentiva Health Services Inc $1,271.90 1.20 10.13% 17.28%

Hanger Orthopedic Grp $1,123.00 0.65 8.52% 54.70%

Health Mgmt. Assoc. $4,863.20 1.45 10.87% 37.93%

Health Net $2,935.90 1.05 9.69% 86.42%

HEALTHSOUTH Corp. $3,330.30 1.20 10.13% 50.08%

HealthSpring Inc $4,351.00 1.30 10.43% 85.14%

Healthways Inc. $467.20 1.20 10.13% 47.07%

HearUSA Inc. $80.60 0.65 8.52% 55.33%

HemaCare Corp. $3.00 0.45 7.93% 96.67%

Hemagen Diagnostics Inc. $5.00 0.95 9.40% 10.00%

Humana Inc. $16,510.60 1.05 9.69% 87.41%

ICON Plc $1,043.80 0.85 9.11% 99.98%

IntegraMed Amer Inc $110.50 0.65 8.52% 86.70%

IPC The Hospitalist Co $759.20 0.95 9.40% 100.00%

Kindred Healthcare Inc $999.40 1.20 10.13% 63.41%

Laboratory Corp. $10,849.30 0.65 8.52% 79.83%

LHC Group Inc. $250.40 1.00 9.55% 100.00%

LifePoint Hospitals $3,396.90 1.05 9.69% 53.73%

Lincare Holdings $2,757.70 0.70 8.67% 82.05%

Lorus Therapeutics Inc $3.50 0.45 7.93% 100.00%

Magellan Health Svcs. $1,416.60 0.65 8.52% 99.96%

MEDNAX Inc. $3,519.90 1.00 9.55% 95.83%

Metropolitan Health Networks $324.90 0.85 9.11% 99.85%

Molina Healthcare Inc. $1,540.00 0.85 9.11% 66.34%

Nano Mask Inc. $2.10 0.50 8.08% 76.19%

National Quality Care Inc. $1.70 1.75 11.75% 41.18%

Natl HealthCare L.P. $607.50 0.75 8.81% 95.44%
Natural Health Trends Corp $9.60 0.95 9.40% 84.38%

Neostem Inc $70.20 0.80 8.96% 81.48%

Nordion Inc $1,276.70 0.75 8.81% 77.91%

Oncologix Tech Inc. $4.60 0.90 9.25% 52.17%

Power 3 Medical Products Inc $6.60 0.35 7.64% 84.85%

Psychemedics Corp. $48.40 0.80 8.96% 100.00%

PURE Bioscience $16.50 1.05 9.69% 100.00%

Quest Diagnostics $12,300.10 0.70 8.67% 75.69%

Skilled Healthcare Group Inc $724.10 0.95 9.40% 28.20%

Spherix Inc. $3.00 0.85 9.11% 100.00%

Sunlink Health Sys $49.50 1.05 9.69% 32.53%

Sunrise Senior Living $424.70 2.75 14.69% 81.12%

Tenet Healthcare $6,302.60 1.20 10.13% 35.52%

Transcend Services Inc. $266.30 0.80 8.96% 99.96%

U S Neurosurgical Inc $3.70 0.65 8.52% 13.51%

U.S. Physical Therapy $235.40 0.90 9.25% 97.41%

United Amer Healthcare Corp. $6.20 0.75 8.81% 1.61%

UnitedHealth Group $64,611.40 1.00 9.55% 82.76%

Universal Health Sv. `B' $7,654.30 0.90 9.25% 48.85%

VCA Antech $2,245.50 0.95 9.40% 76.53%

VirtualScopics Inc $25.60 0.60 8.37% 100.00%

Vitro Diagnostics Inc $1.60 1.00 9.55% 81.25%

WellCare Health Plans Inc $2,305.50 1.50 11.02% 100.00%

WellPoint Inc. $32,274.30 0.95 9.40% 72.26%

ABIOMED Inc. $698.00 1.10 9.84% 100.00%

Accuray Inc $311.80 1.15 9.99% 100.00%

Alphatec Holdings Inc $193.20 1.10 9.84% 82.30%

AngioDynamics $390.90 0.75 8.81% 98.31%

ArthroCare Corp. $874.10 1.40 10.72% 100.00%

AtriCure Inc $190.00 0.85 9.11% 98.47%

Bard (C.R.) $8,202.80 0.60 8.37% 88.08%

Baxter Int'l Inc. $32,408.70 0.70 8.67% 86.46%

Becton Dickinson $17,737.10 0.65 8.52% 90.43%

Bioject Medical Tech $0.90 0.60 8.37% 100.00%

BioLase Technology Inc $82.80 0.90 9.25% 96.86%

Boston Scientific $13,288.30 1.00 9.55% 59.08%

Cardica Inc $60.90 1.05 9.69% 100.00%

Cardiovascular Systems Inc $189.80 0.55 8.23% 93.47%

Cardo Medical Inc $16.60 0.80 8.96% 96.99%

Conceptus Inc $478.40 1.15 9.99% 83.07%

Conmed Corp. $919.90 0.85 9.11% 78.74%

Covidien Plc $25,809.40 0.80 8.96% 83.70%

CryoLife Inc. $138.20 1.05 9.69% 100.00%

Cyberonics $934.50 0.85 9.11% 99.25%
CytoCore Inc $0.90 0.80 8.96% 77.78%

Delcath Systems Inc. $116.60 1.20 10.13% 100.00%

Dentsply Int'l $5,638.60 0.90 9.25% 89.15%

Edwards Lifesciences $8,082.60 0.65 8.52% 99.48%

Endologix Inc $673.20 1.05 9.69% 99.99%

EnteroMedics Inc. $70.20 1.20 10.13% 91.60%

Exactech Inc $251.10 0.70 8.67% 82.95%

ICU Medical $623.10 0.65 8.52% 100.00%

Integra LifeSciences $1,257.60 0.90 9.25% 67.94%

Integrated Surgical Sys. Inc. $1.80 0.40 7.78% 100.00%

Intuitive Surgical $17,466.50 1.20 10.13% 100.00%

Iridex Corp $33.10 1.05 9.69% 100.00%

MAKO Surgical Corp $1,112.80 0.85 9.11% 100.00%

Medtronic Inc. $49,505.30 0.85 9.11% 80.13%

Micro Imaging Technology Inc $4.30 0.25 7.34% 81.40%

Milestone Scientific $8.00 0.75 8.81% 95.00%

NOVT Corp $1,841.90 0.35 7.64% 100.00%

NuVasive Inc. $727.60 1.10 9.84% 68.39%

Orthofix International $846.60 0.90 9.25% 74.01%

PC Group Inc $26.10 1.20 10.13% 0.38%

PLC Systems $3.30 0.95 9.40% 100.00%

Positron Corp $8.00 0.85 9.11% 100.00%

Pro-Dex Inc Colo. $8.70 0.90 9.25% 86.21%

Radient Pharmaceuticals Corp $27.60 1.00 9.55% 23.55%

Repro-Med Systems Inc $10.90 0.30 7.49% 93.58%

Revolutions Medical Corp $9.00 0.30 7.49% 91.11%

Rochester Medical $114.80 0.75 8.81% 84.41%

Rotech Healthcare Inc $543.30 1.70 11.60% 5.87%

RTI Biologics Inc $260.80 1.00 9.55% 99.00%

Spectranetics Corp. $253.90 0.95 9.40% 100.00%

St. Jude Medical $13,675.40 0.85 9.11% 81.63%

STAAR Surgical $397.40 0.95 9.40% 98.92%

Stereotaxis Inc $75.40 1.50 11.02% 61.67%

STERIS Corp. $1,917.10 0.90 9.25% 89.05%

Stryker Corp. $20,048.30 0.80 8.96% 94.90%

SurModics Inc. $259.00 0.80 8.96% 100.00%

Symmetry Medical Inc $396.10 0.95 9.40% 75.94%

Synergetics USA Inc $186.40 0.90 9.25% 99.41%

Thoratec Corp. $2,104.30 0.85 9.11% 93.43%

Trans1 Inc. $57.10 1.10 9.84% 100.00%

Trimedyne Inc. $2.40 0.80 8.96% 70.83%

Urologix Inc $15.10 0.65 8.52% 100.00%

Utah Medical Prods. $99.30 0.40 7.78% 98.89%

Varian Medical Sys. $7,722.30 0.85 9.11% 99.44%
Vascular Solutions Inc $197.50 0.70 8.67% 100.00%

Wright Medical $821.60 0.95 9.40% 75.32%

Zimmer Holdings $10,710.50 0.95 9.40% 89.34%

Weighted Avg $ 922,713 0.8497 9.11% 82.90%

Company Firm Value

Value 

Line Beta

Cost of 

Equity E/(D+E)

American Public Education Inc $783.30 0.75 8.81% 100.00%

Apollo Group `A' $7,833.10 0.65 8.52% 92.54%

Capella Education Company $507.70 0.70 8.67% 100.00%

Career Education $564.50 0.90 9.25% 99.65%

China Education Alliance Inc $7.70 0.85 9.11% 100.00%

ChinaCast Education Corp $346.00 1.00 9.55% 87.69%

ChinaEdu Corp. $91.20 0.70 8.67% 100.00%

CIBT Education Group Inc $20.00 0.90 9.25% 87.00%

Corinthian Colleges $527.80 1.00 9.55% 37.14%

DeVry Inc. $2,560.80 0.65 8.52% 100.00%

Grand Canyon Education Inc $732.90 0.60 8.37% 96.73%

ITT Educational $1,611.10 0.70 8.67% 90.69%

K12 Inc $717.40 0.80 8.96% 96.61%

Learning Tree Int'l $79.40 1.00 9.55% 100.00%

Lincoln Educational Svcs $294.60 0.95 9.40% 80.69%

New Horizons Worldwide $12.00 0.55 8.23% 71.67%

New Orient. Ed. ADS $3,712.00 1.10 9.84% 100.00%

Princeton Review Inc $135.80 1.15 9.99% 3.68%

Questar Assessment Inc $12.90 0.65 8.52% 3.88%

Scientific Learning Corp $52.70 0.70 8.67% 100.00%

SmartPros Ltd $9.30 0.55 8.23% 100.00%

Strayer Education $1,090.60 0.70 8.67% 100.00%

Tigrent Inc $5.90 0.30 7.49% 66.10%

Universal Tech Institute Inc $312.80 0.75 8.81% 100.00%

40-yr geometric mean, Bond Buyer Go 20-Bond Municipal Bond Index (Federal Reserve Bank of St. Louis)

Weighted Avg $ 22,022 0.7704 0.0887 0.9379

Weighted Average, Education
Company Firm Value

Value 

Line Beta

Cost of 

Equity E/(D+E)

Amer. Greetings $766.90 1.25 10.28% 69.66%

Consolidated Graphics $701.40 1.35 10.57% 75.75%

Courier Corp. $169.40 0.95 9.40% 87.31%

Deluxe Corp. $1,905.10 1.20 10.13% 60.36%

Donnelley (R.R) & Sons $6,309.40 1.35 10.57% 44.05%

Educational Devel. $19.50 0.55 8.23% 99.49%

McGraw-Hill $14,213.20 1.15 9.99% 91.57%

McGraw-Hill Ryerson Ltd. $85.40 0.40 7.78% 100.00%

Meredith Corp. $1,612.70 1.05 9.69% 91.01%

Peoples Educational Holdings $12.70 1.05 9.69% 19.69%

Presstek Inc. $27.90 1.60 11.31% 63.08%

Private Media Group Inc $11.60 0.65 8.52% 41.38%

Scholastic Corp. $1,166.60 1.05 9.69% 77.81%

The Dolan Company $410.70 1.25 10.28% 65.52%

VistaPrint NV $1,254.70 1.05 9.69% 100.00%

Wiley (John) & Sons $3,114.80 0.90 9.25% 85.42%

A.H. Belo $99.30 1.55 11.16% 100.00%

Daily Journal Corp.-SC $90.80 0.40 7.78% 100.00%

Gannett Co. $5,542.90 1.60 11.31% 57.56%

GateHouse Media $1,262.50 1.45 10.87% 0.28%

Journal Communications $335.70 1.65 11.46% 75.84%

Manhattan Bridge Capital Inc $4.60 0.95 9.40% 82.61%

McClatchy Co. $1,892.80 2.10 12.78% 10.01%

Media General 'A' $762.10 1.85 12.04% 12.96%

New York Times $2,147.90 1.15 9.99% 53.61%

Reed Elsevier NV $7,970.60 0.85 9.11% 99.84%

Scripps (E.W.) 'A' $463.10 1.30 10.43% 99.81%

Washington Post $3,316.40 0.85 9.11% 87.95%

Access Worldwide Comm $3.20 0.55 8.23% 9.38%

Actuate Corporation $332.40 0.95 9.40% 87.97%

Adobe Systems $15,258.10 1.20 10.13% 90.08%

Advant-E Corporation $16.70 0.35 7.64% 100.00%

Advent Software $1,287.80 1.00 9.55% 100.00%

Alanco Technologies Inc. $9.60 1.00 9.55% 34.38%

Amer. Software 'A' $245.00 1.10 9.84% 100.00%

Weighted Average, Office
ANSYS Inc. $5,454.90 1.10 9.84% 97.07%

ANTs Software Inc. $3.60 0.45 7.93% 36.11%

Artificial Life Inc $6.60 0.90 9.25% 68.18%

Ascendant Solutions Inc $9.70 0.85 9.11% 32.99%

AsiaInfo-Linkage Inc $507.90 1.30 10.43% 100.00%

Aspen Technology Inc. $1,661.80 0.85 9.11% 98.50%

Astea Intl Inc $11.90 0.60 8.37% 100.00%

Asure Software Inc $19.20 0.80 8.96% 99.48%

Authentidate Hldg Corp $33.40 0.85 9.11% 100.00%

Autodesk Inc. $6,908.30 1.20 10.13% 100.00%

Aware Inc Mass $61.30 0.65 8.52% 100.00%

Bitstream Inc $60.50 0.80 8.96% 100.00%

Blackbaud Inc $1,222.00 1.00 9.55% 100.00%

Blue Coat Sys. $1,158.90 1.25 10.28% 93.26%

BMC Software $5,983.00 0.85 9.11% 94.07%

Bottomline Technologies Inc $770.40 1.20 10.13% 100.00%

Broadcaster Inc $2.20 0.70 8.67% 100.00%

BroadVision Inc. $43.80 0.80 8.96% 100.00%

BSQUARE Corporation $37.30 0.75 8.81% 100.00%

CA Inc. $11,461.60 0.95 9.40% 86.47%

Cadence Design Sys. $3,409.20 1.20 10.13% 83.88%

Callidus Software Inc $206.00 1.00 9.55% 98.40%

CDC Corp. $70.50 1.45 10.87% 7.94%

CGI Group Inc. $5,311.70 0.90 9.25% 92.64%

China Info. Technology Inc. $103.80 1.55 11.16% 35.65%

Cimatron Ltd $27.70 1.00 9.55% 95.67%

Cimetrix Inc $7.60 0.85 9.11% 89.47%

Citrix Sys. $11,422.00 1.00 9.55% 100.00%

ClickSoftware Technologies $297.10 1.05 9.69% 100.00%

CommVault Systems Inc $1,774.90 0.90 9.25% 100.00%

Computer Horizons $1.40 0.30 7.49% 100.00%

Compuware Corp. $1,819.20 0.95 9.40% 100.00%

CTI Group Holdings Inc $4.20 0.35 7.64% 69.05%

Datawatch Corp $34.50 0.55 8.23% 100.00%

Deltek Inc $858.30 0.95 9.40% 76.98%

DemandTec Inc $436.70 1.00 9.55% 100.00%

Descartes Sys Group Inc $447.30 0.95 9.40% 99.93%

Digimarc Corporation $172.10 0.70 8.67% 100.00%

Direct Insite Corp $8.20 0.55 8.23% 96.34%

Efuture Information Tech. Inc $15.60 1.25 10.28% 100.00%

Elephant Talk Communications $292.80 0.90 9.25% 99.42%

Entertainment Games Inc. $7.40 0.75 8.81% 94.59%
EPIQ Sys Inc $562.50 0.60 8.37% 84.04%

Function X Inc $888.30 0.75 8.81% 99.90%

Geeknet Inc. $102.70 0.85 9.11% 100.00%

GSE Sys Inc $37.10 0.90 9.25% 100.00%

Guidance Software Inc. $147.60 1.00 9.55% 99.86%

iGate Corp. $898.40 1.35 10.57% 99.91%

inContact Inc $205.00 1.00 9.55% 95.12%

Information Analysis Inc. $1.80 0.75 8.81% 100.00%

InnerWorkings Inc. $495.10 1.15 9.99% 90.43%

Innodata Isogen Inc $95.40 1.00 9.55% 99.90%

Intelligent Sys Corp. $13.30 0.65 8.52% 100.00%

Interactive Intelligence Grou $440.40 1.20 10.13% 100.00%

Intuit Inc. $16,886.80 0.90 9.25% 94.09%

JDA Software Group $1,669.20 1.05 9.69% 83.66%

Jingwei International Ltd. $27.70 0.85 9.11% 98.92%

Kenexa Corp $779.80 1.40 10.72% 92.29%

Keynote Systems Inc $356.00 1.00 9.55% 100.00%

Kiwibox.com Inc $24.90 0.20 7.20% 90.76%

LivePerson Inc $690.60 1.00 9.55% 100.00%

Magic Software Enterprises $187.80 1.10 9.84% 100.00%

Magma Design Automation Inc $517.20 1.45 10.87% 94.90%

MakeMusic Inc. $21.70 0.85 9.11% 100.00%

MAM Software Group Inc $26.90 1.20 10.13% 92.94%

Mentor Graphics $1,672.40 1.05 9.69% 86.56%

MGT Capital Inv. Inc. $2.00 1.00 9.55% 100.00%

MICROS Systems $3,740.50 1.05 9.69% 100.00%

Microsoft Corp. $228,983.10 0.85 9.11% 94.79%

MicroStrategy Inc $1,154.30 1.00 9.55% 100.00%

ModusLink Global Solutions In $233.60 1.30 10.43% 100.00%

Monotype Imaging Holdings Inc $655.10 1.45 10.87% 89.94%

MTM Technologies Inc $51.20 0.90 9.25% 0.98%

Navarre Corp $57.00 1.15 9.99% 98.25%

NetScout Systems Inc $831.00 1.10 9.84% 91.81%

NetSol Technologies Inc $41.90 1.55 11.16% 69.45%

Ninetowns Internet Tech Group $47.40 0.85 9.11% 100.00%

Nuance Communic. $8,622.20 1.25 10.28% 90.04%

OPNET Technologies Inc $823.90 0.80 8.96% 100.00%

OPTi Inc. $17.80 0.55 8.23% 100.00%

Oracle Corp. $145,682.20 0.95 9.40% 89.07%

Pansoft Co Ltd $12.20 1.50 11.02% 100.00%

Parametric Technology $2,197.20 1.10 9.84% 100.00%

Park City Group Inc $40.90 0.80 8.96% 87.78%
PDF Solutions Inc $196.80 1.05 9.69% 99.95%

Peerless Systems $13.50 0.50 8.08% 100.00%

Pegasystems Inc $1,107.40 1.15 9.99% 100.00%

Pervasive Software $95.90 0.65 8.52% 100.00%

Progress Software $1,244.90 1.00 9.55% 99.94%

PROS Holdings Inc $412.40 1.20 10.13% 100.00%

Quest Software $1,576.10 0.90 9.25% 97.89%

RADCOM Ltd $27.20 0.85 9.11% 100.00%

Rainmaker Systems Inc $16.80 1.05 9.69% 74.40%

Rand Worldwide Inc $41.90 0.90 9.25% 90.45%

Red Hat Inc. $7,866.00 1.15 9.99% 100.00%

RVB Holdings Ltd $14.30 0.60 8.37% 99.30%

Sand Technology Inc $10.60 0.75 8.81% 79.25%

Santeon Group Inc $3.70 0.20 7.20% 94.59%

SAP AG $69,203.00 1.10 9.84% 91.20%

Sonic Foundry Inc. $31.60 0.60 8.37% 93.99%

SoundBite Communications Inc $36.50 0.65 8.52% 100.00%

Sourcefire Inc $937.50 1.15 9.99% 100.00%

Sykes Enterprises $691.50 1.05 9.69% 100.00%

Symantec Corp. $14,053.20 0.90 9.25% 81.62%

Synopsys Inc. $3,909.20 0.80 8.96% 100.00%

Tempco Inc $3.60 0.25 7.34% 100.00%

Teradata Corp. $8,060.30 0.90 9.25% 100.00%

TigerLogic Corporation $55.70 0.70 8.67% 100.00%

Transfer Technology Intl Corp $2.90 0.20 7.20% 79.31%

Ultimate Software Group Inc $1,680.30 1.05 9.69% 99.70%

VASCO Data Security Intl Inc $247.80 1.15 9.99% 100.00%

Veritec Inc $3.30 0.25 7.34% 33.33%

Versant Corporation $27.60 0.80 8.96% 100.00%

ViewCast.com Inc $11.70 0.75 8.81% 47.86%

Virnetx Holding Corp $1,249.50 1.20 10.13% 100.00%

VMware Inc. $34,705.70 1.20 10.13% 98.70%

Vocus Inc $410.70 1.20 10.13% 99.90%

Voice Mobility International I $2.80 0.75 8.81% 25.00%

Web.com Group Inc $409.40 1.10 9.84% 74.82%

Yucheng Technologies Ltd $48.00 1.10 9.84% 78.75%

Zix Corp $189.40 1.15 9.99% 99.95%

Alaska Communic. $704.70 0.80 8.96% 21.48%

B Communications Ltd $3,359.70 1.10 9.84% 13.34%

BCE Inc. $42,445.90 0.75 8.81% 71.94%

BT Group ADR $39,192.00 1.00 9.55% 59.76%

CenturyLink Inc. $30,104.50 0.75 8.81% 75.66%
Cincinnati Bell $3,138.30 1.05 9.69% 19.59%

Consol. Communic. $1,454.90 0.90 9.25% 39.23%

Deutsche Telekom ADR $116,726.80 0.80 8.96% 42.02%

Hellenic Telecom Org. SA (OTE) $8,922.20 1.10 9.84% 19.23%

Level 3 Communic. $8,515.60 1.25 10.28% 24.28%

New Ulm Telecom Inc $80.70 0.45 7.93% 39.28%

Otelco Inc $461.50 0.75 8.81% 41.15%

Spot Mobile International Ltd $13.60 0.90 9.25% 8.82%

Telefonica SA ADR $159,380.10 0.90 9.25% 48.63%

Telefonos de Mexico ADR $19,209.50 0.85 9.11% 68.61%

tw telecom $4,235.10 1.35 10.57% 68.23%

Warwick Valley Tel Co $74.00 0.45 7.93% 96.49%

Windstream Corp. $13,505.10 0.90 9.25% 45.76%

Xfone Inc. $45.50 0.80 8.96% 19.56%

America Movil $115,633.60 1.15 9.99% 78.79%

AT&T Inc. $241,923.00 0.75 8.81% 72.65%

Atlantic Tele-Network $882.20 0.95 9.40% 67.79%

Beacon Enterprise Solutions Gr $15.20 0.65 8.52% 78.95%

Cbeyond Inc. $234.60 1.10 9.84% 100.00%

Cellcom Israel Ltd $2,815.80 0.75 8.81% 59.34%

China Mobile Hong Kong Ltd $195,508.30 1.00 9.55% 97.34%

Clearwire Corp. $4,536.50 1.30 10.43% 11.12%

Counsel RB Captial Inc $58.40 0.10 6.90% 92.29%

Digerati Technologies Inc. $2.70 0.75 8.81% 48.15%

Digital Angel Corp. $14.50 1.25 10.28% 24.83%

Diversified Thermal Solutions $4.80 1.50 11.02% 4.17%

Dycom Inds. $907.70 1.40 10.72% 79.31%

EXFO Inc $356.80 1.05 9.69% 99.33%

Formula Systems (1985) Ltd $253.40 1.05 9.69% 77.27%

Gen'l Communic. 'A' $1,301.60 1.15 9.99% 32.94%

Globalstar Inc. $827.80 1.50 11.02% 19.73%

Glowpoint Inc $56.00 0.70 8.67% 100.00%

Hickory Tech Corp $277.60 0.60 8.37% 54.18%

Internet Initiative Japan Inc $840.10 1.00 9.55% 85.44%

KT Corporation $17,018.90 0.95 9.40% 47.33%

KVH Inds Inc $116.80 1.10 9.84% 96.75%

Leap Wireless $3,493.10 1.45 10.87% 18.68%

Litewave Corp $1.70 1.35 10.57% 47.06%

Loral Space & Comm Inc $1,908.70 1.30 10.43% 100.00%

Metro PCS Communic. $6,824.70 1.00 9.55% 44.62%

Mobile Telesystems OJSC $21,700.10 1.70 11.60% 67.00%

Multiband Corp $106.10 0.70 8.67% 66.16%
Neutral Tandem $341.80 1.00 9.55% 100.00%

NII Holdings $6,882.30 1.65 11.46% 52.55%

Numerex Corp $127.20 1.05 9.69% 99.53%

PCTEL Inc. $117.00 1.00 9.55% 100.00%

Performance Tech Inc $18.90 0.60 8.37% 100.00%

Preferred Voice Inc $1.50 0.65 8.52% 26.67%

Premiere Global Services $619.90 1.15 9.99% 70.35%

RADVISION Ltd. $158.70 0.85 9.11% 100.00%

Shenandoah Telecom. $449.60 0.80 8.96% 56.61%

Singapore Telecommunications $44,334.40 0.75 8.81% 87.31%

Sprint Nextel Corp. $27,226.90 1.30 10.43% 25.84%

Telecom N. Zealand $4,419.70 1.00 9.55% 61.08%

Telecommunication Sys Inc $328.90 0.90 9.25% 41.41%

Telephone & Data $4,137.40 0.90 9.25% 63.71%

Telestone Technologies Corp $65.30 1.95 12.34% 84.99%

Teletouch Communications Inc $46.30 0.65 8.52% 68.47%

Telstra Corporation Ltd $56,385.70 0.90 9.25% 73.37%

TELUS Corporation $24,446.90 0.60 8.37% 75.23%

Telvue Corporation $25.30 0.45 7.93% 24.90%

Torotel Inc $3.10 0.80 8.96% 67.74%

Towerstream Corp $130.50 0.95 9.40% 99.85%

U.S. Cellular $4,570.50 1.10 9.84% 81.01%

Verizon Communic. $164,027.50 0.70 8.67% 67.81%

VillageEDOCS Inc $3.00 1.30 10.43% 76.67%

Vodafone Group ADR $202,365.70 0.80 8.96% 69.73%

Vonage Holdings $769.50 1.15 9.99% 72.38%

Abercrombie & Fitch $4,381.20 1.20 10.13% 98.43%

Aeropostale $1,263.70 1.05 9.69% 100.00%

Amer. Eagle Outfitters $2,907.20 0.95 9.40% 100.00%

ANN Inc. $1,289.40 1.25 10.28% 100.00%

Ascena Retail Group $2,247.10 1.10 9.84% 100.00%

bebe stores $703.50 1.10 9.84% 100.00%

Bluefly Inc $49.50 0.70 8.67% 100.00%

Buckle (The) Inc. $1,848.60 1.00 9.55% 100.00%

Cache Inc. $82.50 1.05 9.69% 97.82%

Casual Male Retail Group $160.70 1.65 11.46% 100.00%

Cato Corp. $721.80 0.90 9.25% 100.00%

Charming Shoppes $726.10 1.70 11.60% 77.36%

Chico's FAS $1,769.10 1.25 10.28% 100.00%

Children's Place $1,339.50 1.15 9.99% 100.00%

Christopher & Banks $84.40 1.20 10.13% 100.00%

Citi Trends $119.70 1.20 10.13% 100.00%
Coldwater Creek $142.30 1.45 10.87% 91.43%

Collective Brands $1,531.30 1.20 10.13% 56.61%

dELiA*s Inc. $36.50 1.00 9.55% 100.00%

Dreams Inc $114.30 0.85 9.11% 89.85%

DSW Inc. $1,883.10 1.10 9.84% 100.00%

Finish Line (The) $990.20 1.05 9.69% 100.00%

Foot Locker $3,684.60 1.05 9.69% 96.28%

Gap (The) Inc. $9,071.00 0.95 9.40% 100.00%

Golfsmith Intl Hldgs $92.90 0.75 8.81% 56.51%

Hot Topic Inc. $294.00 0.75 8.81% 100.00%

Joseph A. Bank $1,370.20 1.10 9.84% 100.00%

Limited Brands $14,259.30 1.20 10.13% 82.42%

lululemon athletica $6,704.90 1.45 10.87% 100.00%

Men's Wearhouse $1,640.40 1.10 9.84% 100.00%

New York & Co. $168.90 1.45 10.87% 95.56%

Pacific Sunwear $141.50 1.50 11.02% 79.08%

Quiksilver Inc. $1,323.90 1.85 12.04% 44.95%

Reitmans (Canada) Ltd. $1,006.00 0.70 8.67% 98.87%

Ross Stores $11,047.00 0.80 8.96% 98.64%

Stage Stores $471.90 1.40 10.72% 91.84%

Syms Corp. $200.00 0.95 9.40% 84.90%

Talbots Inc. $218.70 1.50 11.02% 88.34%

TJX Companies $25,015.00 0.80 8.96% 96.85%

Urban Outfitters $3,922.30 1.05 9.69% 100.00%

Wet Seal `A' $305.50 1.00 9.55% 100.00%

Zumiez Inc. $886.60 1.30 10.43% 100.00%

Aero Grow International Inc $6.20 0.70 8.67% 6.45%

Appliance Recycling Center $43.80 1.05 9.69% 61.19%

Avis Budget Group $3,677.80 2.40 13.66% 31.97%

Barnes & Noble $1,146.70 1.05 9.69% 72.70%

Bed Bath & Beyond $13,823.20 0.95 9.40% 100.00%

Best Buy Co. $10,197.20 1.05 9.69% 83.24%

Big 5 Sporting Goods $290.60 1.50 11.02% 82.17%

Birks & Mayors Inc $124.80 0.70 8.67% 10.02%

Books-A-Million $36.80 1.05 9.69% 100.00%

Build-A-Bear Workshop Inc $145.60 1.25 10.28% 100.00%

Cabela's Inc. $3,224.50 1.25 10.28% 55.45%

China Nepstar Chain Drugstore $177.70 1.15 9.99% 100.00%

Coach Inc. $17,427.10 1.25 10.28% 99.86%

Conn's Inc $715.00 1.35 10.57% 47.72%

Cost Plus Inc. $354.10 0.90 9.25% 59.05%

Design Within Reach Inc $15.90 0.60 8.37% 9.43%
Dick's Sporting Goods $4,534.00 1.20 10.13% 96.89%

Dover Saddlery Inc $24.30 0.55 8.23% 77.37%

easyhome Ltd $86.50 0.60 8.37% 78.84%

Escalade Inc. $77.00 0.70 8.67% 75.45%

Flanigan's Enterprises Inc $22.30 0.60 8.37% 64.13%

Fossil Inc. $5,225.40 1.25 10.28% 99.81%

Gaiam Inc. $74.10 1.50 11.02% 100.00%

GameStop Corp. $3,541.50 0.85 9.11% 92.97%

George Foreman Enterprises In $3.50 1.85 12.04% 71.43%

Hancock Fabrics $48.90 1.00 9.55% 31.70%

Haverty Furniture $253.40 0.80 8.96% 96.41%

Hertz Global Hldgs. $16,048.30 1.85 12.04% 29.55%

hhgregg Inc $506.40 1.05 9.69% 100.00%

Hibbett Sports $1,184.00 1.05 9.69% 100.00%

HSN Inc. $2,502.50 0.95 9.40% 87.66%

Insight Enterprises $767.00 1.30 10.43% 87.93%

LJ International Inc $94.00 1.70 11.60% 60.74%

Luxottica Group ADR $16,440.60 1.10 9.84% 77.25%

MarineMax $245.80 1.70 11.60% 61.84%

Movado Group $449.30 1.25 10.28% 100.00%

Nautilus Inc. $55.20 1.55 11.16% 90.76%

OurPets Inc $11.50 0.40 7.78% 61.74%

PC Connection $301.20 1.15 9.99% 99.04%

PetSmart Inc. $6,279.90 0.80 8.96% 90.97%

Pier 1 Imports $1,520.90 2.10 12.78% 99.38%

Prophase Labs Inc $16.30 0.50 8.08% 100.00%

RadioShack Corp. $1,594.30 1.15 9.99% 59.87%

School Specialty Inc $350.80 1.05 9.69% 15.56%

Signet Jewelers Limited $3,757.40 1.20 10.13% 99.17%

Simon Worldwide Inc $6.60 0.90 9.25% 100.00%

Sotheby's $2,425.90 1.50 11.02% 80.51%

Sport Chalet $72.00 1.15 9.99% 43.19%

Tandy Leather Factory Inc $51.10 0.55 8.23% 93.15%

Tiffany & Co. $8,890.40 1.30 10.43% 92.26%

Titan Machinery Corp $808.70 1.45 10.87% 55.68%

Trans World Entertain $76.90 0.85 9.11% 92.07%

Ulta Salon $3,963.30 1.35 10.57% 100.00%

ValueVision Media $119.00 1.25 10.28% 78.99%

Wayside Technology Group $53.00 0.80 8.96% 99.62%

Weight Watchers $5,597.00 0.90 9.25% 75.61%

West Marine $252.10 0.95 9.40% 100.00%

Williams-Sonoma $3,889.40 1.15 9.99% 99.78%
Winmark Corp $298.00 0.60 8.37% 96.88%

Wireless Age Communications $4.20 0.55 8.23% 57.14%

WWA Group Inc $0.20 0.35 7.64% 100.00%

Xponential Inc. $28.30 0.95 9.40% 1.06%

Zale Corp. $424.10 1.55 11.16% 30.21%

1st Centennial Bancorp $12.35 1.25 10.28% 0.40%

1st Colonial Bancorp Inc $20.70 0.50 8.08% 70.05%

1st Constitution Bancorp $72.50 0.40 7.78% 43.31%

1st Pacific Bancorp CA $60.30 0.85 9.11% 0.17%

Access National Corp. $130.50 0.60 8.37% 66.90%

ACNB Corporation $162.00 0.50 8.08% 49.69%

Alliance Bankshares Corp $69.40 0.70 8.67% 25.79%

Alliance Financial Corp $292.60 0.65 8.52% 51.88%

American Natl Bnkshrs Inc VA $179.10 0.50 8.08% 83.75%

American River Bankshares $55.50 0.60 8.37% 81.98%

American West Bancorporation $105.10 0.90 9.25% 0.19%

Ameris Bancorp $320.50 1.40 10.72% 76.97%

AmeriServ Finl Inc $62.20 0.70 8.67% 63.34%

Annapolis Bancorp Inc. $54.60 0.60 8.37% 26.74%

Arrow Financial $429.40 0.80 8.96% 65.07%

Auburn Natl Bancorp $163.70 0.50 8.08% 43.01%

Banco Latinoamericano S.A. $1,990.90 1.00 9.55% 30.16%

Bancolombia S.A. $53,975.30 1.05 9.69% 89.30%

Bancorp of New Jersey $52.30 0.50 8.08% 100.00%

Bancorp Rhode Island Inc $473.60 0.75 8.81% 37.86%

BancorpSouth $1,204.50 1.05 9.69% 77.56%

BancTrust Financial Group Inc $117.90 0.95 9.40% 21.29%

Bank of America $503,866.30 1.85 12.04% 11.00%

Bank of Commerce $212.90 0.50 8.08% 26.49%

Bank of Hawaii $2,115.80 1.00 9.55% 98.45%

Bank Of Kentucky Financial Cor $204.20 0.45 7.93% 76.10%

Bank of Marin Bancorp $257.90 0.70 8.67% 76.74%

Bank of McKenney $15.50 0.50 8.08% 82.58%

Bank of Montreal $35,033.70 0.85 9.11% 89.22%

Bank of New York Mellon $40,745.40 1.20 10.13% 59.46%

Bank of Nova Scotia $58,610.50 0.85 9.11% 89.87%

Bank of the Carolinas Corp $75.90 0.25 7.34% 1.32%

Bank of the James Fin'l Grp $31.90 0.45 7.93% 46.71%

Bank South Carolina $45.10 0.60 8.37% 100.00%

BankUnited Finl Corp $6,788.50 1.35 10.57% 0.01%

Bar Harbor Bankshares $386.40 0.65 8.52% 30.20%

Bay Banks of Virginia Inc $39.10 0.55 8.23% 23.27%
Baylake Corp $129.20 0.55 8.23% 26.01%

BB&T Corp. $39,394.50 1.10 9.84% 44.84%

BBCN Bancorp Inc $754.20 1.30 10.43% 46.83%

BCB Bancorp Inc $207.70 0.45 7.93% 45.06%

Benchmark Bankshares Inc $37.30 0.55 8.23% 100.00%

Beneficial Mutual Bancorp Inc $706.70 0.60 8.37% 100.00%

BNC Bancorp $160.30 0.50 8.08% 39.05%

Bnccorp Inc $33.20 0.60 8.37% 27.41%

Boston Private Fin'l Hldgs $1,673.00 1.15 9.99% 38.56%

Bridge Bancorp Inc $169.80 0.55 8.23% 80.92%

Bridge Capital Holdings $175.30 0.80 8.96% 85.62%

Britton & Koontz Capital $27.00 0.50 8.08% 47.41%

Bryn Mawr Bank Corp. $445.80 0.70 8.67% 56.33%

C & F Finl Corp $234.50 0.65 8.52% 34.54%

California United Bank $77.50 0.45 7.93% 89.68%

Cambridge Bancorp $156.00 0.25 7.34% 80.77%

Camco Finl Corp $113.10 0.70 8.67% 7.60%

Camden Natl Corp $619.80 0.90 9.25% 40.95%

Can. Imperial Bank $33,592.20 0.95 9.40% 85.79%

Canadian Western Bank $2,168.70 1.00 9.55% 80.63%

Capital Bank Corp $306.90 0.55 8.23% 55.91%

Capital City Bank Group Inc $285.60 0.85 9.11% 60.43%

CapitalSouth Bancorp $57.10 0.05 6.76% 0.18%

Capitol Bancorp Ltd $292.30 1.45 10.87% 0.86%

Cardinal Financial Corp. $617.70 0.95 9.40% 51.34%

Carolina Bank Holdings Inc $30.60 0.60 8.37% 26.14%

Carrollton Bancorp $55.90 0.50 8.08% 13.60%

Cascade Bancorp $509.00 1.20 10.13% 40.16%

Cathay General Bancorp $3,479.20 1.20 10.13% 33.61%

CCF Holding Co. $19.70 0.90 9.25% 4.57%

CCFNB Bancorp Inc $86.50 0.40 7.78% 87.51%

Center Bancorp Inc $337.30 0.65 8.52% 47.76%

Centerstate Banks Inc $219.50 0.80 8.96% 88.84%

Central Bancorp Inc Mass $154.80 0.90 9.25% 16.86%

Central Pacific Finl $1,005.00 1.25 10.28% 54.25%

Central VA Bankshares $46.90 0.80 8.96% 3.62%

Central Valley Community Banco $72.70 0.45 7.93% 73.59%

Century BanCorp. $414.90 0.70 8.67% 38.01%

Chemung Financial Corp $169.80 0.30 7.49% 61.84%

Chesapeake Financial Shares $93.30 0.45 7.93% 38.37%

Chino Commercial Bancorp $10.00 0.50 8.08% 69.00%

Citigroup Inc. $462,023.50 2.05 12.63% 17.50%
Citizens & Northern Corp $379.20 0.80 8.96% 60.84%

Citizens Bancshares Corp /GA/ $6.90 0.50 8.08% 95.65%

Citizens Financial Corp/DE $9.30 0.25 7.34% 15.05%

Citizens First Corporation $32.20 0.40 7.78% 37.89%

City Holding $537.30 0.80 8.96% 96.93%

City National Corp. $3,063.60 1.05 9.69% 76.99%

CNB Finl Corp $292.60 0.65 8.52% 66.06%

Coastal Banking Company Inc $40.60 0.40 7.78% 12.07%

CoBiz Financial Inc $300.00 0.95 9.40% 68.93%

Codorus Valley Bancorp $96.50 0.60 8.37% 35.75%

Colony Bankcorp $133.80 0.55 8.23% 13.90%

Columbia Commercial Bancorp $69.50 0.55 8.23% 6.04%

Commercial Natl Finl Corp Pa $77.50 0.35 7.64% 87.10%

Commonwealth Bankshares Inc $71.00 0.40 7.78% 0.56%

Community Bank Sys. $1,846.00 0.85 9.11% 55.01%

Community Bk Shs Ind Inc $109.30 0.45 7.93% 29.73%

Community Central Bank $71.14 0.70 8.67% 0.05%

Community Finl Corp Va $10.70 0.70 8.67% 100.00%

Community Partner Bancorp $50.00 0.75 8.81% 73.00%

Community Shores Bank Corporat $4.70 0.85 9.11% 4.26%

Community Tr Bancorp $511.60 0.85 9.11% 87.76%

Community West Bancshares $81.00 0.75 8.81% 10.99%

Cornestone Bancshares Inc. $63.10 0.45 7.93% 13.31%

Cortland Bancorp Inc $100.90 0.40 7.78% 31.42%

Cowlitz Bancorp $12.55 0.65 8.52% 0.36%

Crescent Banking Co $41.30 0.10 6.90% 0.24%

Crescent Financial Bancshares $201.80 0.70 8.67% 21.85%

Croghan Bancshares Inc $74.00 0.45 7.93% 65.54%

CSB Bancorp Inc /OH $68.20 0.45 7.93% 66.42%

Cullen/Frost Bankers $3,624.10 0.85 9.11% 89.69%

CVB Financial $1,737.70 1.20 10.13% 61.54%

DCB Financial Corp $67.80 0.50 8.08% 13.72%

Dearborn Bancorp Inc $75.20 0.60 8.37% 1.73%

Dimeco Inc $75.40 0.45 7.93% 74.01%

DNB Financial Corp /PA/ $62.80 0.60 8.37% 44.43%

East West Bancorp $3,142.10 1.35 10.57% 92.50%

Eastern VA Bankshares $139.10 0.55 8.23% 8.12%

ECB Bancorp Inc $64.10 0.65 8.52% 46.18%

Emclaire Financial Corp $52.10 0.40 7.78% 52.02%

ENB Financial Corp $137.40 0.40 7.78% 45.78%

Encore Bancshares Inc $374.10 0.95 9.40% 38.97%

Enterprise Bancorp Inc $150.80 0.50 8.08% 89.66%
Enterprise Finl Services Corp $464.90 1.00 9.55% 58.61%

Evans Bancorp Inc $87.50 0.50 8.08% 56.11%

F&M Bank Corp $93.10 0.50 8.08% 36.63%

F.N.B. Corp. $1,828.80 1.10 9.84% 78.34%

Farmers Capital Bank Corp. $282.70 0.90 9.25% 10.79%

Farmers National Banc Corp /OH $115.40 0.50 8.08% 78.60%

Fauquier Bankshares Inc. $93.40 0.70 8.67% 42.08%

Fentura Financial Inc. $19.70 0.50 8.08% 23.86%

Fidelity D&D Bancorp Inc $76.90 0.45 7.93% 58.39%

Fidelity Southern Corp $195.70 0.85 9.11% 39.96%

Financial Institutions Inc $259.80 1.15 9.99% 89.68%

First BanCorp $332.10 1.25 10.28% 22.19%

First Bancorp. NC $281.00 0.95 9.40% 68.36%

First Busey Corp $548.70 0.90 9.25% 82.10%

First Business Fin'l Svcs $95.40 0.60 8.37% 45.70%

First California Finan. Group $253.10 0.80 8.96% 37.46%

First Capital Bancorp Inc $68.40 0.55 8.23% 9.06%

First Century Bankshares Inc $22.50 0.40 7.78% 100.00%

First Citizens Banc Corp /OH $109.40 0.50 8.08% 27.06%

First Citizens Bancshares Inc $2,611.80 0.55 8.23% 69.47%

First Citzn BncSh-NC $2,668.10 0.90 9.25% 69.65%

First Commonwealth $767.90 1.05 9.69% 73.37%

First Community Bancshares In $473.60 1.15 9.99% 49.07%

First Community Corp /SC/ $103.30 0.70 8.67% 19.07%

First Financial Northwest Inc $108.10 0.85 9.11% 100.00%

First Finl Bancorp $1,136.40 1.05 9.69% 86.84%

First Fin'l Corp. IN $570.40 0.85 9.11% 77.95%

First Keystone Corp $172.60 0.50 8.08% 61.53%

First M&F Corp $106.00 0.60 8.37% 23.30%

First Mariner Bancorp $86.90 1.05 9.69% 1.04%

First Mid Illinois Bancshares $163.60 0.35 7.64% 73.47%

First National Corp /VA/ $47.10 0.45 7.93% 37.58%

First Natl Community Bancorp $258.00 0.55 8.23% 15.81%

First Northn Community Bancorp $50.00 0.35 7.64% 82.00%

First Of Long Island $428.30 0.50 8.08% 55.17%

First PacTrust Bancorp Inc. $132.50 0.85 9.11% 100.00%

First Reliance BancShares $30.40 0.65 8.52% 23.36%

First Security Group Inc. $13.70 0.85 9.11% 26.28%

First South Bancorp $54.90 0.90 9.25% 60.29%

First St. Banc. $315.60 1.25 10.28% 0.06%

First United Corp $289.70 0.45 7.93% 6.63%

First W Va Bancorp Inc $28.10 0.50 8.08% 86.48%
Firstbank Corp Mich $116.90 0.65 8.52% 34.39%

FNB United Corp $340.20 0.90 9.25% 38.65%

Four Oaks Fincorp Inc $143.90 0.45 7.93% 5.07%

FPB Bancorp Inc. $14.62 0.45 7.93% 0.14%

Franklin Financial Services Co $121.30 0.50 8.08% 41.55%

Frontier Finl Corp Wash $380.70 1.50 11.02% 0.03%

Fulton Fin'l $3,105.40 1.00 9.55% 63.95%

Georgia Bancshares Inc $22.20 1.20 10.13% 2.25%

Georgia Carolina Bancshares In $54.50 0.80 8.96% 47.52%

Glen Burnie Bancorp $42.40 0.30 7.49% 52.83%

Great Southern Bancorp $511.00 0.95 9.40% 63.89%

Greater Sacramento Bancorp $34.10 0.35 7.64% 75.95%

Guaranty Bancorp $358.10 1.15 9.99% 42.89%

Habersham Bancorp Inc $38.03 0.50 8.08% 0.07%

Hampton Roads Bankshares $371.50 0.65 8.52% 25.30%

Hanmi Financial Corporation $380.70 1.15 9.99% 37.98%

Hawthorn Bancshares Inc $143.70 0.60 8.37% 18.93%

Herald National Bank $42.10 0.70 8.67% 100.00%

Heritage Commerce Corp $159.10 1.10 9.84% 81.96%

Heritage Financial $87.30 0.60 8.37% 100.00%

Heritage Oaks Bancorp $95.50 0.60 8.37% 84.61%

Highlands Bankshares $27.90 0.30 7.49% 66.31%

Home Bancshares Inc $949.30 0.75 8.81% 76.66%

HopFed Bancorp $32.50 0.35 7.64% 68.31%

Hudson Valley Hldg Corp. $509.40 0.50 8.08% 82.76%

Indep Bank Corp $132.30 1.25 10.28% 8.39%

Independent Bank MA $986.70 1.00 9.55% 60.04%

Intermountain Community Bncp $57.60 0.75 8.81% 12.33%

Intervest Bancshares Corp. $137.50 1.00 9.55% 38.40%

Intl Bancshares Corp. $2,881.90 1.05 9.69% 43.05%

Jacksonville Bancorp Inc /FL/ $52.60 0.35 7.64% 33.65%

Jeffersonville Bancorp $59.00 0.45 7.93% 74.58%

JPMorgan Chase $378,425.20 1.25 10.28% 34.55%

Juniata Valley Financial Corp $77.30 0.40 7.78% 100.00%

Kentucky Bancshares Inc $98.70 0.40 7.78% 48.94%

KeyCorp $17,957.20 1.25 10.28% 41.02%

Lakeland Bancorp Inc $507.60 0.95 9.40% 46.36%

LCNB Corp $108.40 0.45 7.93% 78.69%

LNB Bancorp Inc $94.70 0.70 8.67% 38.01%

M&T Bank Corp. $17,459.60 1.10 9.84% 55.10%

Macatawa Bank Corporation $286.70 1.20 10.13% 20.40%

Mackinac Financial Corp $53.20 0.50 8.08% 32.14%
MB Finl Inc $1,387.20 1.10 9.84% 68.02%

MBT Finl Corp $159.30 0.70 8.67% 9.86%

Mercantile Bancorp Inc $89.00 0.65 8.52% 2.25%

Mercantile Bank Corp. $193.30 0.80 8.96% 43.20%

Merchants Bancshares Inc. $228.00 0.55 8.23% 73.99%

Metro Bancorp Inc $149.00 0.90 9.25% 80.27%

MetroCorp Bancshares Inc $138.50 0.85 9.11% 55.16%

Mid Penn Bancorp Inc $54.00 0.35 7.64% 48.33%

Middleburg Financial Corp $169.10 0.50 8.08% 59.73%

Midsouth Bancorp $148.80 0.60 8.37% 89.58%

Monarch Financial Holdings Inc $57.70 0.55 8.23% 80.07%

National Bancshares Corp /OH/ $47.30 0.40 7.78% 68.29%

National Bankshares Inc $194.20 0.45 7.93% 100.00%

Nat'l Bank of Canada $13,851.90 0.70 8.67% 85.32%

Natl Penn Bancshares $2,161.90 0.95 9.40% 60.84%

NB&T Financial Group Inc $81.00 0.35 7.64% 81.11%

NBT Bancorp $1,185.20 0.90 9.25% 62.43%

NewBridge Bancorp $234.30 0.90 9.25% 25.52%

Nexity Financial Corp $133.90 0.45 7.93% 0.07%

NorCal Community Bancorp $21.50 0.20 7.20% 61.86%

North State Bancorp $49.60 0.45 7.93% 44.96%

North Valley Bancorp $98.80 0.55 8.23% 67.61%

Northeast Bancorp $166.20 0.45 7.93% 25.27%

Northfield Bancorp Inc $801.50 0.70 8.67% 81.00%

Northrim BanCorp Inc. $136.50 0.60 8.37% 82.93%

Northwest Bancorporation Inc. $22.30 0.55 8.23% 57.40%

Norwood Financial Corp $124.90 0.45 7.93% 69.58%

Oak Ridge Financial Services $21.60 0.75 8.81% 20.37%

Ohio Valley Banc Corp $115.20 0.40 7.78% 64.67%

Old Line Bancshares Inc $71.80 0.40 7.78% 77.16%

Old Point Financial Corp $83.40 0.45 7.93% 58.03%

Old Second Bancorp $121.60 1.10 9.84% 14.56%

OptimumBank Holdings $37.50 0.10 6.90% 1.60%

Oritani Financial Corp. $616.90 0.70 8.67% 100.00%

Orrstown Financial Services In $131.50 0.55 8.23% 50.42%

Pacific Continental Corp. $236.50 0.90 9.25% 68.20%

Pacific Mercantile Bancorp $94.50 0.80 8.96% 34.92%

Pacific State Bancorp $13.87 0.40 7.78% 0.53%

PacWest Bancorp $1,037.90 1.20 10.13% 65.83%

Parke Bancorp Inc $90.10 0.70 8.67% 28.75%

Parkway Bank $3.60 0.80 8.96% 16.67%

Patriot National Bancorp Inc $130.00 0.50 8.08% 49.85%
Peapack Gladstone Financial Co $123.40 0.90 9.25% 75.36%

Penns Woods Bancorp Inc $221.60 0.55 8.23% 67.60%

Peoples Bancorporation Inc /SC $27.00 0.50 8.08% 100.00%

Peoples Financial Corp $96.90 0.60 8.37% 55.62%

Peoples Financial Servcs Corp $114.30 0.35 7.64% 76.12%

Pinnacle Bankshares Corp $14.70 0.60 8.37% 86.39%

Pinnacle Financial Prtners Inc $790.10 1.05 9.69% 72.29%

PNC Financial Serv. $65,852.00 1.30 10.43% 46.33%

Popular Inc. $5,584.00 1.15 9.99% 25.32%

Porter Bancorp Inc $84.30 0.65 8.52% 28.59%

Potomac Bancshares Inc $15.40 0.45 7.93% 82.47%

Premier Financial Bancorp Inc $68.30 0.50 8.08% 55.05%

Premierwest Bancorp $40.30 1.05 9.69% 23.08%

Princeton Natl Bancorp Inc $39.20 0.50 8.08% 13.27%

Prosperity Bancshares Inc $2,037.20 0.90 9.25% 94.76%

QCR Holdings Inc $464.30 0.55 8.23% 9.02%

QNB Corp $88.60 0.50 8.08% 77.09%

Regions Financial $18,729.60 1.30 10.43% 29.58%

Renasant Corp. $679.40 0.95 9.40% 55.70%

Republic Bancorp Inc KY Cl A $1,097.30 1.00 9.55% 44.76%

Republic First Bancorp $65.50 0.95 9.40% 65.65%

Royal Bancshares of Pa. Inc $175.30 0.55 8.23% 9.47%

Royal Bank of Canada $79,150.50 0.80 8.96% 91.56%

S & T Bancorp $682.40 0.95 9.40% 82.42%

S.Y. Bancorp Inc $390.50 0.80 8.96% 74.06%

Salisbury Bancorp Inc $112.80 0.60 8.37% 35.46%

Sandy Spring Bancorp Inc $879.00 1.15 9.99% 49.85%

Savannah BanCorp. Inc. $79.80 0.50 8.08% 56.77%

SCBT Financial Corp $449.90 0.80 8.96% 89.55%

Seacoast Bk. Fla 'A' $243.70 1.30 10.43% 57.49%

Sierra Bancorp $177.90 0.85 9.11% 74.20%

Somerset Hills Bancorp $51.20 0.80 8.96% 78.52%

Southcoast Financial Corp $81.50 0.75 8.81% 8.83%

Southeastern Bank Financial $146.40 0.45 7.93% 43.37%

Southeastern Banking Corp $19.90 0.40 7.78% 74.87%

Southern First Bancshares Inc $184.20 0.70 8.67% 12.92%

Southrn Conn. bancorp Inc. $5.90 0.50 8.08% 79.66%

Southside Bancshares Inc. $797.70 0.90 9.25% 45.62%

Southwest Ga Finl Corp $45.30 0.50 8.08% 47.02%

State Bancorp Inc NY $259.50 0.95 9.40% 79.73%

State Street Corp. $28,810.70 1.50 11.02% 70.32%

StellarOne Corporation $373.30 1.15 9.99% 68.39%
Sterling BanCorp. $425.70 1.00 9.55% 64.79%

Stewardship Financial Corp $73.70 0.50 8.08% 41.38%

Suffolk Bancorp $145.10 0.85 9.11% 72.43%

Summit State Bank $36.50 0.65 8.52% 67.12%

Sun Bancorp Inc $319.20 1.15 9.99% 62.44%

SunTrust Banks $23,036.50 1.20 10.13% 40.75%

Superior Bancorp $341.50 0.75 8.81% 0.03%

Susquehanna Bancshs. $2,271.10 1.20 10.13% 47.84%

Sussex Bancorp $53.60 0.40 7.78% 27.43%

SVB Fincl. Group $3,305.60 1.25 10.28% 63.42%

Synovus Financial $2,939.00 1.25 10.28% 38.48%

Taylor Calvin B Bankshares Inc $69.00 0.35 7.64% 100.00%

Tennessee Commerce Bancorp $26.30 0.90 9.25% 3.42%

The Bancorp Inc $271.30 1.00 9.55% 95.06%

The First Bancorp Inc. $353.50 0.85 9.11% 43.82%

The First Bancshares Inc $64.80 0.50 8.08% 34.72%

Tidelands Bancshares Inc $63.40 0.75 8.81% 0.47%

Tompkins Financial Corp $765.30 0.75 8.81% 56.85%

Toronto-Dominion $77,782.30 0.85 9.11% 83.17%

Tower Financial Corp $65.00 0.55 8.23% 61.54%

TowneBank $701.60 0.80 8.96% 52.85%

TriCo Bancshares $324.50 1.05 9.69% 71.90%

TrustCo Bank Corp NY $434.10 0.85 9.11% 100.00%

Trustmark Corp. $1,669.20 1.05 9.69% 93.31%

UCBH Hldgs Inc $2,654.00 1.00 9.55% 0.05%

UMB Financial Corp. $1,539.10 0.85 9.11% 99.42%

Umpqua Holdings Corporation $1,888.30 1.10 9.84% 76.36%

Union Bankshares Inc $110.20 0.45 7.93% 73.68%

Union First Market Bankshares $565.70 0.95 9.40% 61.96%

United Bancorp Inc Ohio $90.30 0.50 8.08% 47.40%

United Bancshares Inc/OH $79.00 0.35 7.64% 30.51%

United Bkshrs W.Va. $1,815.30 1.10 9.84% 78.71%

United Community Banks Inc $411.30 1.10 9.84% 35.67%

United Security Bancshares Inc $109.50 0.55 8.23% 22.37%

Unity Bancorp Inc $137.20 0.55 8.23% 34.04%

University Bancorp Inc Mich $5.50 0.75 8.81% 100.00%

UNIVEST CORP $280.10 0.95 9.40% 89.65%

Valley Financial Corp /VA/ $105.80 0.45 7.93% 20.13%

Valley Natl Bancp NJ $5,198.50 0.95 9.40% 39.97%

Village Bank & Trust Finl Corp $43.50 0.35 7.64% 13.10%

Virginia Heritage Bank $63.00 0.30 7.49% 60.32%

VIST Financial Corporation $170.90 0.50 8.08% 24.87%
VSB Bancorp $18.60 0.50 8.08% 100.00%

Waccamaw Bankshares Inc. $74.40 0.65 8.52% 2.69%

Washington Bkg Co Oak Hbr Wa $210.10 0.90 9.25% 87.72%

Washington Trst Bncp $947.30 1.00 9.55% 41.53%

Webster Fin'l $2,342.90 1.35 10.57% 75.12%

Wells Fargo $300,651.00 1.35 10.57% 47.79%

WesBanco $904.70 0.95 9.40% 60.25%

West Coast Bancorp $538.30 1.45 10.87% 59.20%

Westamerica Bancorp $1,339.90 0.90 9.25% 93.42%

Western Alliance Bancorp $547.50 1.25 10.28% 92.15%

WGNB Corp $62.90 0.45 7.93% 0.16%

Wilshire Bancorp Inc $467.00 1.05 9.69% 52.83%

Yadkin Valley Financial Corp $105.60 1.15 9.99% 29.55%

Zions Bancorp. $4,918.90 1.50 11.02% 60.51%

1st Source Corp. $734.60 0.90 9.25% 84.41%

Assoc. Banc-Corp $3,384.30 1.00 9.55% 58.23%

BancFirst Corp. OK $632.00 0.85 9.11% 90.02%

Bank of the Ozarks $1,372.40 0.80 8.96% 74.80%

BOK Financial $5,037.20 0.95 9.40% 75.54%

Centrue Financial Corporation $83.30 0.70 8.67% 1.92%

CFS Bancorp Inc $46.80 0.75 8.81% 100.00%

Chemical Financial $668.50 1.00 9.55% 88.92%

Citizens Republic $1,481.10 1.50 11.02% 30.27%

Comerica Inc. $11,295.50 1.20 10.13% 45.66%

Commerce Bancshs. $3,530.20 0.85 9.11% 96.82%

Fifth Third Bancorp $21,432.30 1.30 10.43% 55.40%

First Financial Bankshares $1,053.20 0.75 8.81% 100.00%

First Financial Service $77.30 0.60 8.37% 8.80%

First Horizon National $5,403.00 1.15 9.99% 40.25%

First Merchants Corp $675.60 1.15 9.99% 37.98%

First Midwest Bancorp $894.50 1.20 10.13% 84.61%

FirstMerit Corp. $2,001.80 1.00 9.55% 83.71%

German American Bancorp $319.60 0.50 8.08% 74.66%

Glacier Bancorp Inc. $875.90 1.00 9.55% 100.00%

Hancock Holding $2,735.30 0.95 9.40% 99.99%

Horizon Bancorp/IN/ $346.30 0.50 8.08% 24.98%

Huntington Bancshs. $8,661.30 1.30 10.43% 55.97%

Iberiabank Corp $1,915.90 0.85 9.11% 77.44%

Lakeland Finl Corp $461.40 0.80 8.96% 90.03%

MainSource Financial Group $382.20 1.10 9.84% 47.10%

Northern States Finl $14.20 0.65 8.52% 27.46%

Northern Trust Corp. $14,669.90 1.05 9.69% 66.58%
Ohio Legacy Corp $25.50 0.60 8.37% 78.82%

Old Nat'l Bancorp $1,558.00 0.95 9.40% 72.92%

Park National $1,723.20 0.95 9.40% 58.68%

Peoples Bancorp Inc Ohio $337.10 1.10 9.84% 46.51%

PrivateBancorp $1,212.40 1.20 10.13% 65.79%

River Valley Bancorp $22.30 0.40 7.78% 100.00%

Rurban Financial Corp $61.30 0.60 8.37% 23.82%

Simmons First Nat'l 'A' $650.70 0.80 8.96% 74.75%

Southwest Bancorp Inc. $261.90 1.05 9.69% 47.12%

Taylor Capital Group Inc $837.60 1.10 9.84% 23.38%

TCF Financial $2,269.00 1.15 9.99% 73.17%

Texas Capital Bancshares Inc $1,242.00 1.00 9.55% 90.87%

TFS Financial Corp $2,761.70 0.60 8.37% 100.00%

U.S. Bancorp $83,838.40 1.10 9.84% 62.38%

Wintrust Financial $2,620.60 1.10 9.84% 39.53%

Advance Amer Cash Advance Ctrs $656.70 1.60 11.31% 82.29%

AeroCentury Corp $77.00 0.80 8.96% 15.06%

Affiliated Managers $6,456.70 1.60 11.31% 76.66%

AGF Management Ltd. 'B' $1,504.00 1.15 9.99% 90.37%

Aircastle Ltd. $3,633.10 1.55 11.16% 25.46%

AllianceBernstein Hldg. $3,944.60 1.45 10.87% 94.30%

Ambase Corp $49.50 0.20 7.20% 100.00%

Amer. Express $139,772.50 1.25 10.28% 39.84%

Amer. Int'l Group $131,379.90 1.65 11.46% 34.94%

American Safety Insurance Grou $264.10 1.05 9.69% 85.16%

Ameriprise Fin'l $13,687.60 1.45 10.87% 83.07%

Ameritrans Cap Corp $26.10 0.70 8.67% 1.53%

Ampal-Amer. Israel $813.80 1.40 10.72% 2.06%

Aon Corp. $19,700.60 0.70 8.67% 77.13%

Asset Acceptance Capital Corp $274.40 1.15 9.99% 42.60%

Asta Funding Inc $193.90 1.35 10.57% 63.07%

Beverly Hills Bancorp Inc $697.80 0.65 8.52% 0.06%

BKF Capital Group Inc $8.60 0.40 7.78% 100.00%

BlackRock Inc. $36,032.30 1.20 10.13% 87.11%

Block (H&R) $5,710.40 0.85 9.11% 81.56%

BMB Munai Inc. $72.00 1.75 11.75% 13.19%

BPO Managment Services Inc $6.90 1.25 10.28% 11.59%

Broadridge Fin'l Solutions Inc $3,320.10 0.85 9.11% 84.21%

Brown & Brown $3,460.70 0.70 8.67% 92.72%

Calamos Asset Mgmt $390.50 1.85 12.04% 67.99%

California First Natl Bancorp $185.90 0.60 8.37% 96.66%

Capital Financial Holdings $2.00 0.75 8.81% 30.00%
Capital One Fin'l $61,239.80 1.45 10.87% 31.75%

Cash Amer. Int'l $1,836.20 1.00 9.55% 75.13%

Cass Information Sys Inc $379.50 0.65 8.52% 100.00%

CBIZ Inc $587.30 0.65 8.52% 51.35%

Centerline Holding Co $2,997.80 1.50 11.02% 0.58%

Cohen & Steers Inc $1,247.30 1.50 11.02% 100.00%

Community Bankers Trust Corp $64.90 0.45 7.93% 36.67%

CompuCredit Holdings Corp $784.20 1.80 11.90% 11.08%

Consumer Portfolio $736.90 1.05 9.69% 2.58%

CoreLogic Inc $2,314.40 0.95 9.40% 64.66%

Cowen Group Inc. $516.90 1.20 10.13% 56.68%

CRAWFORD & CO 'A' $440.00 1.05 9.69% 49.25%

Crawford & Co. 'B' $563.10 1.10 9.84% 60.34%

Credicorp Ltd $8,550.70 1.15 9.99% 100.00%

Credit Acceptance $2,876.00 1.00 9.55% 76.16%

CVF Technologies Corp $0.20 0.65 8.52% 100.00%

DFC Global Corp. $1,658.80 1.35 10.57% 47.50%

Diamond Hill Investment Group $220.60 1.05 9.69% 100.00%

Discover Fin'l Svcs. $30,783.90 1.35 10.57% 42.48%

Doral Fin'l Corp $921.10 1.70 11.60% 11.19%

Duff & Phelps Corp. $449.60 1.10 9.84% 100.00%

Dundee Corp. 'A' $2,464.20 1.20 10.13% 71.84%

Eaton Vance Corp. $3,214.30 1.40 10.72% 84.44%

Edelman Financial Group Inc $226.50 0.95 9.40% 88.96%

Encore Capital Group Inc $899.20 1.20 10.13% 57.10%

Energy Services of America $68.20 0.55 8.23% 52.35%

Euronet Worldwide Inc. $1,218.80 1.20 10.13% 75.93%

Evercore Partners Inc $1,020.60 1.20 10.13% 72.88%

EZCORP Inc. $1,358.00 1.00 9.55% 98.16%

FBR & Co. $113.00 1.15 9.99% 100.00%

Federal Agric Mtg Corp $5,805.90 1.25 10.28% 2.19%

Federal Agric Mtg Corp Cl C $9,069.40 1.50 11.02% 2.08%

Federated Investors $1,940.80 1.05 9.69% 78.97%

Fidelity National Information $13,097.70 0.80 8.96% 60.36%

First Cash Fin'l Svcs $1,102.50 0.90 9.25% 99.83%

FirstCity Finl Corp $384.80 0.95 9.40% 20.79%

Franklin Credit Hldgs Corp $1,356.40 0.85 9.11% 0.18%

Franklin Resources $21,893.60 1.30 10.43% 95.76%

Gallagher (Arthur J.) $4,329.30 0.75 8.81% 87.30%

GAMCO Investors Inc $1,351.50 1.20 10.13% 87.88%

GFI Group Inc. $695.30 1.50 11.02% 72.33%

Gilman & Ciocia Inc $7.00 0.45 7.93% 27.14%
Global Axcess Corporation $23.00 0.85 9.11% 57.39%

Global Cash Access Holdings $505.60 0.95 9.40% 58.70%

Global Payment Tech $0.50 0.90 9.25% 20.00%

Global Payments $4,281.80 0.85 9.11% 85.41%

Greenhill & Co $1,121.10 0.95 9.40% 94.02%

Greenworld Development Inc $2.60 0.35 7.64% 88.46%

Gyrodyne Co Amer Inc $173.10 0.55 8.23% 87.35%

Hartford Fin'l Svcs. $13,611.40 2.00 12.48% 54.40%

Hastings Entmt Inc $43.10 0.80 8.96% 26.22%

Heartland Payment Systems Inc $1,051.30 1.05 9.69% 88.27%

Horace Mann Eductrs. $757.80 1.15 9.99% 73.65%

Ideation Acquisition Corp $33.20 0.50 8.08% 100.00%

iDNA Inc $17.90 0.75 8.81% 3.35%

IGM Financial Inc. $14,154.00 0.80 8.96% 82.94%

Independence Hldg. Co $170.30 1.10 9.84% 77.63%

INTL FCStone Inc $538.60 1.20 10.13% 85.63%

Int'l Monetary Systems Ltd. $24.80 0.60 8.37% 91.53%

Invesco Limited $16,155.90 1.45 10.87% 55.55%

Investors Title Co $77.30 0.55 8.23% 100.00%

Iridium Communications Inc $703.40 0.50 8.08% 77.64%

ITEX Corp $11.00 0.65 8.52% 100.00%

Janus Capital Group $1,925.00 1.85 12.04% 58.45%

Jesup & Lamont Inc. $16.90 0.35 7.64% 2.37%

JMP Group Inc $543.40 0.95 9.40% 30.53%

KBW Inc $446.10 1.15 9.99% 100.00%

Kemper Corp. $2,375.20 1.15 9.99% 74.33%

Kent Finl Svs Inc $3.40 0.35 7.64% 100.00%

KKR Financial Holdings LLC $10,515.30 2.20 13.07% 14.69%

Ladenburg Thalmann Finl Svcs $516.40 1.30 10.43% 94.60%

Lazard Ltd. $4,315.30 1.20 10.13% 71.04%

Legg Mason $5,134.80 1.55 11.16% 66.30%

Lender Processing Services $2,483.60 0.70 8.67% 49.69%

Life Partners Holdings Inc $124.70 0.85 9.11% 100.00%

LML Payment Sys Inc $65.30 0.85 9.11% 100.00%

Loews Corp. $24,546.50 1.10 9.84% 61.39%

Manhattan Scientifics Inc $22.80 0.35 7.64% 95.61%

MarketAxess Holdings Inc $1,126.20 1.05 9.69% 100.00%

Marlin Business Svcs Inc $442.20 0.95 9.40% 38.58%

Marsh & McLennan $19,851.90 0.75 8.81% 84.72%

MasterCard Inc. $47,122.00 1.15 9.99% 100.00%

MBIA Inc. $4,912.90 2.05 12.63% 51.23%

Meadowbrook Ins Group $645.90 0.90 9.25% 83.77%
MF Global Holdings Ltd. $19,002.80 1.70 11.60% 0.06%

MFC Industrial Ltd. $421.70 1.30 10.43% 100.00%

MGIC Investment $1,807.50 2.45 13.80% 42.63%

MicroFinancial Inc $141.80 0.65 8.52% 55.78%

Millennium India Acquisition $5.30 0.90 9.25% 100.00%

MoneyGram Int'l Inc $1,493.40 1.20 10.13% 57.15%

Morningstar Inc. $2,990.20 0.90 9.25% 100.00%

MSCI Inc. $5,217.10 1.20 10.13% 75.79%

Nat'l Fin'l Partners $670.50 1.85 12.04% 82.28%

Navigators Group $876.70 0.65 8.52% 86.99%

Nelnet Inc $1,162.70 1.45 10.87% 100.00%

Net 1 UEPS Technologies Inc $486.10 1.05 9.69% 74.16%

NewStar Financial Inc. $486.30 1.25 10.28% 100.00%

Nicholas Financial Inc $272.80 0.90 9.25% 56.05%

Och-Ziff Capital Managemet Grp $1,491.80 1.30 10.43% 55.56%

Penson Worldwide Inc. $1,649.80 1.15 9.99% 1.89%

Plures Technologies Inc $131.40 0.70 8.67% 100.00%

Portfolio Recovery Associates $1,442.10 1.05 9.69% 79.03%

Price (T. Rowe) Group $14,365.20 1.25 10.28% 100.00%

Principal Fin'l Group $9,159.30 1.85 12.04% 82.71%

ProAssurance Corp. $2,479.30 0.75 8.81% 97.94%

Pzena Investment Mgmt Inc $50.50 1.55 11.16% 100.00%

QC Holdings Inc. $113.00 0.85 9.11% 60.18%

Radian Group Inc $1,608.10 2.35 13.51% 17.63%

Regal One Corporation $0.20 1.10 9.84% 100.00%

Resource America Inc. $315.10 1.25 10.28% 29.32%

Rodman & Renshaw Capital Grp $15.50 1.35 10.57% 100.00%

Sagemark Companies Ltd $0.60 0.95 9.40% 16.67%

Seanergy Maritime Holdings $425.90 0.95 9.40% 4.18%

Siebert Finl Corp $29.80 0.60 8.37% 100.00%

Sielox Inc $3.80 0.50 8.08% 65.79%

SLM Corporation $170,502.90 1.55 11.16% 4.08%

Star Bulk Carriers Corp. $262.10 1.45 10.87% 21.86%

Stewart Info Svcs $293.70 1.10 9.84% 76.00%

Stream Global Services Inc $95.90 1.00 9.55% 100.00%

TAL International Group $2,715.00 1.35 10.57% 34.79%

The Enstar Group Inc. $1,661.50 1.10 9.84% 85.24%

TNS Inc $842.80 0.90 9.25% 52.11%

Total System Svcs. $3,991.20 0.90 9.25% 93.80%

Triad Guaranty Inc. $36.00 1.90 12.19% 4.17%

U S Global Invs Inc $94.40 1.60 11.31% 100.00%

Unico American Corp. $64.10 0.45 7.93% 100.00%
United Western Bancorp Inc $2.00 0.85 9.11% 100.00%

Velocity Portfolio Group Inc $11.40 0.40 7.78% 5.26%

Visa Inc. $82,084.60 1.05 9.69% 99.95%

Waddell & Reed Finl 'A' $2,374.20 1.50 11.02% 92.00%

Walter Investment Management $1,831.00 0.55 8.23% 30.01%

Western Liberty Bancorp $28.50 0.45 7.93% 100.00%

Western Union $14,625.60 1.10 9.84% 77.51%

White Mtns Ins Group Ltd $4,387.30 0.90 9.25% 81.34%

White River Capital Inc $127.20 0.55 8.23% 55.97%

Willis Group Holdings PLC $8,957.30 0.90 9.25% 74.43%

Willis Lease Finance $852.00 0.65 8.52% 12.45%

WisdomTree Investments Inc $694.00 1.05 9.69% 100.00%

World Acceptance $1,242.00 1.30 10.43% 84.91%

Wright Express $2,525.20 1.05 9.69% 83.87%

X-Change Corp $2.70 0.25 7.34% 59.26%

Z-Trim Holdings Inc $10.70 0.65 8.52% 62.62%

Alliance Bancorp Inc of PA $55.30 0.45 7.93% 100.00%

AMB Finl Corp $7.20 0.50 8.08% 58.33%

Ameriana Bancorp $29.90 0.50 8.08% 40.47%

Anchor BanCorp WI $66.30 1.45 10.87% 9.50%

Astoria Financial $799.90 0.95 9.40% 100.00%

Atlantic Coast Financial Corp $4.50 0.85 9.11% 100.00%

Bank Mutual Corp $154.40 0.80 8.96% 100.00%

BankAtlantic Bancorp Inc. $402.10 1.75 11.75% 14.35%

BankFinancial Corp $113.00 0.80 8.96% 100.00%

Banner Corp $288.40 1.50 11.02% 100.00%

BCSB Bancorp Inc $33.50 0.50 8.08% 100.00%

Berkshire Hills Bancorp Inc $473.60 0.80 8.96% 96.73%

BofI Holding Inc. $169.80 0.70 8.67% 100.00%

Broadway Finl Corp $8.50 0.60 8.37% 29.41%

Brookline Bancorp $483.70 0.80 8.96% 100.00%

Brooklyn Federal Bancorp $10.60 0.70 8.67% 100.00%

Cape Bancorp Inc $91.90 0.65 8.52% 100.00%

Capitol Fed. Fin'l $1,863.70 0.65 8.52% 100.00%

Carver Bancorp Inc $36.50 0.90 9.25% 4.11%

Central Federal Corp $8.20 0.35 7.64% 36.59%

Charter Financial Corp $175.70 0.80 8.96% 100.00%

Cheviot Financial Corp $71.80 0.50 8.08% 100.00%

Chicopee Bancorp Inc $73.90 0.50 8.08% 100.00%

Citizens Community Bancorp Inc $25.60 0.45 7.93% 100.00%

Citizens First Bancorp Inc $0.10 1.05 9.69% 100.00%

Citizens South Banking Corp $42.50 0.45 7.93% 100.00%
Clifton Savings Bank $243.20 0.75 8.81% 100.00%

CMS Bancorp Inc $14.50 0.45 7.93% 100.00%

Colonial Financial Services I $48.50 0.45 7.93% 100.00%

Columbia Banking Sys Inc. $794.00 1.20 10.13% 96.76%

Dime Cmnty Bancorp Inc. $488.90 0.90 9.25% 85.54%

Eagle Bancorp Montana Inc $65.00 0.40 7.78% 56.62%

ESB Financial Corp $591.70 0.60 8.37% 34.87%

ESSA Bancorp Inc $112.70 0.65 8.52% 100.00%

FedFirst Finl Corp $38.80 0.45 7.93% 100.00%

FFD Finl Corp $14.90 0.35 7.64% 95.97%

Fidelity Bancorp Inc $35.50 0.50 8.08% 78.31%

First Bankshares Inc $7.50 0.45 7.93% 100.00%

First Capital Inc. $52.90 0.45 7.93% 100.00%

First Clover Leaf Fin'l Corp $50.90 0.50 8.08% 92.34%

First Defiance Finl Corp $183.70 0.70 8.67% 80.35%

First Fed Bancshares of Ark. $95.50 0.55 8.23% 100.00%

First Federal of Northern MI $9.20 1.15 9.99% 93.48%

First Finl Holdings $193.50 1.10 9.84% 75.61%

First Niagara Finl Group $4,859.10 0.85 9.11% 51.40%

First Place Finl Corp $386.20 1.45 10.87% 1.97%

Flagstar Bancorp $553.90 1.60 11.31% 55.12%

Flushing Finl Corp $397.60 1.00 9.55% 100.00%

Fox Chase Bancorp Inc $216.90 0.60 8.37% 76.95%

Georgetown Bancorp Inc $17.60 0.50 8.08% 100.00%

Greene County Bancorp Inc. $71.20 0.40 7.78% 100.00%

Hampden Bancorp $72.10 0.50 8.08% 100.00%

Harleysville Svgs Finl Corp $103.60 0.55 8.23% 51.74%

Heritage Financial Group Inc. $93.30 0.55 8.23% 100.00%

HF Financial Corp. $101.00 0.60 8.37% 72.48%

Hingham Inst Sav $101.80 0.40 7.78% 100.00%

HMN Financial Inc. $7.90 0.75 8.81% 100.00%

Home Bancorp inc $120.60 0.55 8.23% 100.00%

Home Federal Bancorp Inc/Md $182.10 0.70 8.67% 100.00%

Home Finl Bancorp $4.30 0.25 7.34% 100.00%

Hudson City Bancorp $3,113.30 0.85 9.11% 100.00%

Independence Fed Savings Bank $0.40 0.95 9.40% 100.00%

Investors Bancorp $1,471.00 0.75 8.81% 100.00%

Jacksonville Bancorp Inc/Ill $26.50 0.30 7.49% 100.00%

Jefferson Bancshares Inc $22.90 0.45 7.93% 69.43%

Kaiser Federal Financial Grou $112.80 0.70 8.67% 100.00%

Kearny Financial Corp $651.70 0.75 8.81% 100.00%

Kentucky First Fed. Bncp $68.90 0.45 7.93% 100.00%
Lake Shore Bancorp Inc $59.40 0.35 7.64% 94.78%

Landmark Bancorp Inc $50.00 0.55 8.23% 100.00%

Laporte Bancorp Inc. $46.40 0.70 8.67% 78.45%

Liberty Bancorp Inc. $37.00 0.35 7.64% 100.00%

Louisiana Bancorp inc $69.00 0.45 7.93% 62.32%

LSB Financial Corp $20.50 0.55 8.23% 100.00%

Malvern Federal Bancorp Inc $35.10 0.45 7.93% 100.00%

Mayflower Bancorp Inc $16.90 0.70 8.67% 100.00%

Meridian Interstate Bancorp $414.30 0.70 8.67% 67.00%

Meta Financial Group Inc. $48.80 0.90 9.25% 100.00%

Minden Bancorp Inc $32.90 0.45 7.93% 100.00%

MSB Financial Corp $25.10 0.35 7.64% 100.00%

MutualFirst Financial Inc $50.50 0.70 8.67% 98.81%

NASB Finl Inc $104.40 1.00 9.55% 75.29%

Naugatuck Valley Finl Corp $44.70 0.45 7.93% 100.00%

New England Bancshares Inc $58.40 0.45 7.93% 100.00%

New Hampshire Thrift $64.60 0.50 8.08% 100.00%

New York Community $6,424.50 0.85 9.11% 83.88%

Newport bancorp Inc $39.80 0.35 7.64% 100.00%

North Cent Bancshares Inc $24.60 0.45 7.93% 100.00%

Northeast Community Bancorp $69.30 0.70 8.67% 99.28%

Northwest Bancshares $1,330.60 0.75 8.81% 92.25%

Northwest Indiana Bancorp $40.80 0.35 7.64% 100.00%

Ocean Shore Hldg Co $74.30 0.55 8.23% 100.00%

OceanFirst Financial Corp $278.70 0.95 9.40% 90.13%

Ocwen Finl Corp $1,476.90 1.00 9.55% 100.00%

Oneida Financial Corp. $64.20 0.35 7.64% 100.00%

Oriental Finl Group $4,275.90 1.35 10.57% 12.57%

Pacific Premier Bancorp $101.50 0.90 9.25% 61.77%

Park Bancorp Inc $2.90 0.30 7.49% 100.00%

Parkvale Financial Corp. $158.60 0.55 8.23% 86.57%

Pathfinder Bancorp $23.60 0.55 8.23% 100.00%

People's United Fin'l $4,644.20 0.65 8.52% 96.08%

Provident Community Bancshare $0.20 0.85 9.11% 100.00%

Provident Finl Hldgs $106.80 0.70 8.67% 100.00%

Provident Fin'l Svcs. $767.90 0.90 9.25% 100.00%

Provident New York Bancorp $254.40 0.80 8.96% 100.00%

Prudential Bancorp Inc of Pa. $47.90 0.50 8.08% 100.00%

PSB Holdings Inc. $29.10 0.60 8.37% 100.00%

Pulaski Finl Corp $73.30 0.70 8.67% 100.00%

PVF Capital Corp $40.30 0.85 9.11% 100.00%

Riverview Bancorp Inc $77.60 0.90 9.25% 67.53%
Roebling Financial Corp Inc $5.30 0.50 8.08% 100.00%

Roma Financial Corp $343.40 0.65 8.52% 87.80%

Royal Financial Inc $5.40 0.45 7.93% 100.00%

Severn Bancorp Inc $48.10 0.60 8.37% 49.90%

SI Financial Group Inc $96.70 0.65 8.52% 100.00%

Southern Mo. Bancorp Inc $53.40 0.50 8.08% 86.52%

Sterling Finl Corp WA $2,075.50 1.70 11.60% 50.25%

Teche Holding Co $71.90 0.55 8.23% 100.00%

TF Financial Corp $59.70 0.35 7.64% 100.00%

Timberland Bancorp Inc $26.40 0.70 8.67% 100.00%

United Community Bancorp $42.80 0.45 7.93% 100.00%

United Community Finl Corp $135.00 1.50 11.02% 27.56%

ViewPoint Financial Group $416.80 0.70 8.67% 100.00%

Washington Federal $1,537.30 1.00 9.55% 100.00%

Waterstone Financial Inc $63.70 1.05 9.69% 100.00%

Wayne Savings Bancshares Inc $22.60 0.50 8.08% 100.00%

Westfield Financial Inc $194.20 0.65 8.52% 100.00%

WSB Holdings Inc $19.70 0.60 8.37% 100.00%

WSFS Finl Corp $383.20 1.05 9.69% 82.52%

WVS Financial Corp $18.50 0.40 7.78% 100.00%

BGC Partners Inc. $930.20 1.45 10.87% 79.65%

CME Group $18,774.80 1.10 9.84% 86.55%

E*Trade Fin'l $4,393.70 1.70 11.60% 51.16%

Gleacher & Co.Inc $203.00 1.40 10.72% 99.56%

Goldman Sachs $307,323.40 1.20 10.13% 15.14%

Interactive Brokers Group Inc $2,825.10 0.85 9.11% 24.19%

IntercontinentalExch. $9,270.40 1.15 9.99% 93.76%

Investment Techn. $432.60 1.10 9.84% 100.00%

Jefferies Group $20,653.10 1.45 10.87% 14.92%

Knight Capital Group $1,390.00 0.80 8.96% 77.62%

Lenco Mobile Inc $16.70 1.00 9.55% 98.20%

Morgan Stanley $253,233.30 1.65 11.46% 12.09%

Nasdaq OMX Group $6,666.10 1.20 10.13% 65.18%

National Holdings Corp $14.90 1.30 10.43% 26.17%

NYSE Euronext $9,343.70 1.45 10.87% 73.89%

Paulson Capital $3.20 0.45 7.93% 100.00%

Piper Jaffray Cos. $898.00 1.30 10.43% 36.69%

Raymond James Fin'l $6,803.90 1.45 10.87% 57.19%

Schwab (Charles) $16,529.50 1.15 9.99% 87.86%

Stifel Financial Corp. $1,846.90 1.15 9.99% 89.60%

Summit Financial Services Grp $19.30 0.40 7.78% 100.00%

SWS Group Inc $1,969.20 1.30 10.43% 11.91%
TD Ameritrade Holding $9,978.10 1.10 9.84% 86.60%

AEGON $16,914.80 1.75 11.75% 41.57%

Aflac Inc. $22,401.80 1.15 9.99% 88.36%

Amer Equity Investment Life $1,205.50 1.15 9.99% 50.29%

Amer. Nat'l Ins. $1,992.30 0.90 9.25% 96.98%

Assurant Inc $4,758.90 0.95 9.40% 79.57%

Citizens Inc. 'A' $481.50 0.75 8.81% 100.00%

Delphi Fin'l `A' $2,940.90 1.40 10.72% 81.30%

FBL Finl Group Inc $1,372.10 1.50 11.02% 80.23%

First Acceptance Corp $108.70 0.75 8.81% 45.54%

Genworth Fin'l $8,064.90 2.35 13.51% 38.60%

Investors Heritage Capital $20.80 0.50 8.08% 88.46%

Kansas City Life Ins $377.80 0.90 9.25% 100.00%

Lincoln Nat'l Corp. $11,169.70 1.95 12.34% 51.66%

Manulife Fin'l $24,005.30 1.55 11.16% 77.33%

MetLife Inc. $68,890.10 1.65 11.46% 47.64%

Nat'l Western Life $481.10 0.95 9.40% 100.00%

Phoenix (The) Cos. $631.20 1.95 12.34% 32.24%

Power Financial Corp. $24,780.00 0.85 9.11% 72.59%

Presidential Life $312.30 1.30 10.43% 100.00%

Protective Life $3,875.00 1.50 11.02% 47.70%

Prudential Fin'l $45,825.50 1.85 12.04% 52.20%

Reinsurance Group $4,800.60 0.95 9.40% 78.83%

Security Natl Finl Corp $31.30 0.70 8.67% 79.23%

StanCorp Finl Group Inc $2,163.40 1.25 10.28% 74.49%

The National Security Group $33.60 0.65 8.52% 63.10%

Torchmark Corp. $5,308.10 1.25 10.28% 82.78%

Unum Group $8,799.60 1.35 10.57% 70.10%

UTG Inc $56.20 0.40 7.78% 82.92%

ACE Limited $26,891.80 0.85 9.11% 87.51%

Affirmative Ins. Hldgs $202.50 1.15 9.99% 4.64%

Alleghany Corp. $2,705.80 0.80 8.96% 100.00%

Allied World Assurance Hldgs $3,159.30 0.75 8.81% 74.75%

Allstate Corp. $19,750.00 1.10 9.84% 70.09%

Amer. Financial Group $4,586.90 1.05 9.69% 79.25%

Amerisafe Inc. $473.30 0.80 8.96% 92.37%

AmTrust Financial Services $1,722.00 1.05 9.69% 82.63%

Arch Cap Group Ltd $5,207.90 0.65 8.52% 94.24%

Argo Group International $1,218.40 0.70 8.67% 74.43%

AssuranceAmerica Corporation $18.10 0.60 8.37% 71.82%

Baldwin & Lyons $330.80 0.55 8.23% 100.00%

Berkley (W.R.) $6,402.60 0.70 8.67% 72.77%
Chubb Corp. $23,348.20 0.85 9.11% 82.98%

Cincinnati Financial $5,708.30 0.95 9.40% 86.16%

CNA Fin'l $9,435.20 1.30 10.43% 76.14%

CNinsure Inc $348.00 1.10 9.84% 100.00%

CNO Financial Group Inc $3,682.60 2.05 12.63% 43.08%

Donegal Group $475.00 0.50 8.08% 88.32%

Eastern Insurance Holdings Inc $110.20 0.80 8.96% 100.00%

Employers Holdings Inc $659.00 0.90 9.25% 100.00%

Erie Indemnity Co. $3,725.00 0.70 8.67% 100.00%

Fairfax Financial Holdings $9,548.10 0.50 8.08% 79.93%

Global Indemnity PLC $729.10 0.90 9.25% 83.40%

Hallmark Finl Svcs $219.40 0.80 8.96% 72.88%

Hanover Insurance $2,166.90 0.80 8.96% 72.04%

Harleysville Group $1,724.80 0.60 8.37% 93.13%

HCC Insurance Hldgs. $2,957.40 0.85 9.11% 100.00%

Homeowners Choice Inc $49.40 0.60 8.37% 100.00%

Infinity Prop. & Casualty $872.30 0.70 8.67% 77.68%

Markel Corp. $4,958.40 0.85 9.11% 79.51%

Mercury General $2,752.50 0.70 8.67% 90.29%

National Interstate Corp $515.80 0.85 9.11% 96.12%

Old Republic $2,940.30 1.05 9.69% 83.96%

OneBeacon Insurance Group Ltd $1,914.10 0.75 8.81% 78.08%

PMI Group $622.70 2.95 15.27% 1.04%

Progressive (Ohio) $13,787.40 0.95 9.40% 85.80%

RLI Corp. $1,552.10 0.80 8.96% 100.00%

Safety Insurance Group Inc $627.30 0.70 8.67% 100.00%

Seabright Holdings $174.30 0.75 8.81% 93.12%

Selective Ins. Group $1,239.30 0.90 9.25% 78.83%

State Auto Fin'l $654.70 0.90 9.25% 82.16%

Tower Group Inc $1,200.60 0.75 8.81% 68.82%

Travelers Cos. $31,044.60 0.85 9.11% 78.70%

Utd. Fire & Casualty $527.20 0.95 9.40% 100.00%

XL Group plc $8,827.10 1.55 11.16% 72.08%

Alterra Capital Hldgs. $2,596.40 1.00 9.55% 83.03%

Aspen Insurance Hldgs Ltd $2,377.30 0.85 9.11% 79.02%

Assured Guaranty $3,576.70 1.80 11.90% 70.56%

AXIS Capital Hldgs. $5,062.10 0.85 9.11% 80.36%

EMC Insurance $318.10 0.90 9.25% 86.36%

Everest Re Group Ltd. $5,231.40 0.75 8.81% 84.36%

Flagstone Reinsurance $851.50 0.65 8.52% 70.51%

Greenlight Capital Re $862.70 1.00 9.55% 100.00%

Maiden Holdings Ltd $835.50 1.00 9.55% 74.24%
Montpelier Re Holdings Ltd $1,414.00 0.90 9.25% 76.82%

PartnerRe Ltd. $5,075.00 0.70 8.67% 83.82%

RenaissanceRe Hldgs. $4,360.60 0.70 8.67% 87.41%

Transatlantic Hldgs. $4,397.50 0.95 9.40% 76.57%

Bluegreen Corp. $910.00 1.60 11.31% 9.35%

Brookfield Asset Mgmt. $46,917.10 1.25 10.28% 35.28%

Cadiz Inc $186.00 0.90 9.25% 76.13%

CBRE Group $6,967.60 1.75 11.75% 70.52%

China Housing & Land Dev Inc $133.80 1.75 11.75% 25.86%

Circle Entertainment Inc. $6.50 0.80 8.96% 100.00%

CKX Lands Inc $22.40 0.45 7.93% 100.00%

CN Dragon Corp $5.10 0.45 7.93% 70.59%

Consol. Tomoka Land $167.00 1.10 9.84% 90.90%

Corrections Corp. Amer. $3,328.10 1.05 9.69% 65.25%

Dupont Fabros Tech. $2,166.80 1.55 11.16% 67.69%

E-House China Holdings Ltd $367.40 1.55 11.16% 100.00%

Forest City Enterpr. $10,129.30 1.60 11.31% 19.86%

Forest City Enterprises Inc $10,146.40 1.55 11.16% 19.89%

Geo Group (The) $1,896.00 0.95 9.40% 55.70%

Griffin Ld & Nurseries Inc $200.50 0.90 9.25% 68.58%

HomeFed Corporation $156.40 0.60 8.37% 100.00%

J.W. MaysInc. $36.90 0.50 8.08% 72.63%

Jones Lang LaSalle $2,853.00 1.40 10.72% 92.07%

Keweenaw Land Assn Ltd $50.20 0.45 7.93% 97.61%

Optibase Ltd $36.20 0.80 8.96% 45.86%

Royal Invest Int'l $136.90 1.90 12.19% 1.10%

Spur Ranch Inc $2.00 1.00 9.55% 80.00%

Stratus Pptys Inc $261.50 1.05 9.69% 22.94%

Tejon Ranch Co. $507.40 0.95 9.40% 99.94%

W.P. Carey & Co. LLC $2,114.80 0.85 9.11% 81.23%

Annaly Capital Mgmt. $11,267.60 0.65 8.52% 94.67%

SL Green Realty $5,686.50 1.60 11.31% 100.00%

Supertel Hospitality Inc $14.70 1.00 9.55% 100.00%

Vornado R'lty Trust $24,214.70 1.25 10.28% 58.62%

Amer. Capital Ltd. $4,671.90 2.40 13.66% 51.65%

Apollo Investment $2,333.90 1.35 10.57% 54.87%

Blackstone Group LP $6,989.50 1.40 10.72% 99.72%

Capital Trust $4,275.90 2.00 12.48% 1.21%

CapitalSource $2,850.40 1.70 11.60% 63.28%

Fifth Street Finance Corp $1,162.20 1.20 10.13% 60.16%

Fortress Investment $2,111.20 2.20 13.07% 86.85%

Clear Channel Outdoor Holding $6,842.70 1.55 11.16% 62.53%
Digital Generation Inc $328.80 1.25 10.28% 100.00%

Harte-Hanks $809.80 1.00 9.55% 76.17%

Interpublic Group $6,127.40 1.15 9.99% 71.65%

Int'l Commercial Television $1.70 0.85 9.11% 64.71%

Klever Marketing Inc $1.50 0.20 7.20% 93.33%

Lamar Advertising $4,901.30 1.50 11.02% 50.85%

Marchex Inc. $203.80 1.10 9.84% 100.00%

mktg inc. $7.70 0.75 8.81% 67.53%

Monster Worldwide $1,095.60 1.35 10.57% 88.64%

MSGI Security Solutions Inc $15.40 0.85 9.11% 5.84%

National CineMedia $1,529.10 1.20 10.13% 44.61%

Omnicom Group $15,154.60 1.00 9.55% 79.04%

Onstream Media Corporation $10.20 0.75 8.81% 56.86%

Valassis Communic. $1,598.40 2.00 12.48% 55.81%

ValueClick Inc. $1,361.30 1.25 10.28% 100.00%

VisionChina Media Inc $230.40 1.10 9.84% 47.18%

Wilhelmina International Corp $26.50 0.75 8.81% 97.74%

WPP PLC ADR $18,929.20 1.20 10.13% 68.24%

AMN Healthcare $404.90 1.00 9.55% 45.89%

Barrett Bus. Svcs $198.50 0.85 9.11% 99.75%

CDI Corp. $282.40 1.20 10.13% 95.08%

Command Center Inc $11.60 0.65 8.52% 99.14%

Computer Task Group $215.00 0.90 9.25% 100.00%

Cross Country Health. $226.40 1.00 9.55% 76.33%

enherent Corp $4.10 0.10 6.90% 12.20%

Gen'l Employment Ent. $8.40 0.80 8.96% 100.00%

Heidrick & Struggles $396.40 1.00 9.55% 100.00%

Hudson Highland Group Inc. $166.20 1.45 10.87% 99.22%

Insperity Inc. $673.60 1.10 9.84% 100.00%

Kelly Services 'A' $589.50 1.20 10.13% 86.63%

Kforce Inc $469.70 1.20 10.13% 99.55%

Korn/Ferry Int'l $828.10 1.15 9.99% 100.00%

Manpower Inc. $3,637.80 1.25 10.28% 80.81%

Mastech Holdings Inc $13.60 0.80 8.96% 100.00%

On Assignment $499.70 1.50 11.02% 86.63%

Robert Half Int'l $4,050.40 1.10 9.84% 99.96%

TrueBlue Inc. $548.10 1.30 10.43% 99.95%

Volt Info. Sciences $234.90 1.55 11.16% 48.79%

Workstream Inc $4.10 0.50 8.08% 60.98%

1-800-FLOWERS.COM $188.40 1.55 11.16% 75.69%

4net Software Inc $0.90 0.55 8.23% 100.00%

Amazon.com $82,207.60 1.05 9.69% 99.09%
Amer. Reprographics Co. $464.80 1.20 10.13% 48.45%

American Independence Corp $35.70 0.50 8.08% 100.00%

ARI Network Services $15.60 0.60 8.37% 64.10%

Arkados Group Inc $18.80 0.90 9.25% 6.91%

Arrowhead Research Corp. $31.40 1.25 10.28% 96.18%

Atrinsic Inc $0.10 1.15 9.99% 100.00%

Attunity Ltd $25.90 0.20 7.20% 88.42%

Autobytel Inc $42.80 1.00 9.55% 88.32%

Auxilio Inc. $15.60 0.80 8.96% 99.36%

B.O.S. Better OnLine Solution $12.60 0.75 8.81% 15.08%

Baidu Inc. $40,221.10 1.35 10.57% 100.00%

Banks.com Inc $1.80 1.40 10.72% 55.56%

Bingo.com Ltd. $19.20 0.50 8.08% 100.00%

Blastgard International Inc $1.60 1.40 10.72% 56.25%

Blue Nile $531.90 1.20 10.13% 99.87%

Bonds.Com Group Inc. $9.20 0.65 8.52% 56.52%

Bontan Corporation Inc $3.10 1.35 10.57% 100.00%

Bridgeline Digital Inc $13.90 1.00 9.55% 60.43%

Cavico Corporation $61.60 0.50 8.08% 0.16%

ComF5 International inc $1.30 0.45 7.93% 23.08%

Commtouch Software Ltd $77.30 0.95 9.40% 100.00%

Ctrip.com Int'l ADR $3,419.10 1.20 10.13% 100.00%

Debt Resolve Inc. $10.30 1.10 9.84% 89.32%

DecisionPoint Systems Inc. $1.40 0.70 8.67% 92.86%

Deltathree.com $4.10 1.15 9.99% 53.66%

Destiny Media Technologies Inc $20.70 0.55 8.23% 100.00%

Dice Holdings Inc $606.00 1.30 10.43% 93.23%

EarthLink Inc. $1,279.40 0.70 8.67% 53.54%

EasyLink Services Intl. $234.70 0.90 9.25% 53.86%

eBay Inc. $41,300.80 1.10 9.84% 95.66%

EDGAR Online Inc $13.90 1.10 9.84% 89.93%

eDiets.com Inc $5.00 0.45 7.93% 80.00%

eDoorways International Corp $110.00 0.10 6.90% 92.82%

eGain Communications Corp $174.50 0.70 8.67% 94.27%

eHealth Inc. $301.70 0.90 9.25% 100.00%

eLong Inc $336.10 0.90 9.25% 100.00%

EnXnet Inc. $4.40 0.50 8.08% 79.55%

Expedia Inc. $5,683.50 1.15 9.99% 69.00%

Forlink Software Corporation $1.60 0.25 7.34% 75.00%

GeoGlobal Resources Inc $18.20 1.50 11.02% 100.00%

GigaMedia Ltd. $58.70 1.35 10.57% 74.11%

GlobalSCAPE Inc $31.90 1.10 9.84% 100.00%
Google Inc. $207,334.80 0.90 9.25% 98.33%

Green Energy Management Svcs. $4.40 0.65 8.52% 100.00%

GSV Inc $0.60 1.30 10.43% 16.67%

Harris Interactive Inc $39.70 1.05 9.69% 72.80%

HealthWarehouse.com Inc $47.10 0.55 8.23% 98.73%

IA Global Inc $1.00 1.05 9.69% 80.00%

IAC/InterActiveCorp $3,564.00 0.75 8.81% 97.17%

IceWEB Inc. $23.60 0.95 9.40% 93.22%

ICG Group Inc $321.80 1.35 10.57% 93.75%

Information Architects Corp $5.50 0.05 6.76% 100.00%

InfoSpace Inc. $450.00 0.90 9.25% 99.96%

Internet America Inc $4.50 0.45 7.93% 77.78%

Int'l. Card Establishment Inc $1.00 0.60 8.37% 40.00%

Inuvo Inc $17.20 1.10 9.84% 50.58%

iParty Corp. $6.50 0.75 8.81% 52.31%

iPass Inc $78.80 1.00 9.55% 100.00%

KeyOn Communications Holdings $6.50 0.55 8.23% 15.38%

Kingold Jewelry Inc $61.20 0.95 9.40% 90.03%

KIT Digital Inc $395.70 1.05 9.69% 98.33%

Ku6 Media Co. Ltd. $21.50 0.85 9.11% 100.00%

Lexon Technologies Inc $2,503.80 0.80 8.96% 99.96%

Limelight Networks Inc $344.60 1.50 11.02% 99.19%

LiveDeal Inc $3.00 0.70 8.67% 96.67%

LookSmart Ltd. $23.80 0.70 8.67% 92.86%

LoopNet Inc. $611.30 0.80 8.96% 100.00%

MagicJack VocalTec Ltd. $31.70 0.80 8.96% 100.00%

Market Leader Inc $60.90 0.65 8.52% 100.00%

Merriman Holdings Inc $2.70 0.75 8.81% 44.44%

Move Inc $244.70 1.20 10.13% 100.00%

Netease.com Inc ADS $5,566.90 1.00 9.55% 98.20%

Netflix Inc. $4,076.90 0.95 9.40% 95.09%

New Mexico Software Inc $2.90 0.10 6.90% 100.00%

NIC Inc $833.00 1.15 9.99% 100.00%

Northcore Technologies Inc $19.90 0.30 7.49% 94.97%

OmniComm Systems Inc $16.60 0.15 7.05% 21.08%

Online Resources Corp $113.10 1.10 9.84% 67.46%

Onvia.com Inc $23.00 0.70 8.67% 100.00%

Orbitz Worldwide $890.90 1.55 11.16% 44.77%

Overstock.com $228.60 1.50 11.02% 79.53%

Pacific WebWorks Inc $2.00 0.80 8.96% 100.00%

Paid Inc $60.30 1.05 9.69% 100.00%

Payment Data Systems Inc $13.80 0.40 7.78% 100.00%
Perficient Inc $278.80 1.25 10.28% 100.00%

Pipeline Data Inc $43.60 0.75 8.81% 2.75%

priceline.com $24,356.90 1.00 9.55% 98.04%

ProtoSource Corp $2.60 0.90 9.25% 3.85%

Quepasa corporation $56.00 1.00 9.55% 88.75%

Quotemedia.Com Inc $4.90 0.75 8.81% 91.84%

Radview Software Ltd $1.80 0.45 7.93% 44.44%

Raptor Networks Tech. Inc $11.70 0.80 8.96% 7.69%

Rediff.com India Limited $205.60 1.60 11.31% 100.00%

RoomLinX Inc $16.20 1.75 11.75% 91.36%

S1 Corporation $533.70 0.85 9.11% 99.06%

Saba Software Inc $235.60 0.95 9.40% 99.49%

Selectica Inc $11.40 0.55 8.23% 62.28%

Sina Corporation $3,408.90 1.20 10.13% 97.10%

Sitestar Corp $1.60 0.65 8.52% 43.75%

Smart Online Inc $42.60 0.45 7.93% 60.80%

Sohu.com Inc. $1,937.80 1.25 10.28% 100.00%

Stamps.com Inc $387.60 0.75 8.81% 100.00%

Support.com Inc $81.50 1.00 9.55% 100.00%

TechTarget $245.30 1.25 10.28% 100.00%

TheStreet.com Inc $57.00 1.05 9.69% 100.00%

Travelzoo Inc. $434.30 1.10 9.84% 100.00%

Tree Top Industries Inc $11.20 0.25 7.34% 73.21%

tree.com Inc $158.60 1.25 10.28% 36.57%

Trimax Corp. $0.40 0.95 9.40% 25.00%

Tucows Inc. $41.40 0.55 8.23% 96.86%

United Online $759.20 1.05 9.69% 66.00%

USCorp $11.30 1.10 9.84% 67.26%

Validian Corporation $8.90 0.60 8.37% 28.09%

VeriSign Inc. $6,302.00 0.90 9.25% 90.77%

Vertro Inc $8.50 1.65 11.46% 100.00%

Viral Genetics Inc $16.90 0.50 8.08% 88.17%

ViryaNet Ltd $3.70 1.20 10.13% 45.95%

Xcorporeal Inc $0.20 0.80 8.96% 100.00%

XFormity Technologies Inc $2.60 0.60 8.37% 61.54%

XO Group $235.50 1.00 9.55% 100.00%

Yahoo! Inc. $19,985.30 1.00 9.55% 99.25%

ZAP.COM Corp. $7.50 0.20 7.20% 100.00%

Akamai Technologies $5,678.20 1.20 10.13% 100.00%

Ariba Inc. $2,752.90 1.25 10.28% 100.00%

Assured Pharmacy Inc $3.60 0.50 8.08% 55.56%

Bidz.com Inc $7.80 1.05 9.69% 100.00%
Check Point Software $11,449.60 0.80 8.96% 100.00%

Concur Techn. $3,003.80 1.20 10.13% 92.41%

Constant Contact Inc. $706.20 0.95 9.40% 100.00%

Crexendo Inc $28.20 1.05 9.69% 100.00%

Digital River $916.40 1.05 9.69% 61.39%

Ebix Inc $806.40 1.10 9.84% 95.59%

Hackett Group Inc $153.40 1.00 9.55% 100.00%

Informatica Corp. $4,113.20 0.95 9.40% 95.12%

Innovative Software Techs Inc $5.70 0.50 8.08% 87.72%

Liquidity Services Inc $1,047.40 1.05 9.69% 100.00%

Live Current Media Inc $1.40 0.85 9.11% 64.29%

Lyris Inc $18.60 0.85 9.11% 98.39%

Maydao Corp $0.40 0.45 7.93% 75.00%

Mercadolibre Inc $3,689.70 1.50 11.02% 99.99%

NetSuite Inc $2,769.80 1.15 9.99% 99.81%

Odimo Inc $1.70 1.45 10.87% 100.00%

Open Text Corp. $3,164.40 0.90 9.25% 90.60%

Pendrell Corp $703.90 1.30 10.43% 97.88%

Pfsweb Inc $58.10 1.30 10.43% 64.89%

Rackspace Hosting $5,790.30 1.25 10.28% 97.72%

RightNow Technologies Inc $1,586.50 1.25 10.28% 88.97%

RRSat Global Com. Network Ltd $68.50 0.75 8.81% 100.00%

salesforce.com $14,118.70 1.10 9.84% 96.65%

Sapient Corp. $1,718.90 1.20 10.13% 100.00%

Satyam Computer Services Ltd $830.40 1.40 10.72% 94.47%

Shutterfly Inc $870.10 1.30 10.43% 100.00%

Solera Hldgs. $4,270.00 0.80 8.96% 75.54%

StarTek Inc. $28.00 1.15 9.99% 100.00%

SuccessFactors $3,315.00 1.30 10.43% 100.00%

SWK Holdings Corp $32.90 0.75 8.81% 100.00%

TIBCO Software $3,871.00 1.05 9.69% 98.96%

US Auto Parts Network Inc $171.00 0.85 9.11% 85.85%

Websense Inc. $789.70 1.05 9.69% 91.52%

Accenture Plc $36,326.60 0.85 9.11% 99.99%

ACI Worldwide $1,044.60 0.95 9.40% 92.82%

Acxiom Corp. $1,400.70 1.00 9.55% 69.85%

Amdocs Ltd. $5,332.30 0.90 9.25% 96.25%

Analysts Int'l $28.60 0.90 9.25% 100.00%

ATA Inc $195.60 0.85 9.11% 100.00%

ATS Corp $88.30 0.60 8.37% 82.11%

Automatic Data Proc. $26,319.60 0.80 8.96% 99.85%

BluePhoenix Solutions Ltd $31.30 1.65 11.46% 53.04%
CACI Int'l $1,904.40 0.80 8.96% 78.48%

CIBER Inc. $383.30 1.35 10.57% 76.94%

Cognizant Technology $19,393.80 1.10 9.84% 100.00%

Computer Sciences $6,640.00 0.95 9.40% 61.16%

Cover-All Tech Inc $42.60 0.85 9.11% 99.06%

CSG Systems Int'l $852.80 0.80 8.96% 56.06%

CSP Inc. $11.90 0.75 8.81% 99.16%

Daegis Inc $53.10 0.70 8.67% 49.91%

DealerTrack Hldgs. $1,137.50 1.15 9.99% 99.96%

DST Systems $3,250.80 1.00 9.55% 62.80%

Dynamics Research Corp. $138.60 0.75 8.81% 84.13%

Emtec Inc. $32.10 0.30 7.49% 15.26%

ePlus Inc $324.50 0.80 8.96% 71.22%

Fair Isaac $1,926.20 1.10 9.84% 73.00%

Fiserv Inc. $11,615.30 0.95 9.40% 71.11%

Henry (Jack) & Assoc. $3,081.50 0.85 9.11% 95.00%

Infosys Techn. ADR $29,177.20 1.05 9.69% 100.00%

Jacada Ltd. $7.50 0.60 8.37% 100.00%

Lionbridge Technologies Inc $163.90 1.50 11.02% 84.93%

Manhattan Assoc. $847.40 0.85 9.11% 100.00%

ManTech Int'l 'A' $1,403.60 0.75 8.81% 85.75%

Mattersight Corp. $79.60 0.85 9.11% 96.98%

MIND C.T.I. Ltd $35.50 0.80 8.96% 100.00%

Network Equip. Tech. $67.40 1.35 10.57% 49.11%

Paychex Inc. $10,683.00 0.85 9.11% 100.00%

PC Mall Inc $128.00 1.60 11.31% 56.02%

Pinnacle Data Systems $19.10 1.00 9.55% 98.43%

Radware Ltd. $620.60 0.95 9.40% 100.00%

SEI Investments $3,200.50 1.05 9.69% 97.03%

SofTech Inc $12.10 0.70 8.67% 9.09%

Taleo Corp. $1,608.40 1.40 10.72% 99.99%

Technology Solutions $0.40 0.50 8.08% 100.00%

Tier Technologies $64.90 1.00 9.55% 100.00%

TSR INC $8.10 0.50 8.08% 100.00%

VanceInfo Technologies Inc $405.40 1.20 10.13% 99.26%

Velocity Express Corp $55.70 1.30 10.43% 0.18%

Virtusa Corp $378.70 1.00 9.55% 99.47%

WidePoint Corporation $46.00 1.10 9.84% 97.17%

Wipro Limited $25,507.90 1.20 10.13% 95.83%

Wireless Ronin Tech Inc $21.50 1.40 10.72% 100.00%

Wizzard Software Corp $14.20 0.75 8.81% 91.55%

Zanett Inc $15.90 1.15 9.99% 14.47%
8x8 Inc $247.70 1.00 9.55% 100.00%

AboveNet $1,726.30 0.80 8.96% 97.12%

Allot Communications Ltd $403.80 1.00 9.55% 100.00%

Alvarion Ltd $58.50 1.15 9.99% 96.92%

Amer. Tower 'A' $29,191.50 0.90 9.25% 80.86%

Arc Wireless Solutions Inc $9.20 0.60 8.37% 98.91%

Aruba Networks Inc $1,969.80 1.35 10.57% 100.00%

Aviat Networks Inc $129.30 1.00 9.55% 88.94%

Brightpoint Inc. $797.30 1.30 10.43% 88.66%

CalAmp Corp. $149.30 1.20 10.13% 91.96%

Ceragon Networks Ltd $288.10 1.25 10.28% 100.00%

China GrenTech Corp $172.30 1.45 10.87% 32.04%

CLST Holdings Inc $34.40 0.30 7.49% 0.58%

Comarco Inc. $2.60 0.60 8.37% 61.54%

Crown Castle Int'l $19,399.10 1.20 10.13% 65.06%

DSP Group $122.50 1.10 9.84% 100.00%

Echelon Corp. $238.00 1.20 10.13% 90.00%

EDCI Holdings Inc $36.00 0.75 8.81% 87.50%

Finisar Corp. $1,581.20 1.90 12.19% 97.47%

Glentel Inc. $399.40 0.75 8.81% 90.96%

Globecomm Systems $338.00 1.05 9.69% 92.07%

I.D. Systems Inc. $58.70 0.85 9.11% 100.00%

InterDigital Inc. $1,894.80 1.00 9.55% 99.97%

Intermec Inc. $416.00 1.15 9.99% 100.00%

Itron Inc. $2,040.30 1.15 9.99% 70.05%

NextWave Wireless Inc $807.00 1.55 11.16% 0.32%

Novatel Wireless Inc $97.30 1.20 10.13% 99.79%

Openwave Systems $141.00 1.20 10.13% 100.00%

ORBCOMM Inc. $137.50 1.35 10.57% 98.98%

Powerwave Techn. $270.70 1.15 9.99% 24.12%

Research in Motion $7,334.20 1.30 10.43% 100.00%

RF Micro Devices $1,734.70 1.35 10.57% 89.55%

SBA Communications $7,446.60 1.25 10.28% 62.03%

Sierra Wireless Inc $207.70 1.25 10.28% 99.71%

Smith Micro Software $40.80 1.25 10.28% 100.00%

Strasbaugh Inc $2.20 0.65 8.52% 100.00%

Superconductor Tech. $42.20 1.40 10.72% 100.00%

Tekelec $756.90 1.05 9.69% 100.00%

Telular Corp. $114.90 0.95 9.40% 100.00%

TerreStar Corporation $956.00 1.75 11.75% 0.15%

USA Mobility Inc $313.00 0.75 8.81% 100.00%

ViaSat Inc. $2,348.00 0.95 9.40% 85.77%
Wireless Telecom. $30.80 1.25 10.28% 90.91%

Zebra Techn. 'A' $1,905.90 1.00 9.55% 100.00%

Advisory Board $1,210.50 0.80 8.96% 100.00%

Alliance Data Sys. $8,041.10 1.10 9.84% 66.06%

Arbitron Inc. $1,024.90 0.90 9.25% 94.83%

Cinedigm Digital Cinema Corp $326.70 1.10 9.84% 16.47%

comScore Inc $662.10 1.25 10.28% 98.08%

Corporate Executive $1,289.80 0.95 9.40% 100.00%

CoStar Group $1,685.40 1.00 9.55% 100.00%

Dun & Bradstreet $4,576.90 0.75 8.81% 78.73%

Equifax Inc. $5,697.10 0.90 9.25% 82.45%

FactSet Research $4,011.00 1.00 9.55% 100.00%

Forrester Research $775.80 0.75 8.81% 100.00%

Gartner Inc. $3,547.40 1.10 9.84% 93.79%

IHS Inc. $5,785.60 0.90 9.25% 94.91%

Intersections Inc $178.80 0.70 8.67% 97.20%

Local.com Corporation $57.20 1.75 11.75% 87.76%

Moody's Corp. $8,843.10 1.25 10.28% 85.98%

Thomson Reuters $29,766.20 0.75 8.81% 74.74%

TRX Inc $27.90 0.65 8.52% 82.80%

WebMediaBrands Inc. $101.20 1.30 10.43% 19.76%

3M Company $62,199.30 0.80 8.96% 91.23%

ABB Ltd $44,618.60 1.35 10.57% 94.77%

Acorn International Inc $134.90 0.85 9.11% 98.37%

American International Indust $9.70 0.60 8.37% 30.93%

Ametek Inc. $7,851.30 1.00 9.55% 85.12%

AMREP Corp. $60.30 1.00 9.55% 60.20%

Barnes Group $1,682.00 1.30 10.43% 78.73%

BCB Holdings Ltd $171.80 0.65 8.52% 22.12%

Brady Corp. $2,054.80 1.10 9.84% 80.86%

Brookfield Infrastructure Ptnr $8,965.70 1.05 9.69% 48.37%

Burke Mills Inc $0.50 0.75 8.81% 20.00%

Butler Natl Corp $27.70 0.85 9.11% 75.45%

Carlisle Cos. $3,207.20 1.05 9.69% 85.22%

Chemed Corp. $1,199.00 0.75 8.81% 86.72%

China Direct Inc $39.10 1.60 11.31% 85.42%

China Infrastructure Invsmt. $547.70 1.45 10.87% 3.80%

China Metro-Rural Holdings Lt $98.40 1.20 10.13% 5.79%

China Natural Resources Inc $305.80 1.30 10.43% 59.16%

Compass Diversified Hldg $704.80 1.10 9.84% 86.28%

Crane Co. $3,068.60 1.35 10.57% 86.97%

Danaher Corp. $35,069.30 1.00 9.55% 91.95%
Darling Intl Inc $2,261.00 1.35 10.57% 68.60%

Elron Electronic Inds. Ltd. $121.30 1.20 10.13% 96.13%

Elxsi Corporation $14.80 0.75 8.81% 75.68%

EnPro Industries Inc. $1,081.40 1.00 9.55% 64.39%

ESCO Technologies $924.50 1.05 9.69% 83.34%

Fortune Indsustries Inc $5.30 0.95 9.40% 92.45%

GATX Corp. $5,228.10 1.20 10.13% 39.24%

GenCorp Inc. $713.10 1.35 10.57% 44.93%

Gendis Inc. $53.60 0.95 9.40% 79.48%

Gen'l Electric $669,200.20 1.20 10.13% 28.48%

Glen Rose Petroleum Corp $10.20 0.80 8.96% 60.78%

GP Strategies Corp $254.50 0.90 9.25% 100.00%

Graymark Healthcare Inc $57.70 0.55 8.23% 16.12%

Griffon Corp. $1,105.60 1.20 10.13% 52.60%

Handy & Harman Ltd. $301.90 0.65 8.52% 42.30%

Harbinger Group Inc. $2,722.10 0.60 8.37% 21.24%

Heckman Corp $840.60 0.80 8.96% 96.23%

Honeywell Int'l $48,907.90 1.15 9.99% 86.42%

IGI Laboratories Inc $41.20 0.85 9.11% 99.76%

Ingersoll-Rand $13,405.10 1.20 10.13% 72.52%

Kadant Inc. $291.70 1.20 10.13% 92.18%

Kaman Corp. $792.50 1.15 9.99% 93.93%

Katy Industries Inc $25.50 0.75 8.81% 5.10%

Koppers Holdings Inc $1,013.80 1.65 11.46% 70.76%

Leucadia National $7,182.30 1.40 10.72% 78.19%

LGL Group Inc $19.10 0.85 9.11% 96.34%

Li-ion Motors Corporation $5.50 0.40 7.78% 76.36%

M & F Worldwide $2,734.40 1.35 10.57% 17.69%

Mace Security Intl $9.10 0.65 8.52% 91.21%

Maui Ld & Pineapple Co Inc. $114.50 1.20 10.13% 60.52%

Millenium Prime Inc $3.80 0.20 7.20% 26.32%

Myers Inds. $524.60 1.45 10.87% 84.03%

NACCO Inds. 'A' $1,157.60 1.55 11.16% 66.18%

National Presto Ind. $669.60 0.95 9.40% 100.00%

Nobility Homes Inc. $21.10 0.70 8.67% 100.00%

Omagine Inc. $21.40 0.10 6.90% 97.20%

Parker-Hannifin $13,281.60 1.15 9.99% 86.62%

Park-Ohio $544.10 1.65 11.46% 41.48%

Patriot Transportation Holdin $276.70 0.75 8.81% 75.68%

Pentair Inc. $3,954.30 1.15 9.99% 82.11%

PICO Hldgs Inc $509.80 1.15 9.99% 91.04%

PositiveID Corporation $6.20 1.00 9.55% 100.00%
Raven Inds. $1,139.70 1.15 9.99% 100.00%

Regency Affiliates Inc $20.20 0.50 8.08% 99.50%

Safeguard Scientifics $399.00 1.40 10.72% 80.98%

Seaboard Corp. $2,695.40 1.00 9.55% 93.63%

SinoCoking Coal and Coke Chem $109.30 1.40 10.72% 44.56%

SinoCubate Inc $0.40 0.50 8.08% 100.00%

Skyline Corp. $39.40 1.10 9.84% 100.00%

SNC Lavalin Group Inc. $10,640.40 1.10 9.84% 68.64%

SPX Corp. $4,286.60 1.30 10.43% 72.06%

Standex Int'l $492.50 1.10 9.84% 89.52%

Taubman Centers Inc. $6,273.60 1.30 10.43% 57.65%

Teleflex Inc. $3,439.20 0.85 9.11% 73.33%

Textron Inc. $11,144.60 1.65 11.46% 46.50%

The Andersons Inc $1,372.70 1.00 9.55% 60.49%

TriMas Corp $1,116.60 1.70 11.60% 55.70%

Tyco Int'l $25,750.10 1.05 9.69% 83.74%

Tyler Technologies Corp. $919.60 0.70 8.67% 97.12%

U.S. Energy Corp. $89.20 1.10 9.84% 99.33%

United Capital Corp. $190.20 1.00 9.55% 80.07%

United Technologies $76,895.50 1.00 9.55% 86.62%

Valhi Inc. $7,531.40 1.55 11.16% 87.51%

Valmont Inds. $2,929.50 1.30 10.43% 83.69%

Viad Corp. $359.00 1.10 9.84% 97.49%

Westaim Corp $49.00 0.55 8.23% 100.00%

Whirlpool Corp. $6,351.60 1.30 10.43% 60.50%

Worldwide Energy & Manu. USA $6.30 0.70 8.67% 31.75%

Xinhua Sports & Entertainment $75.80 1.60 11.31% 6.73%

State and Local Government

Federal Government

Weighted Avg $ 9,747,865 1.2035 10.14% 58.16%
Building Type Chain % of Mkt

HealthCare 100%

Education 100%

Office 100%

Basis 

Spread

0.00 0.25 0.50%

0.25 0.50 1.00%

0.50 0.65 1.50%

0.65 0.80 2.00%

0.80 0.90 2.50%

0.90 1.00 3.00%

1.00 10.00 4.00%

al Calculation

INTEREST RATE PREMIUM,

Local Non-Chain Establishments

TIONER DISCOUNT RATES

Notes about derivation

odaran Online 

Cost of Debt Lookup Table 

(Based on Standard Deviation in 

Stock Prices)4

Standard Deviation 

Interval

securities. Data source: U.S. Federal Reserve. Hyperlink 

 the risk free rate.

dex from Damodaran. 

Domestic Product.
n's 1/1/2012 posting.

Std Dev in 

Stock

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

40.48% 7.61% 38.33% 4.69% 0.00% 9.99% 5.98%

75.48% 8.61% 0.00% 8.61% 24.48% 10.20% 6.19%

59.52% 8.11% 0.69% 8.05% 0.00% 11.16% 7.11%

44.05% 7.61% 0.00% 7.61% 57.18% 8.57% 4.61%

57.77% 8.11% 26.84% 5.93% 0.00% 9.99% 5.98%

51.05% 8.11% 0.00% 8.11% 91.12% 8.25% 4.31%

65.19% 8.61% 43.80% 4.84% 0.00% 8.37% 4.42%

22.83% 7.11% 38.05% 4.41% 11.75% 8.17% 4.22%

37.09% 7.61% 0.00% 7.61% 0.00% 9.25% 5.27%

109.56% 10.61% 0.00% 10.61% 95.41% 10.52% 6.50%

71.27% 8.61% 26.43% 6.33% 0.00% 9.69% 5.70%

32.88% 7.61% 34.50% 4.98% 0.00% 9.25% 5.27%

175.95% 10.61% 0.00% 10.61% 72.00% 10.35% 6.33%

40.80% 7.61% 1.26% 7.51% 0.00% 8.81% 4.85%

28.05% 7.61% 15.14% 6.46% 26.38% 8.41% 4.46%

28.02% 7.61% 26.46% 5.60% 26.32% 8.29% 4.35%

59.15% 8.11% 0.00% 8.11% 8.19% 9.02% 5.05%

118.96% 10.61% 0.00% 10.61% 0.00% 8.81% 4.85%

48.79% 7.61% 32.95% 5.10% 4.74% 9.20% 5.22%

25.64% 7.61% 36.81% 4.81% 15.06% 8.33% 4.39%

63.23% 8.11% 0.00% 8.11% 0.00% 9.55% 5.56%

53.84% 8.11% 0.00% 8.11% 0.00% 8.96% 4.99%

46.27% 7.61% 0.00% 7.61% 0.08% 10.87% 6.83%

30.76% 7.61% 32.94% 5.10% 33.91% 7.85% 3.92%

68.89% 8.61% 1.80% 8.46% 1.17% 7.79% 3.87%

68.92% 8.61% 37.50% 5.38% 14.59% 10.19% 6.18%

31.83% 7.61% 11.86% 6.71% 15.42% 8.86% 4.90%

37.13% 7.61% 0.00% 7.61% 0.00% 9.11% 5.13%

65.77% 8.61% 60.00% 3.44% 69.30% 5.27% 1.44%

43.38% 7.61% 0.00% 7.61% 0.07% 10.43% 6.40%

28.68% 7.61% 40.50% 4.53% 41.64% 6.51% 2.63%

90.18% 9.61% 0.00% 9.61% 3.73% 8.42% 4.47%

44.26% 7.61% 0.00% 7.61% 0.08% 10.43% 6.40%

rn.nyu.edu/~adamodar/. Values found by downloading 

d Average, Health Care Crystal Ball
49.61% 7.61% 0.00% 7.61% 0.00% 9.84% 5.84%

87.08% 9.11% 35.32% 5.89% 37.68% 7.71% 3.79%

103.13% 10.61% 0.00% 10.61% 0.13% 8.82% 4.85%

46.55% 7.61% 0.00% 7.61% 0.00% 8.52% 4.57%

82.99% 9.11% 2.22% 8.91% 26.24% 8.95% 4.98%

41.37% 7.61% 0.00% 7.61% 0.00% 8.96% 4.99%

200.82% 10.61% 0.00% 10.61% 16.13% 9.47% 5.48%

49.72% 7.61% 14.26% 6.53% 0.08% 9.84% 5.84%

20.67% 7.11% 28.09% 5.11% 0.32% 8.36% 4.41%

72.01% 8.61% 0.00% 8.61% 4.38% 11.19% 7.14%

45.31% 7.61% 35.68% 4.90% 6.69% 9.24% 5.26%

30.58% 7.61% 36.18% 4.86% 24.35% 8.52% 4.56%

25.45% 7.61% 30.08% 5.32% 2.98% 9.14% 5.16%

41.25% 7.61% 32.63% 5.13% 8.11% 9.05% 5.08%

176.17% 10.61% 0.00% 10.61% 16.00% 9.35% 5.36%

117.07% 10.61% 0.00% 10.61% 99.00% 10.60% 6.57%

73.06% 8.61% 0.00% 8.61% 48.13% 8.49% 4.53%

157.17% 10.61% 0.00% 10.61% 0.00% 9.25% 5.27%

60.86% 8.11% 0.00% 8.11% 7.26% 9.99% 5.98%

31.80% 7.61% 26.41% 5.60% 33.06% 7.85% 3.92%

39.10% 7.61% 26.34% 5.61% 0.00% 8.81% 4.85%

128.08% 10.61% 0.00% 10.61% 0.00% 11.46% 7.40%

15.93% 7.11% 21.10% 5.61% 8.61% 8.27% 4.32%

28.48% 7.61% 31.16% 5.24% 14.66% 7.91% 3.98%

336.29% 10.61% 0.00% 10.61% 57.14% 10.09% 6.08%

25.38% 7.61% 26.72% 5.58% 30.00% 8.05% 4.11%

114.26% 10.61% 25.68% 7.89% 22.45% 9.40% 5.42%

31.63% 7.61% 53.92% 3.51% 0.47% 8.93% 4.97%

244.27% 10.61% 0.00% 10.61% 92.86% 10.42% 6.40%

29.40% 7.61% 31.86% 5.19% 0.02% 9.40% 5.41%

25.29% 7.61% 30.81% 5.27% 17.23% 8.20% 4.26%

51.77% 8.11% 42.39% 4.67% 49.58% 7.28% 3.37%

400.00% 10.61% 0.00% 10.61% 9.09% 8.18% 4.23%

34.62% 7.61% 37.73% 4.74% 2.00% 8.16% 4.22%

95.50% 9.61% 0.00% 9.61% 0.00% 9.99% 5.98%

32.92% 7.61% 34.60% 4.98% 0.00% 9.11% 5.13%

41.83% 7.61% 28.84% 5.42% 12.38% 8.52% 4.57%

26.19% 7.61% 36.59% 4.83% 4.72% 7.65% 3.72%

397.15% 10.61% 0.00% 10.61% 0.00% 10.13% 6.12%

32.62% 7.61% 10.35% 6.82% 0.19% 9.98% 5.97%

100.84% 10.61% 0.00% 10.61% 0.00% 9.55% 5.56%

400.00% 10.61% 0.00% 10.61% 42.86% 9.25% 5.27%

93.60% 9.61% 0.00% 9.61% 0.00% 11.75% 7.68%

42.77% 7.61% 32.69% 5.12% 0.32% 9.68% 5.68%
77.68% 8.61% 0.00% 8.61% 0.04% 8.67% 4.71%

96.15% 9.61% 0.00% 9.61% 0.00% 9.55% 5.56%

65.98% 8.61% 0.00% 8.61% 3.92% 9.65% 5.66%

39.41% 7.61% 40.05% 4.56% 0.00% 9.84% 5.84%

204.42% 10.61% 0.00% 10.61% 6.68% 9.62% 5.62%

37.68% 7.61% 50.87% 3.74% 0.00% 9.40% 5.41%

25.42% 7.61% 39.07% 4.64% 10.47% 8.24% 4.30%

57.59% 8.11% 0.00% 8.11% 0.00% 9.69% 5.70%

400.00% 10.61% 0.00% 10.61% 1.85% 9.71% 5.71%

21.11% 7.11% 36.67% 4.50% 13.88% 8.59% 4.64%

225.09% 10.61% 0.00% 10.61% 30.42% 9.97% 5.97%

32.88% 7.61% 37.38% 4.77% 13.33% 8.15% 4.21%

34.53% 7.61% 0.00% 7.61% 13.34% 9.03% 5.06%

22.61% 7.11% 25.26% 5.31% 2.60% 8.72% 4.76%

63.73% 8.11% 0.00% 8.11% 14.08% 8.97% 5.00%

51.90% 8.11% 0.00% 8.11% 0.00% 8.67% 4.71%

227.01% 10.61% 0.00% 10.61% 0.00% 10.13% 6.12%

18.42% 7.11% 31.91% 4.84% 6.99% 8.67% 4.71%

139.04% 10.61% 0.00% 10.61% 5.75% 9.47% 5.48%

38.45% 7.61% 20.64% 6.04% 13.00% 9.22% 5.24%

198.94% 10.61% 0.00% 10.61% 5.97% 9.33% 5.35%

101.82% 10.61% 0.00% 10.61% 4.87% 10.16% 6.14%

31.89% 7.61% 30.74% 5.27% 11.49% 8.54% 4.58%

33.82% 7.61% 33.60% 5.05% 0.00% 8.81% 4.85%

77.65% 8.61% 0.00% 8.61% 27.22% 8.76% 4.80%

44.64% 7.61% 0.00% 7.61% 0.73% 9.68% 5.68%

44.06% 7.61% 33.24% 5.08% 0.00% 9.25% 5.27%

109.14% 10.61% 0.00% 10.61% 6.69% 8.39% 4.44%

76.50% 8.61% 0.00% 8.61% 0.00% 10.13% 6.12%

57.60% 8.11% 0.00% 8.11% 0.14% 9.40% 5.41%

106.67% 10.61% 0.00% 10.61% 0.00% 9.69% 5.70%

150.08% 10.61% 0.00% 10.61% 84.00% 10.06% 6.05%

144.54% 10.61% 0.00% 10.61% 0.00% 8.96% 4.99%

58.02% 8.11% 0.00% 8.11% 5.33% 9.47% 5.48%

33.49% 7.61% 28.48% 5.44% 6.91% 8.72% 4.76%

20.67% 7.11% 22.80% 5.49% 22.18% 8.08% 4.14%

32.92% 7.61% 34.50% 4.98% 2.58% 8.86% 4.89%

46.71% 7.61% 32.57% 5.13% 0.00% 9.84% 5.84%

98.30% 9.61% 60.00% 3.84% 7.94% 6.93% 3.04%

31.65% 7.61% 0.00% 7.61% 0.00% 9.11% 5.13%

57.50% 8.11% 17.77% 6.67% 0.00% 8.67% 4.71%

52.27% 8.11% 45.00% 4.46% 0.53% 9.67% 5.67%

28.41% 7.61% 34.49% 4.99% 0.90% 9.07% 5.10%

34.09% 7.61% 37.06% 4.79% 0.00% 8.81% 4.85%
42.53% 7.61% 31.56% 5.21% 7.96% 9.34% 5.35%

400.00% 10.61% 0.00% 10.61% 68.97% 11.10% 7.05%

45.72% 7.61% 40.98% 4.49% 0.00% 8.81% 4.85%

27.06% 7.61% 39.87% 4.58% 0.00% 8.67% 4.71%

114.49% 10.61% 13.67% 9.16% 0.71% 11.00% 6.96%

37.45% 7.61% 60.00% 3.04% 63.90% 5.18% 1.35%

40.24% 7.61% 29.28% 5.38% 0.00% 8.81% 4.85%

73.15% 8.61% 0.00% 8.61% 31.70% 9.45% 5.46%

32.17% 7.61% 36.17% 4.86% 6.14% 8.29% 4.35%

107.30% 10.61% 0.00% 10.61% 2.78% 9.01% 5.03%

41.77% 7.61% 34.75% 4.97% 0.00% 9.25% 5.27%

45.97% 7.61% 27.98% 5.48% 0.00% 8.52% 4.57%

54.02% 8.11% 0.00% 8.11% 8.59% 8.35% 4.40%

42.30% 7.61% 33.64% 5.05% 0.00% 9.55% 5.56%

32.20% 7.61% 41.92% 4.42% 0.00% 8.96% 4.99%

107.69% 10.61% 0.00% 10.61% 0.00% 9.55% 5.56%

72.38% 8.61% 0.00% 8.61% 50.75% 8.64% 4.68%

94.23% 9.61% 0.00% 9.61% 0.00% 8.23% 4.28%

63.49% 8.11% 32.43% 5.48% 42.51% 7.56% 3.65%

37.20% 7.61% 33.18% 5.09% 22.18% 8.56% 4.60%

400.00% 10.61% 0.00% 10.61% 9.00% 8.97% 5.00%

50.77% 8.11% 37.16% 5.10% 7.96% 9.06% 5.08%

52.19% 8.11% 40.24% 4.85% 1.90% 9.60% 5.61%

91.22% 9.61% 0.00% 9.61% 15.79% 8.82% 4.85%

53.32% 8.11% 38.96% 4.95% 34.39% 8.06% 4.13%

63.76% 8.11% 17.08% 6.73% 74.70% 7.36% 3.45%

63.89% 8.11% 0.00% 8.11% 38.60% 8.18% 4.24%

56.47% 8.11% 39.80% 4.88% 25.67% 8.02% 4.09%

103.10% 10.61% 0.00% 10.61% 0.00% 8.96% 4.99%

43.92% 7.61% 37.47% 4.76% 21.15% 8.30% 4.36%

33.21% 7.61% 15.90% 6.40% 25.76% 8.41% 4.46%

49.77% 7.61% 36.33% 4.85% 27.60% 8.67% 4.72%

116.87% 10.61% 0.00% 10.61% 52.71% 9.69% 5.69%

38.24% 7.61% 43.83% 4.28% 7.69% 8.60% 4.64%

27.91% 7.61% 41.32% 4.47% 12.90% 7.61% 3.69%

88.61% 9.11% 0.00% 9.11% 56.24% 10.39% 6.37%

86.92% 9.11% 0.00% 9.11% 0.00% 9.99% 5.98%

53.14% 8.11% 44.57% 4.50% 46.11% 7.61% 3.69%

203.39% 10.61% 0.00% 10.61% 48.74% 9.69% 5.69%

34.49% 7.61% 38.83% 4.66% 14.17% 8.22% 4.28%

33.15% 7.61% 28.64% 5.43% 19.61% 8.98% 5.01%

51.26% 8.11% 31.47% 5.56% 85.46% 6.27% 2.40%

152.96% 10.61% 0.00% 10.61% 62.50% 9.99% 5.98%

79.89% 8.61% 0.00% 8.61% 15.38% 8.04% 4.10%
39.25% 7.61% 47.61% 3.99% 0.00% 7.93% 4.00%

32.44% 7.61% 34.24% 5.00% 0.00% 9.25% 5.27%

55.07% 8.11% 0.00% 8.11% 71.79% 8.47% 4.52%

36.88% 7.61% 36.11% 4.86% 26.31% 8.96% 4.99%

59.71% 8.11% 0.00% 8.11% 31.82% 8.89% 4.92%

99.26% 9.61% 0.00% 9.61% 0.00% 9.55% 5.56%

72.69% 8.61% 0.00% 8.61% 0.00% 8.67% 4.71%

82.51% 9.11% 0.00% 9.11% 4.26% 9.95% 5.94%

22.99% 7.11% 35.33% 4.60% 37.79% 7.04% 3.14%

79.63% 8.61% 60.00% 3.44% 6.03% 8.63% 4.67%

58.88% 8.11% 0.00% 8.11% 0.00% 9.25% 5.27%

51.81% 8.11% 0.00% 8.11% 7.88% 9.03% 5.06%

71.86% 8.61% 0.00% 8.61% 73.03% 9.26% 5.28%

41.94% 7.61% 0.00% 7.61% 73.91% 8.00% 4.07%

35.23% 7.61% 39.31% 4.62% 20.76% 8.41% 4.46%

43.96% 7.61% 0.00% 7.61% 37.21% 7.63% 3.71%

23.79% 7.11% 35.19% 4.61% 22.35% 7.65% 3.72%

62.40% 8.11% 38.52% 4.99% 82.72% 5.88% 2.02%

37.36% 7.61% 34.34% 5.00% 45.30% 6.92% 3.03%

66.66% 8.61% 35.24% 5.58% 62.07% 7.58% 3.66%

41.30% 7.61% 38.27% 4.70% 13.58% 9.02% 5.04%

41.88% 7.61% 22.65% 5.89% 49.92% 8.01% 4.08%

57.41% 8.11% 37.19% 5.09% 14.86% 9.64% 5.64%

53.92% 8.11% 39.15% 4.94% 52.93% 7.38% 3.47%

116.71% 10.61% 0.00% 10.61% 44.67% 9.45% 5.47%

82.08% 9.11% 0.00% 9.11% 3.33% 7.97% 4.04%

80.81% 9.11% 0.00% 9.11% 90.00% 9.14% 5.16%

33.36% 7.61% 37.16% 4.78% 12.59% 9.08% 5.10%

36.25% 7.61% 6.10% 7.15% 0.02% 9.11% 5.13%

27.45% 7.61% 39.83% 4.58% 13.30% 7.99% 4.06%

39.84% 7.61% 38.19% 4.70% 0.00% 9.40% 5.41%

52.01% 8.11% 37.51% 5.07% 36.59% 8.28% 4.34%

17.94% 7.11% 37.57% 4.44% 20.17% 7.70% 3.77%

46.03% 7.61% 32.96% 5.10% 0.00% 9.55% 5.56%

27.97% 7.61% 34.18% 5.01% 46.27% 7.53% 3.61%

31.82% 7.61% 39.17% 4.63% 17.95% 7.94% 4.01%

400.00% 10.61% 0.00% 10.61% 0.00% 7.93% 4.00%

26.31% 7.61% 37.65% 4.74% 0.04% 8.52% 4.56%

27.00% 7.61% 34.86% 4.96% 4.17% 9.36% 5.37%

45.49% 7.61% 38.19% 4.70% 0.15% 9.10% 5.13%

42.52% 7.61% 38.58% 4.67% 33.66% 7.61% 3.69%

179.43% 10.61% 0.00% 10.61% 23.81% 8.68% 4.72%

241.26% 10.61% 0.00% 10.61% 58.82% 11.08% 7.03%

27.60% 7.61% 34.92% 4.95% 4.56% 8.64% 4.68%
175.79% 10.61% 0.00% 10.61% 15.63% 9.59% 5.60%

109.90% 10.61% 0.00% 10.61% 18.52% 9.27% 5.28%

42.17% 7.61% 0.00% 7.61% 22.09% 8.55% 4.59%

89.07% 9.11% 0.00% 9.11% 47.83% 9.18% 5.21%

230.00% 10.61% 0.00% 10.61% 15.15% 8.09% 4.15%

35.40% 7.61% 41.10% 4.48% 0.00% 8.96% 4.99%

79.81% 8.61% 0.00% 8.61% 0.00% 9.69% 5.70%

22.12% 7.11% 35.93% 4.56% 24.31% 7.67% 3.74%

79.53% 8.61% 38.18% 5.32% 71.80% 6.47% 2.59%

76.06% 8.61% 0.00% 8.61% 0.00% 9.11% 5.13%

104.33% 10.61% 0.00% 10.61% 67.47% 10.31% 6.29%

193.17% 10.61% 16.85% 8.82% 18.88% 13.58% 9.44%

86.54% 9.11% 2.79% 8.86% 64.48% 9.31% 5.33%

38.21% 7.61% 40.59% 4.52% 0.04% 8.96% 4.99%

170.50% 10.61% 0.00% 10.61% 86.49% 10.33% 6.31%

31.67% 7.61% 26.36% 5.60% 2.59% 9.16% 5.18%

60.00% 8.11% 0.00% 8.11% 98.39% 8.12% 4.18%

32.07% 7.61% 37.23% 4.78% 17.24% 8.72% 4.76%

37.03% 7.61% 35.58% 4.90% 51.15% 7.03% 3.13%

31.83% 7.61% 38.82% 4.66% 23.47% 8.29% 4.34%

71.99% 8.61% 60.00% 3.44% 0.00% 8.37% 4.42%

255.25% 10.61% 0.00% 10.61% 18.75% 9.75% 5.75%

57.83% 8.11% 0.00% 8.11% 0.00% 11.02% 6.97%

29.83% 7.61% 33.69% 5.05% 27.74% 8.19% 4.25%

71.78% 8.61% 0.00% 8.61% 0.00% 9.84% 5.84%

42.81% 7.61% 0.00% 7.61% 0.00% 9.99% 5.98%

62.38% 8.11% 0.00% 8.11% 17.70% 9.53% 5.54%

24.66% 7.11% 24.11% 5.40% 1.69% 8.76% 4.79%

76.15% 8.61% 25.57% 6.41% 0.00% 10.72% 6.69%

78.16% 8.61% 0.00% 8.61% 1.53% 9.10% 5.12%

17.76% 7.11% 28.43% 5.09% 11.92% 7.98% 4.05%

22.83% 7.11% 20.13% 5.68% 13.54% 8.26% 4.32%

22.48% 7.11% 29.03% 5.05% 9.57% 8.19% 4.25%

147.90% 10.61% 0.00% 10.61% 0.00% 8.37% 4.42%

137.14% 10.61% 0.00% 10.61% 3.14% 9.30% 5.31%

36.74% 7.61% 0.00% 7.61% 40.92% 8.75% 4.79%

76.60% 8.61% 0.00% 8.61% 0.00% 9.69% 5.70%

400.00% 10.61% 0.00% 10.61% 6.53% 8.38% 4.43%

105.03% 10.61% 0.00% 10.61% 3.01% 9.01% 5.04%

29.00% 7.61% 14.00% 6.54% 16.93% 9.40% 5.42%

36.93% 7.61% 34.10% 5.02% 21.26% 8.24% 4.29%

400.00% 10.61% 15.03% 9.02% 16.30% 8.97% 5.00%

49.14% 7.61% 40.73% 4.51% 0.00% 9.69% 5.70%

39.66% 7.61% 0.00% 7.61% 0.75% 9.10% 5.12%
165.04% 10.61% 0.00% 10.61% 22.22% 9.33% 5.34%

92.57% 9.61% 0.00% 9.61% 0.00% 10.13% 6.12%

26.89% 7.61% 25.39% 5.68% 10.85% 8.87% 4.90%

26.03% 7.61% 24.75% 5.73% 0.52% 8.50% 4.55%

62.41% 8.11% 0.00% 8.11% 0.01% 9.69% 5.70%

94.26% 9.61% 0.00% 9.61% 8.40% 10.09% 6.08%

36.63% 7.61% 42.57% 4.37% 17.05% 7.93% 4.00%

24.36% 7.11% 37.40% 4.45% 0.00% 8.52% 4.57%

31.20% 7.61% 25.28% 5.69% 32.06% 8.11% 4.17%

85.36% 9.11% 0.00% 9.11% 0.00% 7.78% 3.86%

47.62% 7.61% 33.29% 5.08% 0.00% 10.13% 6.12%

61.73% 8.11% 13.44% 7.02% 0.00% 9.69% 5.70%

48.68% 7.61% 0.00% 7.61% 0.00% 9.11% 5.13%

23.65% 7.11% 16.83% 5.91% 19.87% 8.47% 4.52%

139.82% 10.61% 0.00% 10.61% 18.60% 7.95% 4.02%

117.13% 10.61% 0.00% 10.61% 5.00% 8.90% 4.94%

53.38% 8.11% 0.00% 8.11% 0.00% 7.64% 3.72%

53.17% 8.11% 0.00% 8.11% 31.61% 9.29% 5.31%

41.67% 7.61% 39.68% 4.59% 25.99% 8.04% 4.11%

118.58% 10.61% 0.00% 10.61% 99.62% 10.61% 6.58%

126.79% 10.61% 0.00% 10.61% 0.00% 9.40% 5.41%

209.92% 10.61% 0.00% 10.61% 0.00% 9.11% 5.13%

48.93% 7.61% 14.73% 6.49% 13.79% 8.87% 4.91%

223.56% 10.61% 0.00% 10.61% 76.45% 10.36% 6.34%

65.21% 8.61% 0.00% 8.61% 6.42% 7.56% 3.64%

130.21% 10.61% 0.00% 10.61% 8.89% 7.77% 3.84%

34.28% 7.61% 0.00% 7.61% 15.59% 8.63% 4.67%

325.36% 10.61% 0.00% 10.61% 94.13% 10.67% 6.64%

45.42% 7.61% 23.20% 5.84% 1.00% 9.51% 5.52%

48.72% 7.61% 0.00% 7.61% 0.00% 9.40% 5.41%

30.08% 7.61% 24.50% 5.75% 18.37% 8.49% 4.54%

107.68% 10.61% 0.00% 10.61% 1.08% 9.41% 5.43%

67.88% 8.61% 0.00% 8.61% 38.33% 10.09% 6.08%

28.51% 7.61% 34.01% 5.02% 10.95% 8.79% 4.83%

25.27% 7.61% 25.64% 5.66% 5.10% 8.79% 4.83%

44.85% 7.61% 36.90% 4.80% 0.00% 8.96% 4.99%

43.47% 7.61% 37.04% 4.79% 24.06% 8.29% 4.35%

52.85% 8.11% 30.28% 5.65% 0.59% 9.23% 5.25%

49.29% 7.61% 35.23% 4.93% 6.57% 8.83% 4.87%

63.48% 8.11% 0.00% 8.11% 0.00% 9.84% 5.84%

83.53% 9.11% 0.00% 9.11% 29.17% 9.00% 5.03%

98.10% 9.61% 0.00% 9.61% 0.00% 8.52% 4.57%

17.15% 7.11% 33.47% 4.73% 1.11% 7.75% 3.83%

29.14% 7.61% 31.05% 5.25% 0.56% 9.08% 5.11%
34.91% 7.61% 0.00% 7.61% 0.00% 8.67% 4.71%

37.68% 7.61% 42.30% 4.39% 24.68% 8.16% 4.22%

25.75% 7.61% 30.57% 5.28% 10.66% 8.96% 4.99%

39.75% 7.54% 26.55% 5.55% 17.10% 8.95% 4.98%

Unweighted average 4.98%

300

Std Dev in 

Stock

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

48.38% 7.61% 40.42% 4.53% 0.00% 8.81% 4.85%

42.12% 7.61% 42.24% 4.40% 7.46% 8.21% 4.27%

44.67% 7.61% 36.95% 4.80% 0.00% 8.67% 4.71%

60.94% 8.11% 26.12% 5.99% 0.35% 9.24% 5.26%

83.62% 9.11% 0.00% 9.11% 0.00% 9.11% 5.13%

49.08% 7.61% 34.90% 4.95% 12.31% 8.98% 5.01%

31.79% 7.61% 14.60% 6.50% 0.00% 8.67% 4.71%

51.26% 8.11% 0.00% 8.11% 13.00% 9.10% 5.13%

70.03% 8.61% 39.06% 5.25% 62.86% 6.84% 2.95%

37.80% 7.61% 33.09% 5.09% 0.00% 8.52% 4.57%

42.22% 7.61% 38.60% 4.67% 3.27% 8.25% 4.31%

46.46% 7.61% 39.07% 4.64% 9.31% 8.29% 4.35%

51.58% 8.11% 49.30% 4.11% 3.39% 8.80% 4.83%

42.31% 7.61% 11.80% 6.71% 0.00% 9.55% 5.56%

57.51% 8.11% 41.00% 4.79% 19.31% 8.51% 4.56%

67.03% 8.61% 60.00% 3.44% 28.33% 6.87% 2.98%

39.28% 7.61% 7.15% 7.07% 0.00% 9.84% 5.84%

63.16% 8.11% 0.00% 8.11% 96.32% 8.18% 4.24%

260.82% 10.61% 60.00% 4.24% 96.12% 4.41% 0.61%

46.98% 7.61% 0.00% 7.61% 0.00% 8.67% 4.71%

35.79% 7.61% 0.00% 7.61% 0.00% 8.23% 4.28%

45.47% 7.61% 39.51% 4.60% 0.00% 8.67% 4.71%

360.64% 10.61% 49.23% 5.39% 33.90% 6.78% 2.89%

49.01% 7.61% 40.33% 4.54% 0.00% 8.81% 4.85%

rve Bank of St. Louis) 2.50%

0.4413 0.0768 0.3353 0.0510 0.0621 8.33% 2.98%

Unweighted Average 4.39%

24

d Average, Education Crystal Ball
Std Dev in 

Stock

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

81.85% 9.11% 43.95% 5.11% 30.34% 8.71% 4.75%

67.13% 8.61% 36.54% 5.46% 24.25% 9.34% 5.35%

45.34% 7.61% 0.00% 7.61% 12.69% 9.17% 5.20%

58.54% 8.11% 34.99% 5.27% 39.64% 8.21% 4.27%

56.57% 8.11% 22.02% 6.32% 55.95% 8.20% 4.26%

37.49% 7.61% 39.67% 4.59% 0.51% 8.21% 4.27%

35.45% 7.61% 34.70% 4.97% 8.43% 9.56% 5.57%

15.21% 7.11% 31.82% 4.85% 0.00% 7.78% 3.86%

43.63% 7.61% 38.10% 4.71% 8.99% 9.25% 5.27%

191.74% 10.61% 0.00% 10.61% 80.31% 10.43% 6.41%

83.86% 9.11% 0.00% 9.11% 36.92% 10.50% 6.47%

56.92% 8.11% 0.00% 8.11% 58.62% 8.28% 4.34%

38.04% 7.61% 43.86% 4.27% 22.19% 8.49% 4.54%

60.58% 8.11% 37.79% 5.05% 34.48% 8.48% 4.52%

50.73% 8.11% 9.89% 7.31% 0.00% 9.69% 5.70%

21.98% 7.11% 25.41% 5.30% 14.58% 8.68% 4.72%

115.01% 10.61% 0.00% 10.61% 0.00% 11.16% 7.11%

25.86% 7.61% 34.67% 4.97% 0.00% 7.78% 3.86%

96.81% 9.61% 32.27% 6.51% 42.44% 9.27% 5.29%

143.04% 10.61% 0.00% 10.61% 99.72% 10.61% 6.58%

129.15% 10.61% 38.33% 6.54% 24.16% 10.27% 6.25%

38.38% 7.61% 43.48% 4.30% 17.39% 8.51% 4.56%

227.14% 10.61% 34.31% 6.97% 89.99% 7.55% 3.63%

113.47% 10.61% 60.00% 4.24% 87.04% 5.26% 1.42%

58.71% 8.11% 38.66% 4.97% 46.39% 7.66% 3.74%

23.05% 7.11% 0.79% 7.05% 0.16% 9.10% 5.13%

86.08% 9.11% 2.83% 8.85% 0.19% 10.42% 6.40%

32.18% 7.61% 41.38% 4.46% 12.05% 8.55% 4.59%

260.63% 10.61% 0.00% 10.61% 90.63% 10.39% 6.37%

44.64% 7.61% 25.61% 5.66% 12.03% 8.95% 4.98%

36.95% 7.61% 17.86% 6.25% 9.92% 9.75% 5.75%

66.11% 8.61% 34.12% 5.67% 0.00% 7.64% 3.72%

34.20% 7.61% 31.32% 5.23% 0.00% 9.55% 5.56%

91.06% 9.61% 0.00% 9.61% 65.63% 9.59% 5.60%

35.44% 7.61% 33.86% 5.03% 0.00% 9.84% 5.84%

ted Average, Office Crystal Ball
30.54% 7.61% 29.24% 5.39% 2.93% 9.71% 5.71%

113.71% 10.61% 0.00% 10.61% 63.89% 9.64% 5.65%

82.54% 9.11% 0.00% 9.11% 31.82% 9.21% 5.23%

198.52% 10.61% 0.00% 10.61% 67.01% 10.11% 6.10%

66.41% 8.61% 15.10% 7.31% 0.00% 10.43% 6.41%

26.72% 7.61% 0.00% 7.61% 1.50% 9.08% 5.11%

75.57% 8.61% 0.00% 8.61% 0.00% 8.37% 4.42%

400.00% 10.61% 60.00% 4.24% 0.52% 8.94% 4.97%

113.48% 10.61% 0.00% 10.61% 0.00% 9.11% 5.13%

45.92% 7.61% 22.06% 5.93% 0.00% 10.13% 6.12%

42.05% 7.61% 0.00% 7.61% 0.00% 8.52% 4.57%

26.50% 7.61% 0.00% 7.61% 0.00% 8.96% 4.99%

36.81% 7.61% 35.46% 4.91% 0.00% 9.55% 5.56%

46.27% 7.61% 27.72% 5.50% 6.74% 9.96% 5.95%

24.91% 7.11% 24.86% 5.34% 5.93% 8.88% 4.92%

37.34% 7.61% 18.48% 6.20% 0.00% 10.13% 6.12%

215.16% 10.61% 0.00% 10.61% 0.00% 8.67% 4.71%

35.17% 7.61% 0.00% 7.61% 0.00% 8.96% 4.99%

83.28% 9.11% 0.00% 9.11% 0.00% 8.81% 4.85%

24.58% 7.11% 31.60% 4.86% 13.53% 8.79% 4.82%

35.86% 7.61% 26.00% 5.63% 16.12% 9.41% 5.42%

47.72% 7.61% 0.00% 7.61% 1.60% 9.52% 5.53%

102.70% 10.61% 0.00% 10.61% 92.06% 10.63% 6.60%

24.20% 7.11% 26.21% 5.25% 7.36% 8.96% 4.99%

65.08% 8.61% 18.14% 7.05% 64.35% 8.51% 4.56%

69.62% 8.61% 5.00% 8.18% 4.33% 9.49% 5.50%

110.11% 10.61% 0.00% 10.61% 10.53% 9.26% 5.28%

40.12% 7.61% 17.19% 6.30% 0.00% 9.55% 5.56%

61.97% 8.11% 13.15% 7.04% 0.00% 9.69% 5.70%

42.76% 7.61% 42.16% 4.40% 0.00% 9.25% 5.27%

43.28% 7.61% 0.00% 7.61% 0.00% 7.49% 3.58%

28.65% 7.61% 30.62% 5.28% 0.00% 9.40% 5.41%

113.14% 10.61% 0.00% 10.61% 30.95% 8.56% 4.60%

56.30% 8.11% 8.87% 7.39% 0.00% 8.23% 4.28%

40.30% 7.61% 0.00% 7.61% 23.02% 8.99% 5.02%

45.17% 7.61% 0.00% 7.61% 0.00% 9.55% 5.56%

34.25% 7.61% 0.00% 7.61% 0.07% 9.40% 5.41%

33.02% 7.61% 1.00% 7.53% 0.00% 8.67% 4.71%

113.85% 10.61% 0.00% 10.61% 3.66% 8.31% 4.37%

74.17% 8.61% 0.00% 8.61% 0.00% 10.28% 6.26%

127.50% 10.61% 0.00% 10.61% 0.58% 9.26% 5.28%

171.72% 10.61% 0.00% 10.61% 5.41% 8.91% 4.94%
24.51% 7.11% 47.58% 3.73% 15.96% 7.63% 3.71%

400.00% 10.61% 0.00% 10.61% 0.10% 8.81% 4.85%

52.99% 8.11% 0.00% 8.11% 0.00% 9.11% 5.13%

42.00% 7.61% 0.00% 7.61% 0.00% 9.25% 5.27%

39.70% 7.61% 0.00% 7.61% 0.14% 9.54% 5.55%

59.60% 8.11% 10.29% 7.28% 0.09% 10.57% 6.54%

52.93% 8.11% 0.00% 8.11% 4.88% 9.48% 5.49%

62.74% 8.11% 0.00% 8.11% 0.00% 8.81% 4.85%

80.50% 9.11% 33.90% 6.02% 9.57% 9.61% 5.61%

57.66% 8.11% 0.00% 8.11% 0.10% 9.55% 5.55%

54.17% 8.11% 45.14% 4.45% 0.00% 8.52% 4.57%

49.40% 7.61% 33.96% 5.03% 0.00% 10.13% 6.12%

26.19% 7.61% 33.88% 5.03% 5.91% 9.00% 5.03%

43.32% 7.61% 28.20% 5.46% 16.34% 9.00% 5.03%

103.33% 10.61% 1.29% 10.47% 1.08% 9.12% 5.15%

73.66% 8.61% 0.00% 8.61% 7.71% 10.56% 6.53%

37.75% 7.61% 0.00% 7.61% 0.00% 9.55% 5.56%

157.72% 10.61% 0.00% 10.61% 9.24% 7.51% 3.60%

44.82% 7.61% 35.40% 4.92% 0.00% 9.55% 5.56%

91.62% 9.61% 0.00% 9.61% 0.00% 9.84% 5.84%

99.24% 9.61% 0.00% 9.61% 5.10% 10.80% 6.77%

50.23% 8.11% 0.00% 8.11% 0.00% 9.11% 5.13%

400.00% 10.61% 28.93% 7.54% 7.06% 9.95% 5.95%

52.40% 8.11% 10.71% 7.24% 13.44% 9.36% 5.38%

135.11% 10.61% 0.00% 10.61% 0.00% 9.55% 5.56%

29.09% 7.61% 31.01% 5.25% 0.00% 9.69% 5.70%

25.40% 7.61% 17.53% 6.28% 5.21% 8.96% 4.99%

36.24% 7.61% 20.32% 6.06% 0.00% 9.55% 5.56%

63.66% 8.11% 0.00% 8.11% 0.00% 10.43% 6.41%

62.27% 8.11% 31.95% 5.52% 10.06% 10.33% 6.31%

133.32% 10.61% 0.00% 10.61% 99.02% 10.60% 6.57%

86.47% 9.11% 0.00% 9.11% 1.75% 9.97% 5.97%

65.05% 8.61% 33.80% 5.70% 8.19% 9.50% 5.51%

98.82% 9.61% 1.22% 9.49% 30.55% 10.65% 6.62%

34.64% 7.61% 6.25% 7.13% 0.00% 9.11% 5.13%

39.01% 7.61% 0.00% 7.61% 9.96% 10.01% 6.01%

40.95% 7.61% 33.51% 5.06% 0.00% 8.96% 4.99%

47.52% 7.61% 43.75% 4.28% 0.00% 8.23% 4.28%

28.89% 7.61% 25.34% 5.68% 10.93% 8.99% 5.02%

71.79% 8.61% 17.62% 7.09% 0.00% 11.02% 6.97%

38.98% 7.61% 36.01% 4.87% 0.00% 9.84% 5.84%

60.15% 8.11% 0.00% 8.11% 12.22% 8.86% 4.89%
58.85% 8.11% 60.00% 3.24% 0.05% 9.69% 5.69%

17.32% 7.11% 40.21% 4.25% 0.00% 8.08% 4.14%

60.56% 8.11% 0.00% 8.11% 0.00% 9.99% 5.98%

28.80% 7.61% 23.78% 5.80% 0.00% 8.52% 4.57%

34.95% 7.61% 33.08% 5.09% 0.06% 9.54% 5.55%

53.94% 8.11% 0.00% 8.11% 0.00% 10.13% 6.12%

28.89% 7.61% 14.23% 6.53% 2.11% 9.20% 5.22%

93.79% 9.61% 0.00% 9.61% 0.00% 9.11% 5.13%

68.83% 8.61% 0.00% 8.61% 25.60% 9.42% 5.43%

68.61% 8.61% 9.21% 7.82% 9.55% 9.12% 5.14%

39.49% 7.61% 30.20% 5.31% 0.00% 9.99% 5.98%

57.05% 8.11% 0.00% 8.11% 0.70% 8.37% 4.42%

400.00% 10.61% 0.00% 10.61% 20.75% 9.19% 5.21%

167.82% 10.61% 0.00% 10.61% 5.41% 7.38% 3.47%

28.22% 7.61% 22.47% 5.90% 8.80% 9.49% 5.51%

65.61% 8.61% 60.00% 3.44% 6.01% 8.08% 4.14%

46.18% 7.61% 0.00% 7.61% 0.00% 8.52% 4.57%

53.25% 8.11% 0.00% 8.11% 0.00% 9.99% 5.98%

39.57% 7.61% 13.29% 6.60% 0.00% 9.69% 5.70%

24.20% 7.11% 19.75% 5.71% 18.38% 8.60% 4.65%

18.62% 7.11% 22.33% 5.52% 0.00% 8.96% 4.99%

174.24% 10.61% 0.00% 10.61% 0.00% 7.34% 3.43%

28.92% 7.61% 27.30% 5.53% 0.00% 9.25% 5.27%

38.52% 7.61% 0.00% 7.61% 0.00% 8.67% 4.71%

165.35% 10.61% 0.00% 10.61% 20.69% 7.90% 3.97%

33.09% 7.61% 60.00% 3.04% 0.30% 9.67% 5.68%

70.37% 8.61% 19.43% 6.94% 0.00% 9.99% 5.98%

230.60% 10.61% 0.00% 10.61% 66.67% 9.52% 5.53%

32.24% 7.61% 22.02% 5.93% 0.00% 8.96% 4.99%

118.37% 10.61% 0.00% 10.61% 52.14% 9.75% 5.75%

124.96% 10.61% 0.00% 10.61% 0.00% 10.13% 6.12%

35.61% 7.61% 14.16% 6.53% 1.30% 10.09% 6.08%

49.31% 7.61% 0.00% 7.61% 0.10% 10.13% 6.12%

160.65% 10.61% 0.00% 10.61% 75.00% 10.16% 6.15%

67.68% 8.61% 0.00% 8.61% 25.18% 9.53% 5.54%

53.76% 8.11% 0.00% 8.11% 21.25% 9.47% 5.48%

51.39% 8.11% 0.00% 8.11% 0.05% 9.99% 5.98%

38.91% 7.61% 60.00% 3.04% 78.52% 4.32% 0.52%

60.00% 8.11% 53.74% 3.75% 86.66% 4.56% 0.76%

16.48% 7.11% 17.59% 5.86% 28.06% 7.98% 4.05%

38.12% 7.61% 21.70% 5.96% 40.24% 8.10% 4.17%

19.52% 7.11% 37.79% 4.42% 24.34% 7.74% 3.82%
43.49% 7.61% 57.89% 3.20% 80.41% 4.48% 0.67%

27.07% 7.61% 35.99% 4.87% 60.77% 6.59% 2.71%

27.79% 7.61% 23.66% 5.81% 57.98% 7.13% 3.23%

50.19% 8.11% 60.00% 3.24% 80.77% 4.51% 0.71%

65.26% 8.61% 0.00% 8.61% 75.72% 9.02% 5.04%

46.72% 7.61% 34.91% 4.95% 60.72% 6.12% 2.26%

35.44% 7.61% 46.89% 4.04% 58.85% 6.01% 2.14%

400.00% 10.61% 0.00% 10.61% 91.18% 10.49% 6.47%

33.84% 7.61% 27.55% 5.51% 51.37% 7.33% 3.42%

28.52% 7.61% 35.34% 4.92% 31.39% 7.79% 3.87%

34.87% 7.61% 2.91% 7.39% 31.77% 9.56% 5.57%

23.47% 7.11% 33.13% 4.75% 3.51% 7.82% 3.89%

23.65% 7.11% 38.49% 4.37% 54.24% 6.61% 2.72%

96.94% 9.61% 0.00% 9.61% 80.44% 9.48% 5.49%

27.95% 7.61% 26.81% 5.57% 21.21% 9.05% 5.08%

16.65% 7.11% 39.30% 4.32% 27.35% 7.58% 3.66%

58.11% 8.11% 40.19% 4.85% 32.21% 7.93% 4.00%

97.94% 9.61% 0.00% 9.61% 21.05% 8.75% 4.79%

49.16% 7.61% 0.00% 7.61% 0.00% 9.84% 5.84%

29.84% 7.61% 24.42% 5.75% 40.66% 7.57% 3.65%

16.78% 7.11% 24.55% 5.37% 2.66% 9.44% 5.45%

76.46% 8.61% 0.00% 8.61% 88.88% 8.81% 4.85%

181.38% 10.61% 2.04% 10.39% 7.71% 7.17% 3.27%

93.06% 9.61% 0.00% 9.61% 51.85% 9.23% 5.25%

85.61% 9.11% 0.00% 9.11% 75.17% 9.40% 5.42%

196.69% 10.61% 0.00% 10.61% 95.83% 10.63% 6.60%

62.51% 8.11% 41.76% 4.72% 20.69% 9.48% 5.49%

51.70% 8.11% 57.76% 3.43% 0.67% 9.65% 5.66%

41.39% 7.61% 15.36% 6.44% 22.73% 8.95% 4.99%

39.88% 7.61% 51.45% 3.70% 67.06% 5.77% 1.91%

93.24% 9.61% 0.00% 9.61% 80.27% 9.89% 5.88%

41.04% 7.61% 0.00% 7.61% 0.00% 8.67% 4.71%

31.59% 7.61% 25.01% 5.71% 45.82% 7.15% 3.25%

54.15% 8.11% 39.10% 4.94% 14.56% 8.88% 4.91%

35.78% 7.61% 23.81% 5.80% 52.67% 7.50% 3.59%

46.67% 7.61% 0.00% 7.61% 3.25% 9.77% 5.77%

65.41% 8.61% 0.00% 8.61% 81.32% 9.03% 5.06%

343.93% 10.61% 0.00% 10.61% 52.94% 10.59% 6.56%

74.98% 8.61% 17.83% 7.07% 0.00% 10.43% 6.41%

52.39% 8.11% 38.07% 5.02% 55.38% 7.04% 3.14%

41.30% 7.61% 25.04% 5.70% 33.00% 9.66% 5.66%

64.08% 8.11% 0.00% 8.11% 33.84% 8.48% 4.53%
46.19% 7.61% 40.81% 4.50% 0.00% 9.55% 5.56%

46.89% 7.61% 42.94% 4.34% 47.45% 8.08% 4.14%

68.16% 8.61% 0.00% 8.61% 0.47% 9.69% 5.69%

37.43% 7.61% 0.00% 7.61% 0.00% 9.55% 5.56%

21.33% 7.11% 0.00% 7.11% 0.00% 8.37% 4.42%

127.35% 10.61% 0.00% 10.61% 73.33% 10.05% 6.04%

55.67% 8.11% 14.66% 6.92% 29.65% 9.08% 5.10%

47.90% 7.61% 60.00% 3.04% 0.00% 9.11% 5.13%

35.84% 7.61% 41.55% 4.45% 43.39% 7.00% 3.10%

23.66% 7.11% 12.50% 6.22% 12.69% 8.48% 4.53%

57.52% 8.11% 0.00% 8.11% 74.16% 8.71% 4.75%

30.59% 7.61% 34.03% 5.02% 38.92% 7.79% 3.86%

51.29% 8.11% 33.91% 5.36% 58.59% 6.97% 3.08%

29.58% 7.61% 32.81% 5.11% 36.29% 7.75% 3.83%

116.27% 10.61% 19.35% 8.56% 15.01% 11.77% 7.70%

99.30% 9.61% 0.00% 9.61% 31.53% 8.86% 4.90%

22.53% 7.11% 28.68% 5.07% 26.63% 8.14% 4.20%

18.28% 7.11% 24.01% 5.40% 24.77% 7.64% 3.72%

233.33% 10.61% 0.00% 10.61% 75.10% 9.94% 5.94%

95.70% 9.61% 0.00% 9.61% 32.26% 9.17% 5.19%

77.88% 8.61% 0.00% 8.61% 0.15% 9.40% 5.41%

29.02% 7.61% 33.87% 5.03% 18.99% 8.93% 4.96%

17.28% 7.11% 19.46% 5.73% 32.19% 7.72% 3.80%

107.80% 10.61% 0.00% 10.61% 23.33% 10.47% 6.45%

19.32% 7.11% 21.13% 5.61% 30.27% 7.95% 4.01%

153.28% 10.61% 0.68% 10.54% 27.62% 10.14% 6.13%

53.19% 8.11% 34.25% 5.33% 1.57% 10.06% 6.05%

49.24% 7.61% 40.17% 4.55% 0.00% 9.69% 5.70%

38.01% 7.61% 35.41% 4.92% 0.00% 9.40% 5.41%

65.39% 8.61% 38.36% 5.31% 0.00% 10.28% 6.26%

39.87% 7.61% 40.05% 4.56% 0.00% 9.84% 5.84%

52.46% 8.11% 0.00% 8.11% 0.00% 9.84% 5.84%

78.86% 8.61% 0.00% 8.61% 0.00% 8.67% 4.71%

46.96% 7.61% 37.26% 4.77% 0.00% 9.55% 5.56%

67.31% 8.61% 0.00% 8.61% 2.18% 9.67% 5.67%

112.85% 10.61% 4.48% 10.14% 0.00% 11.46% 7.40%

32.57% 7.61% 36.42% 4.84% 0.00% 9.25% 5.27%

125.87% 10.61% 0.00% 10.61% 22.64% 11.38% 7.32%

61.33% 8.11% 35.46% 5.23% 0.00% 10.28% 6.26%

44.23% 7.61% 37.99% 4.72% 0.00% 9.99% 5.98%

72.61% 8.61% 0.00% 8.61% 0.00% 10.13% 6.12%

72.10% 8.61% 34.00% 5.68% 0.00% 10.13% 6.12%
89.32% 9.11% 0.00% 9.11% 8.57% 10.72% 6.68%

59.51% 8.11% 12.43% 7.10% 43.39% 8.82% 4.85%

40.79% 7.61% 0.00% 7.61% 0.00% 9.55% 5.56%

159.09% 10.61% 60.00% 4.24% 10.15% 8.61% 4.66%

50.16% 8.11% 39.29% 4.92% 0.00% 9.84% 5.84%

58.21% 8.11% 37.48% 5.07% 0.00% 9.69% 5.70%

37.50% 7.61% 34.72% 4.97% 3.72% 9.52% 5.53%

37.33% 7.61% 39.25% 4.62% 0.00% 9.40% 5.41%

73.97% 8.61% 0.00% 8.61% 43.49% 8.72% 4.76%

49.54% 7.61% 0.00% 7.61% 0.00% 8.81% 4.85%

45.84% 7.61% 39.60% 4.60% 0.00% 9.84% 5.84%

37.86% 7.61% 35.65% 4.90% 17.58% 9.21% 5.23%

69.27% 8.61% 38.19% 5.32% 0.00% 10.87% 6.83%

48.00% 7.61% 32.68% 5.12% 0.00% 9.84% 5.84%

89.00% 9.11% 0.00% 9.11% 4.44% 10.79% 6.75%

108.87% 10.61% 0.00% 10.61% 20.92% 10.93% 6.89%

93.09% 9.61% 60.00% 3.84% 55.05% 7.53% 3.61%

20.17% 7.11% 30.46% 4.94% 1.13% 8.62% 4.67%

22.55% 7.11% 38.15% 4.40% 1.36% 8.90% 4.93%

49.96% 7.61% 36.09% 4.86% 8.16% 10.24% 6.23%

44.73% 7.61% 0.00% 7.61% 15.10% 9.13% 5.15%

89.51% 9.11% 11.05% 8.10% 11.66% 10.68% 6.64%

21.60% 7.11% 38.10% 4.40% 3.15% 8.82% 4.85%

39.86% 7.61% 34.58% 4.98% 0.00% 9.69% 5.70%

42.22% 7.61% 39.78% 4.58% 0.00% 9.55% 5.56%

67.21% 8.61% 37.72% 5.36% 0.00% 10.43% 6.41%

125.61% 10.61% 0.00% 10.61% 93.55% 10.48% 6.46%

72.71% 8.61% 26.96% 6.29% 38.81% 8.37% 4.42%

144.47% 10.61% 36.96% 6.69% 68.03% 8.92% 4.95%

75.91% 8.61% 0.00% 8.61% 27.30% 9.40% 5.41%

32.22% 7.61% 38.80% 4.66% 0.00% 9.40% 5.41%

43.72% 7.61% 34.30% 5.00% 16.76% 8.91% 4.94%

53.92% 8.11% 35.90% 5.20% 17.83% 9.98% 5.97%

75.01% 8.61% 0.00% 8.61% 89.98% 8.62% 4.66%

73.38% 8.61% 31.75% 5.88% 0.00% 9.69% 5.70%

63.42% 8.11% 0.00% 8.11% 0.00% 10.28% 6.26%

53.24% 8.11% 32.71% 5.46% 44.55% 8.13% 4.19%

59.30% 8.11% 60.00% 3.24% 0.00% 9.99% 5.98%

44.82% 7.61% 32.31% 5.15% 0.14% 10.27% 6.26%

91.71% 9.61% 51.49% 4.66% 52.28% 7.48% 3.57%

128.15% 10.61% 15.68% 8.95% 40.95% 9.13% 5.15%

400.00% 10.61% 0.00% 10.61% 90.57% 10.40% 6.38%
38.15% 7.61% 38.90% 4.65% 3.11% 9.96% 5.96%

58.29% 8.11% 41.57% 4.74% 22.63% 7.44% 3.52%

36.37% 7.61% 25.37% 5.68% 21.16% 7.80% 3.88%

86.45% 9.11% 33.24% 6.08% 24.55% 8.03% 4.10%

31.35% 7.61% 23.40% 5.83% 35.87% 7.46% 3.55%

45.28% 7.61% 31.06% 5.25% 0.19% 10.27% 6.25%

62.71% 8.11% 31.82% 5.53% 0.00% 11.02% 6.97%

37.13% 7.61% 34.54% 4.98% 7.03% 8.82% 4.85%

244.96% 10.61% 0.00% 10.61% 28.57% 11.63% 7.57%

124.19% 10.61% 0.00% 10.61% 68.30% 10.27% 6.26%

39.73% 7.61% 2.64% 7.41% 3.59% 8.90% 4.94%

76.76% 8.61% 0.00% 8.61% 70.45% 9.62% 5.63%

61.58% 8.11% 39.15% 4.93% 0.00% 9.69% 5.70%

39.09% 7.61% 36.82% 4.81% 0.00% 9.69% 5.70%

83.07% 9.11% 39.76% 5.49% 12.34% 8.92% 4.95%

82.88% 9.11% 34.46% 5.97% 12.07% 9.89% 5.89%

73.72% 8.61% 15.83% 7.25% 39.26% 9.89% 5.89%

34.57% 7.61% 32.74% 5.12% 22.75% 8.77% 4.80%

112.38% 10.61% 0.00% 10.61% 38.16% 11.22% 7.17%

63.83% 8.11% 39.64% 4.90% 0.00% 10.28% 6.26%

101.75% 10.61% 0.00% 10.61% 9.24% 11.11% 7.06%

55.30% 8.11% 11.59% 7.17% 38.26% 7.55% 3.63%

35.89% 7.61% 40.19% 4.55% 0.96% 9.93% 5.93%

19.12% 7.11% 37.96% 4.41% 9.03% 8.55% 4.59%

174.69% 10.61% 3.30% 10.26% 0.62% 12.76% 8.65%

83.59% 9.11% 0.00% 9.11% 0.00% 8.08% 4.14%

53.23% 8.11% 38.68% 4.97% 40.13% 7.98% 4.04%

48.95% 7.61% 0.00% 7.61% 84.44% 7.93% 4.00%

48.79% 7.61% 33.29% 5.08% 0.83% 10.09% 6.08%

60.09% 8.11% 0.00% 8.11% 0.00% 9.25% 5.27%

61.18% 8.11% 28.94% 5.76% 19.49% 9.99% 5.98%

129.04% 10.61% 0.00% 10.61% 56.81% 10.34% 6.32%

35.92% 7.61% 35.79% 4.89% 6.85% 8.00% 4.06%

44.11% 7.61% 33.31% 5.08% 7.74% 10.01% 6.01%

48.27% 7.61% 40.00% 4.57% 44.32% 8.08% 4.14%

63.99% 8.11% 0.00% 8.11% 7.93% 9.03% 5.06%

47.44% 7.61% 39.87% 4.58% 0.00% 10.57% 6.55%

160.25% 10.61% 0.00% 10.61% 21.01% 10.35% 6.33%

29.13% 7.61% 38.68% 4.67% 0.38% 8.94% 4.97%

52.54% 8.11% 38.53% 4.99% 24.39% 8.21% 4.27%

50.65% 8.11% 30.28% 5.65% 0.00% 9.40% 5.41%

44.96% 7.61% 38.02% 4.72% 0.22% 9.98% 5.97%
36.01% 7.61% 41.17% 4.48% 3.12% 8.25% 4.31%

271.08% 10.61% 18.14% 8.69% 42.86% 8.42% 4.47%

133.20% 10.61% 0.00% 10.61% 0.00% 7.64% 3.72%

400.00% 10.61% 0.00% 10.61% 98.94% 10.60% 6.57%

117.39% 10.61% 0.00% 10.61% 69.79% 10.78% 6.74%

196.04% 10.61% 37.34% 6.65% 99.60% 6.66% 2.78%

33.26% 7.61% 0.00% 7.61% 29.95% 7.94% 4.01%

42.05% 7.61% 5.74% 7.17% 56.69% 7.44% 3.52%

120.09% 10.61% 0.00% 10.61% 99.83% 10.61% 6.58%

27.09% 7.61% 37.40% 4.76% 33.10% 7.18% 3.27%

19.96% 7.11% 19.52% 5.72% 50.31% 6.89% 3.00%

75.48% 8.61% 32.79% 5.79% 74.21% 6.53% 2.65%

29.22% 7.61% 28.38% 5.45% 48.12% 7.04% 3.14%

27.22% 7.61% 27.76% 5.50% 16.25% 7.66% 3.74%

35.61% 7.61% 0.00% 7.61% 18.02% 8.23% 4.29%

400.00% 10.61% 0.00% 10.61% 99.81% 10.61% 6.58%

54.40% 8.11% 0.00% 8.11% 23.03% 10.12% 6.11%

43.00% 7.61% 5.87% 7.16% 36.66% 8.12% 4.18%

43.53% 7.61% 35.41% 4.92% 73.26% 5.84% 1.98%

24.60% 7.11% 30.82% 4.92% 34.93% 7.55% 3.63%

25.89% 7.61% 15.18% 6.45% 56.99% 7.15% 3.25%

32.14% 7.61% 0.00% 7.61% 69.84% 8.19% 4.25%

35.29% 7.61% 26.14% 5.62% 10.70% 9.26% 5.28%

19.84% 7.11% 40.63% 4.22% 0.00% 8.08% 4.14%

32.87% 7.61% 34.02% 5.02% 62.14% 6.46% 2.58%

37.20% 7.61% 0.00% 7.61% 22.44% 9.23% 5.25%

63.01% 8.11% 19.34% 6.54% 78.71% 7.15% 3.25%

73.18% 8.61% 0.00% 8.61% 89.00% 8.99% 5.02%

27.64% 7.61% 32.31% 5.15% 73.51% 5.93% 2.07%

25.89% 7.61% 29.31% 5.38% 1.55% 9.48% 5.49%

38.97% 7.61% 27.95% 5.48% 23.90% 7.35% 3.44%

26.95% 7.61% 37.62% 4.75% 23.26% 7.75% 3.83%

32.35% 7.61% 29.25% 5.38% 17.42% 7.61% 3.69%

27.25% 7.61% 19.24% 6.15% 10.78% 8.79% 4.82%

31.51% 7.61% 28.06% 5.47% 40.54% 8.25% 4.30%

21.44% 7.11% 28.68% 5.07% 10.13% 8.70% 4.74%

50.67% 8.11% 0.00% 8.11% 98.68% 8.10% 4.16%

42.14% 7.61% 25.23% 5.69% 53.29% 6.74% 2.85%

34.16% 7.61% 30.97% 5.25% 0.00% 8.37% 4.42%

178.27% 10.61% 34.20% 6.98% 99.99% 6.98% 3.08%

24.61% 7.11% 27.93% 5.12% 69.80% 6.15% 2.28%

62.66% 8.11% 0.00% 8.11% 76.73% 8.14% 4.20%
95.01% 9.61% 0.00% 9.61% 73.99% 9.25% 5.27%

40.99% 7.61% 11.87% 6.71% 55.16% 8.11% 4.17%

71.85% 8.61% 0.00% 8.61% 53.17% 9.46% 5.47%

23.41% 7.11% 40.59% 4.22% 54.94% 5.90% 2.04%

13.16% 7.11% 27.52% 5.15% 0.00% 8.23% 4.28%

24.54% 7.11% 0.00% 7.11% 0.00% 8.37% 4.42%

31.75% 7.61% 0.00% 7.61% 60.95% 7.79% 3.87%

93.36% 9.61% 60.00% 3.84% 72.59% 5.09% 1.26%

50.71% 8.11% 0.00% 8.11% 61.44% 8.83% 4.87%

27.53% 7.61% 30.63% 5.28% 19.08% 7.66% 3.74%

33.78% 7.61% 43.01% 4.34% 14.38% 8.30% 4.35%

34.41% 7.61% 10.86% 6.78% 52.59% 7.40% 3.49%

27.28% 7.61% 33.05% 5.10% 43.67% 7.11% 3.20%

32.79% 7.61% 26.67% 5.58% 65.46% 6.60% 2.71%

29.98% 7.61% 45.58% 4.14% 10.32% 7.54% 3.62%

15.48% 7.11% 32.07% 4.83% 19.23% 6.86% 2.97%

103.27% 10.61% 0.00% 10.61% 92.40% 10.46% 6.44%

29.99% 7.61% 30.97% 5.25% 59.05% 6.89% 3.00%

21.26% 7.11% 34.33% 4.67% 14.21% 8.73% 4.77%

31.19% 7.61% 22.42% 5.90% 19.37% 8.84% 4.88%

79.07% 8.61% 0.00% 8.61% 44.09% 8.40% 4.45%

47.98% 7.61% 0.00% 7.61% 39.57% 8.51% 4.56%

307.13% 10.61% 0.00% 10.61% 99.82% 10.60% 6.57%

82.59% 9.11% 0.00% 9.11% 99.14% 9.13% 5.15%

31.65% 7.61% 30.23% 5.31% 48.66% 7.41% 3.50%

42.87% 7.61% 0.00% 7.61% 73.86% 7.81% 3.88%

45.51% 7.61% 0.00% 7.61% 86.40% 7.67% 3.75%

400.00% 10.61% 0.00% 10.61% 59.84% 10.42% 6.40%

51.55% 8.11% 0.00% 8.11% 66.39% 8.79% 4.83%

154.52% 10.61% 34.37% 6.96% 95.43% 7.07% 3.17%

18.24% 7.11% 26.95% 5.19% 12.49% 7.46% 3.55%

22.20% 7.11% 7.02% 6.61% 52.24% 7.52% 3.61%

38.16% 7.61% 0.00% 7.61% 11.16% 8.81% 4.85%

45.52% 7.61% 35.42% 4.92% 83.14% 5.65% 1.80%

88.07% 9.11% 0.00% 9.11% 45.75% 9.75% 5.75%

92.23% 9.61% 0.00% 9.61% 96.38% 9.59% 5.59%

41.79% 7.61% 0.00% 7.61% 26.41% 7.85% 3.92%

30.04% 7.61% 8.40% 6.97% 61.99% 7.62% 3.70%

16.13% 7.11% 33.57% 4.72% 38.16% 6.44% 2.56%

16.76% 7.11% 22.50% 5.51% 61.63% 6.44% 2.56%

24.12% 7.11% 29.89% 4.99% 31.00% 7.12% 3.22%

79.63% 8.61% 16.94% 7.15% 82.50% 8.11% 4.17%
41.23% 7.61% 23.34% 5.83% 39.16% 7.74% 3.81%

91.70% 9.61% 0.00% 9.61% 4.35% 8.15% 4.21%

52.18% 8.11% 8.67% 7.41% 84.95% 7.40% 3.49%

77.58% 8.61% 22.54% 6.67% 62.11% 7.09% 3.19%

28.27% 7.61% 32.14% 5.16% 3.07% 8.84% 4.88%

33.88% 7.61% 16.13% 6.38% 23.01% 8.93% 4.96%

34.84% 7.61% 23.46% 5.82% 33.94% 7.60% 3.68%

48.44% 7.61% 0.00% 7.61% 87.93% 7.63% 3.71%

48.36% 7.61% 0.00% 7.61% 31.07% 8.84% 4.88%

35.08% 7.61% 16.73% 6.34% 64.25% 7.06% 3.16%

53.32% 8.11% 0.00% 8.11% 86.10% 8.13% 4.19%

67.30% 8.61% 0.00% 8.61% 93.96% 8.59% 4.63%

18.15% 7.11% 19.16% 5.75% 12.90% 7.39% 3.48%

105.80% 10.61% 0.00% 10.61% 99.44% 10.59% 6.57%

29.54% 7.61% 26.70% 5.58% 44.99% 7.52% 3.60%

43.74% 7.61% 21.41% 5.98% 70.27% 6.56% 2.68%

105.47% 10.61% 0.00% 10.61% 99.95% 10.61% 6.58%

46.43% 7.61% 0.00% 7.61% 0.00% 8.67% 4.71%

36.40% 7.61% 33.84% 5.04% 27.00% 7.79% 3.87%

113.62% 10.61% 0.00% 10.61% 95.74% 10.55% 6.52%

27.84% 7.61% 30.67% 5.28% 12.24% 8.64% 4.68%

44.56% 7.61% 41.23% 4.47% 89.01% 4.95% 1.13%

70.46% 8.61% 0.00% 8.61% 86.69% 8.52% 4.57%

39.69% 7.61% 20.34% 6.06% 68.58% 6.60% 2.72%

128.89% 10.61% 0.00% 10.61% 99.64% 10.60% 6.57%

181.90% 10.61% 0.00% 10.61% 99.76% 10.60% 6.57%

61.09% 8.11% 0.00% 8.11% 78.15% 8.23% 4.29%

16.22% 7.11% 19.95% 5.69% 34.46% 7.16% 3.26%

17.68% 7.11% 30.96% 4.91% 33.58% 6.92% 3.02%

21.21% 7.11% 21.62% 5.57% 10.31% 8.74% 4.78%

43.12% 7.61% 33.82% 5.04% 38.46% 8.17% 4.23%

35.45% 7.61% 0.00% 7.61% 86.28% 7.67% 3.75%

193.84% 10.61% 0.00% 10.61% 98.27% 10.57% 6.54%

22.33% 7.11% 24.32% 5.38% 25.99% 7.27% 3.36%

55.73% 8.11% 31.15% 5.58% 55.57% 6.82% 2.93%

69.89% 8.61% 34.17% 5.67% 7.50% 10.21% 6.19%

37.89% 7.61% 0.00% 7.61% 91.88% 7.66% 3.74%

40.68% 7.61% 0.00% 7.61% 53.82% 8.03% 4.09%

19.44% 7.11% 20.70% 5.64% 47.98% 6.76% 2.87%

13.18% 7.11% 13.20% 6.17% 54.22% 6.91% 3.02%

63.60% 8.11% 0.00% 8.11% 61.03% 8.61% 4.66%

37.56% 7.61% 32.29% 5.15% 10.34% 7.78% 3.85%
45.25% 7.61% 19.58% 6.12% 41.39% 8.13% 4.19%

23.23% 7.11% 31.62% 4.86% 43.89% 6.67% 2.78%

23.64% 7.11% 30.50% 4.94% 63.37% 6.09% 2.23%

40.51% 7.61% 27.19% 5.54% 21.66% 8.91% 4.94%

57.87% 8.11% 22.71% 6.27% 89.21% 6.59% 2.71%

35.15% 7.61% 22.06% 5.93% 21.40% 7.62% 3.70%

27.03% 7.61% 25.28% 5.69% 57.92% 6.94% 3.04%

125.41% 10.61% 0.00% 10.61% 76.14% 10.01% 6.00%

33.88% 7.61% 0.00% 7.61% 41.61% 7.80% 3.87%

75.85% 8.61% 0.00% 8.61% 60.04% 8.81% 4.84%

111.41% 10.61% 30.52% 7.37% 10.32% 9.72% 5.72%

94.47% 9.61% 0.00% 9.61% 77.81% 9.76% 5.76%

46.28% 7.61% 33.20% 5.08% 31.64% 8.03% 4.10%

46.17% 7.61% 28.95% 5.41% 17.90% 8.56% 4.61%

38.73% 7.61% 60.00% 3.04% 54.30% 5.48% 1.64%

52.40% 8.11% 40.00% 4.87% 62.54% 6.40% 2.52%

84.41% 9.11% 0.00% 9.11% 90.94% 9.03% 5.06%

28.78% 7.61% 30.62% 5.28% 0.00% 7.78% 3.86%

39.39% 7.61% 0.00% 7.61% 72.94% 7.74% 3.81%

18.42% 7.11% 36.47% 4.52% 30.53% 7.09% 3.19%

31.36% 7.61% 37.73% 4.74% 30.35% 7.88% 3.95%

42.24% 7.61% 1.03% 7.53% 26.63% 9.12% 5.14%

54.44% 8.11% 26.35% 5.97% 50.93% 7.94% 4.01%

26.00% 7.61% 23.36% 5.83% 80.93% 6.37% 2.50%

44.36% 7.61% 0.00% 7.61% 0.00% 9.11% 5.13%

47.17% 7.61% 35.52% 4.91% 13.16% 9.06% 5.09%

28.17% 7.61% 29.91% 5.33% 22.05% 8.27% 4.33%

13.41% 7.11% 19.79% 5.70% 38.47% 7.16% 3.26%

52.79% 8.11% 13.05% 7.05% 76.70% 7.36% 3.45%

118.57% 10.61% 0.00% 10.61% 98.96% 10.60% 6.57%

20.95% 7.11% 34.04% 4.69% 26.53% 6.86% 2.96%

49.24% 7.61% 0.00% 7.61% 62.42% 7.73% 3.81%

51.67% 8.11% 0.00% 8.11% 84.19% 8.13% 4.19%

39.03% 7.61% 0.26% 7.59% 18.00% 7.63% 3.71%

24.33% 7.11% 22.60% 5.50% 44.83% 6.92% 3.03%

48.74% 7.61% 26.83% 5.57% 0.00% 9.11% 5.13%

65.87% 8.61% 0.00% 8.61% 76.64% 8.59% 4.63%

84.53% 9.11% 0.00% 9.11% 73.72% 9.11% 5.13%

62.13% 8.11% 0.00% 8.11% 39.71% 8.80% 4.84%

103.96% 10.61% 0.00% 10.61% 99.94% 10.61% 6.58%

56.68% 8.11% 0.00% 8.11% 93.37% 8.10% 4.16%

33.55% 7.61% 17.53% 6.28% 13.52% 7.83% 3.91%
47.88% 7.61% 28.66% 5.43% 65.61% 6.49% 2.61%

400.00% 10.61% 0.00% 10.61% 61.35% 10.09% 6.08%

56.28% 8.11% 0.00% 8.11% 94.93% 8.10% 4.16%

103.00% 10.61% 0.00% 10.61% 99.86% 10.61% 6.58%

25.56% 7.61% 27.84% 5.49% 58.45% 6.57% 2.68%

400.00% 10.61% 0.00% 10.61% 99.97% 10.61% 6.58%

38.30% 7.61% 25.71% 5.65% 36.05% 8.14% 4.20%

201.04% 10.61% 26.60% 7.79% 97.75% 7.84% 3.91%

43.31% 7.61% 0.00% 7.61% 52.48% 8.25% 4.31%

32.97% 7.61% 19.05% 6.16% 47.17% 6.86% 2.97%

43.39% 7.61% 27.15% 5.54% 36.11% 8.01% 4.07%

46.26% 7.61% 0.00% 7.61% 24.05% 7.63% 3.71%

55.24% 8.11% 0.00% 8.11% 57.11% 8.92% 4.95%

247.67% 10.61% 0.00% 10.61% 99.93% 10.61% 6.58%

114.23% 10.61% 0.00% 10.61% 74.70% 10.08% 6.07%

70.07% 8.61% 0.00% 8.61% 62.02% 9.13% 5.16%

38.24% 7.61% 0.00% 7.61% 81.07% 7.75% 3.83%

57.23% 8.11% 0.00% 8.11% 0.00% 8.67% 4.71%

73.36% 8.61% 0.00% 8.61% 18.04% 9.62% 5.63%

21.40% 7.11% 0.00% 7.11% 0.00% 8.37% 4.42%

46.17% 7.61% 0.00% 7.61% 15.39% 8.25% 4.31%

36.58% 7.61% 28.67% 5.43% 33.69% 6.80% 2.91%

27.39% 7.61% 25.50% 5.67% 23.34% 8.08% 4.14%

29.44% 7.61% 29.57% 5.36% 31.69% 6.92% 3.02%

42.03% 7.61% 0.00% 7.61% 17.24% 8.00% 4.06%

386.91% 10.61% 0.00% 10.61% 91.61% 10.58% 6.55%

37.92% 7.61% 23.30% 5.84% 39.96% 8.06% 4.13%

58.82% 8.11% 0.00% 8.11% 87.67% 8.20% 4.26%

82.91% 9.11% 0.00% 9.11% 61.60% 9.28% 5.30%

67.85% 8.61% 35.31% 5.57% 56.95% 7.35% 3.44%

36.02% 7.61% 0.00% 7.61% 66.35% 7.62% 3.70%

15.51% 7.11% 8.27% 6.52% 25.42% 7.57% 3.65%

34.45% 7.61% 30.13% 5.32% 65.45% 7.03% 3.13%

12.05% 7.11% 24.91% 5.34% 0.00% 7.78% 3.86%

19.66% 7.11% 10.27% 6.38% 51.06% 7.07% 3.17%

41.06% 7.61% 23.46% 5.83% 58.98% 7.65% 3.73%

44.17% 7.61% 34.51% 4.98% 53.64% 7.03% 3.13%

18.17% 7.11% 21.45% 5.59% 21.31% 7.43% 3.52%

42.21% 7.61% 10.34% 6.82% 61.99% 7.52% 3.61%

33.05% 7.61% 32.64% 5.13% 44.90% 7.72% 3.80%

101.32% 10.61% 0.00% 10.61% 79.60% 10.51% 6.49%

51.35% 8.11% 0.00% 8.11% 67.86% 8.10% 4.16%
56.33% 8.11% 0.12% 8.10% 31.98% 9.28% 5.30%

79.06% 8.61% 0.00% 8.61% 90.14% 8.62% 4.66%

83.62% 9.11% 0.00% 9.11% 97.75% 9.10% 5.12%

69.13% 8.61% 0.00% 8.61% 56.80% 8.76% 4.80%

19.30% 7.11% 23.11% 5.47% 26.01% 7.51% 3.59%

44.00% 7.61% 0.00% 7.61% 19.73% 8.93% 4.96%

74.25% 8.61% 0.00% 8.61% 44.84% 8.88% 4.92%

42.13% 7.61% 13.15% 6.61% 51.67% 7.11% 3.21%

34.58% 7.61% 0.00% 7.61% 40.27% 7.89% 3.96%

43.01% 7.61% 14.35% 6.52% 10.42% 8.18% 4.24%

35.99% 7.61% 36.33% 4.85% 19.93% 7.55% 3.63%

19.88% 7.11% 5.09% 6.75% 31.71% 7.46% 3.54%

25.76% 7.61% 21.34% 5.99% 0.00% 7.93% 4.00%

25.16% 7.61% 16.68% 6.34% 14.68% 8.32% 4.38%

41.51% 7.61% 31.95% 5.18% 39.16% 7.75% 3.82%

26.36% 7.61% 29.54% 5.36% 18.89% 7.21% 3.30%

24.48% 7.11% 28.16% 5.11% 37.57% 7.70% 3.77%

60.70% 8.11% 0.00% 8.11% 74.48% 8.40% 4.45%

88.48% 9.11% 29.55% 6.42% 99.93% 6.42% 2.54%

98.81% 9.61% 0.00% 9.61% 38.14% 8.12% 4.18%

42.98% 7.61% 43.71% 4.28% 55.04% 5.92% 2.07%

345.28% 10.61% 0.00% 10.61% 32.39% 9.00% 5.03%

37.70% 7.61% 25.25% 5.69% 74.73% 6.26% 2.38%

19.59% 7.11% 31.21% 4.89% 19.00% 7.95% 4.02%

32.19% 7.61% 29.28% 5.38% 17.07% 7.86% 3.93%

65.87% 8.61% 18.95% 6.98% 42.60% 7.69% 3.77%

21.18% 7.11% 26.69% 5.21% 30.42% 7.10% 3.20%

51.40% 8.11% 33.94% 5.36% 79.63% 6.06% 2.20%

33.70% 7.61% 22.87% 5.87% 35.33% 7.11% 3.21%

29.62% 7.61% 39.92% 4.57% 22.84% 7.05% 3.15%

23.71% 7.11% 8.79% 6.49% 41.97% 7.32% 3.42%

82.83% 9.11% 0.00% 9.11% 85.44% 9.22% 5.24%

400.00% 10.61% 0.00% 10.61% 98.40% 10.55% 6.52%

36.11% 7.61% 37.29% 4.77% 0.00% 8.67% 4.71%

42.79% 7.61% 28.07% 5.47% 49.58% 6.86% 2.97%

33.84% 7.61% 34.85% 4.96% 31.80% 7.89% 3.96%

66.50% 8.61% 0.00% 8.61% 65.08% 8.73% 4.77%

184.42% 10.61% 38.88% 6.48% 99.47% 6.49% 2.61%

47.29% 7.61% 0.00% 7.61% 34.17% 9.27% 5.29%

38.57% 7.61% 39.50% 4.60% 71.25% 5.77% 1.92%

171.15% 10.61% 0.00% 10.61% 83.33% 10.34% 6.32%

54.95% 8.11% 0.00% 8.11% 50.15% 8.09% 4.16%
40.09% 7.61% 29.66% 5.35% 24.64% 8.29% 4.35%

22.65% 7.11% 11.23% 6.31% 32.40% 7.61% 3.69%

64.30% 8.11% 0.00% 8.11% 0.00% 8.08% 4.14%

38.90% 7.61% 0.00% 7.61% 44.38% 8.03% 4.10%

22.99% 7.11% 19.54% 5.72% 23.88% 7.18% 3.28%

61.45% 8.11% 30.96% 5.60% 13.61% 8.00% 4.06%

53.94% 8.11% 0.00% 8.11% 27.71% 9.26% 5.28%

41.96% 7.61% 25.54% 5.67% 53.67% 7.87% 3.94%

83.44% 9.11% 0.00% 9.11% 74.68% 9.33% 5.35%

43.06% 7.61% 0.00% 7.61% 71.41% 7.87% 3.94%

33.21% 7.61% 27.49% 5.52% 17.53% 7.51% 3.59%

31.74% 7.61% 29.39% 5.37% 44.95% 6.86% 2.97%

400.00% 10.61% 0.00% 10.61% 76.92% 10.40% 6.38%

52.44% 8.11% 0.00% 8.11% 86.73% 8.11% 4.17%

28.53% 7.61% 33.42% 5.07% 5.24% 9.03% 5.06%

44.09% 7.61% 26.99% 5.56% 90.98% 5.80% 1.94%

15.11% 7.11% 20.26% 5.67% 22.91% 7.53% 3.61%

63.19% 8.11% 0.00% 8.11% 70.42% 8.80% 4.83%

32.66% 7.61% 32.16% 5.16% 44.30% 7.52% 3.61%

45.58% 7.61% 34.57% 4.98% 55.24% 7.02% 3.13%

48.07% 7.61% 0.00% 7.61% 34.35% 8.79% 4.82%

81.32% 9.11% 0.00% 9.11% 90.53% 9.03% 5.05%

26.33% 7.61% 23.62% 5.81% 8.44% 8.69% 4.73%

39.20% 7.61% 24.92% 5.71% 17.58% 8.75% 4.79%

18.81% 7.11% 28.31% 5.10% 25.94% 7.96% 4.02%

22.21% 7.11% 15.92% 5.98% 64.54% 6.83% 2.94%

56.02% 8.11% 27.78% 5.86% 50.15% 7.92% 3.98%

42.35% 7.61% 0.00% 7.61% 43.23% 7.88% 3.95%

33.26% 7.61% 0.00% 7.61% 10.45% 8.82% 4.85%

65.40% 8.61% 0.00% 8.61% 42.51% 9.66% 5.66%

64.57% 8.11% 0.00% 8.11% 25.80% 8.85% 4.88%

17.63% 7.11% 32.69% 4.79% 21.48% 8.06% 4.13%

53.75% 8.11% 0.00% 8.11% 91.17% 8.17% 4.23%

41.03% 7.61% 26.64% 5.58% 56.63% 6.60% 2.72%

37.32% 7.61% 0.00% 7.61% 25.13% 7.74% 3.82%

42.56% 7.61% 19.56% 6.12% 87.08% 6.45% 2.57%

73.61% 8.61% 0.00% 8.61% 20.34% 8.19% 4.25%

25.58% 7.61% 22.83% 5.87% 54.38% 7.41% 3.50%

44.92% 7.61% 23.93% 5.79% 52.98% 6.87% 2.97%

51.34% 8.11% 36.48% 5.15% 20.27% 8.54% 4.59%

45.67% 7.61% 25.41% 5.68% 29.68% 9.43% 5.44%

39.07% 7.61% 13.46% 6.59% 31.61% 8.91% 4.94%
36.75% 7.61% 23.50% 5.82% 35.21% 8.24% 4.29%

38.81% 7.61% 0.00% 7.61% 58.62% 7.80% 3.88%

33.70% 7.61% 22.82% 5.87% 27.57% 8.22% 4.27%

38.80% 7.61% 43.23% 4.32% 32.88% 7.14% 3.24%

60.00% 8.11% 0.00% 8.11% 37.56% 9.28% 5.30%

56.66% 8.11% 0.00% 8.11% 59.25% 8.94% 4.97%

24.20% 7.11% 0.00% 7.11% 99.97% 7.11% 3.21%

49.87% 7.61% 3.27% 7.36% 52.16% 8.69% 4.73%

49.28% 7.61% 19.94% 6.09% 72.57% 6.56% 2.68%

50.17% 8.11% 30.98% 5.60% 36.58% 8.57% 4.61%

63.33% 8.11% 0.00% 8.11% 61.52% 8.95% 4.98%

24.49% 7.11% 36.32% 4.53% 0.00% 7.64% 3.72%

99.53% 9.61% 33.92% 6.35% 96.58% 6.45% 2.57%

50.59% 8.11% 32.65% 5.46% 4.94% 9.35% 5.36%

38.08% 7.61% 25.18% 5.69% 56.18% 7.19% 3.28%

51.85% 8.11% 22.77% 6.26% 65.28% 6.89% 3.00%

92.72% 9.61% 0.00% 9.61% 99.53% 9.61% 5.61%

24.35% 7.11% 32.59% 4.79% 43.15% 7.08% 3.18%

22.86% 7.11% 21.85% 5.56% 16.83% 8.51% 4.56%

46.22% 7.61% 22.60% 5.89% 38.46% 7.33% 3.42%

36.51% 7.61% 28.72% 5.42% 47.15% 7.29% 3.38%

42.67% 7.61% 29.11% 5.39% 28.10% 8.49% 4.53%

28.24% 7.61% 33.23% 5.08% 0.00% 9.11% 5.13%

29.75% 7.61% 29.50% 5.37% 6.69% 9.40% 5.42%

208.65% 10.61% 0.00% 10.61% 99.95% 10.61% 6.58%

29.22% 7.61% 28.26% 5.46% 0.58% 9.09% 5.11%

43.81% 7.61% 17.01% 6.32% 23.64% 9.01% 5.04%

19.18% 7.11% 23.36% 5.45% 26.32% 7.28% 3.37%

47.23% 7.61% 27.24% 5.54% 38.04% 7.93% 4.00%

24.98% 7.11% 7.92% 6.55% 52.60% 7.27% 3.37%

23.96% 7.11% 4.85% 6.77% 69.49% 7.03% 3.13%

51.59% 8.11% 31.09% 5.59% 21.29% 8.94% 4.97%

86.09% 9.11% 0.00% 9.11% 64.33% 9.37% 5.39%

61.97% 8.11% 24.73% 6.10% 77.63% 6.58% 2.70%

28.96% 7.61% 20.82% 6.03% 65.96% 6.77% 2.88%

83.89% 9.11% 60.00% 3.64% 0.00% 8.81% 4.85%

37.24% 7.61% 17.24% 6.30% 10.35% 9.08% 5.11%

45.27% 7.61% 0.00% 7.61% 79.87% 7.68% 3.75%

33.86% 7.61% 29.83% 5.34% 60.03% 6.96% 3.07%

81.25% 9.11% 0.00% 9.11% 86.90% 8.92% 4.95%

32.28% 7.61% 0.00% 7.61% 39.68% 7.54% 3.62%

44.84% 7.61% 0.00% 7.61% 75.13% 7.73% 3.80%
24.12% 7.11% 45.75% 3.86% 0.00% 8.08% 4.14%

80.36% 9.11% 0.00% 9.11% 97.31% 9.09% 5.12%

33.82% 7.61% 27.65% 5.51% 12.28% 8.79% 4.83%

29.47% 7.61% 30.52% 5.29% 58.47% 7.06% 3.16%

66.66% 8.61% 15.36% 7.29% 24.88% 9.76% 5.76%

48.24% 7.61% 33.36% 5.07% 52.21% 7.70% 3.78%

39.65% 7.61% 10.89% 6.78% 39.75% 8.36% 4.41%

76.92% 8.61% 54.03% 3.96% 40.80% 8.05% 4.11%

27.31% 7.61% 28.04% 5.48% 6.58% 9.00% 5.03%

61.72% 8.11% 0.00% 8.11% 7.85% 10.11% 6.10%

178.38% 10.61% 0.00% 10.61% 99.84% 10.61% 6.58%

56.94% 8.11% 0.00% 8.11% 47.17% 8.95% 4.98%

72.24% 8.61% 0.00% 8.61% 70.45% 9.02% 5.05%

66.49% 8.61% 0.00% 8.61% 39.49% 10.07% 6.06%

29.47% 7.61% 31.80% 5.19% 15.59% 8.62% 4.66%

35.81% 7.61% 0.00% 7.61% 41.77% 8.74% 4.78%

33.12% 7.61% 35.55% 4.90% 9.98% 8.69% 4.73%

33.79% 7.61% 29.40% 5.37% 25.20% 8.06% 4.12%

27.47% 7.61% 33.19% 5.08% 24.46% 8.34% 4.40%

100.58% 10.61% 0.00% 10.61% 98.08% 10.57% 6.55%

54.91% 8.11% 17.03% 6.73% 0.00% 8.81% 4.85%

33.96% 7.61% 25.97% 5.63% 11.08% 9.11% 5.14%

400.00% 10.61% 0.00% 10.61% 69.73% 10.73% 6.70%

34.73% 7.61% 17.46% 6.28% 54.34% 8.04% 4.10%

24.44% 7.11% 30.26% 4.96% 3.18% 8.97% 5.00%

76.71% 8.61% 19.89% 6.90% 44.60% 8.85% 4.89%

24.65% 7.11% 25.59% 5.29% 0.00% 8.81% 4.85%

48.74% 7.61% 0.00% 7.61% 91.20% 7.68% 3.75%

35.46% 7.61% 0.00% 7.61% 59.75% 8.57% 4.61%

45.18% 7.61% 0.00% 7.61% 62.02% 8.51% 4.56%

52.65% 8.11% 0.00% 8.11% 15.39% 9.82% 5.82%

36.21% 7.61% 26.49% 5.59% 16.29% 8.90% 4.94%

24.94% 7.11% 29.55% 5.01% 25.34% 7.30% 3.39%

34.53% 7.61% 14.78% 6.49% 0.00% 9.55% 5.56%

39.20% 7.61% 15.68% 6.42% 0.01% 9.40% 5.41%

33.70% 7.61% 21.96% 5.94% 75.02% 6.47% 2.59%

74.97% 8.61% 11.34% 7.63% 44.03% 9.20% 5.22%

30.54% 7.61% 29.05% 5.40% 22.56% 8.27% 4.33%

24.81% 7.11% 33.27% 4.74% 9.97% 8.54% 4.59%

58.65% 8.11% 1.59% 7.98% 52.90% 8.86% 4.89%

176.09% 10.61% 0.00% 10.61% 72.54% 10.04% 6.03%

25.53% 7.61% 32.36% 5.15% 33.42% 8.17% 4.23%
101.71% 10.61% 0.00% 10.61% 21.18% 8.85% 4.88%

39.59% 7.61% 12.11% 6.69% 27.08% 8.67% 4.71%

30.96% 7.61% 25.43% 5.67% 41.32% 7.86% 3.93%

61.32% 8.11% 2.99% 7.87% 53.49% 8.79% 4.82%

76.25% 8.61% 0.00% 8.61% 34.21% 9.61% 5.62%

35.98% 7.61% 0.00% 7.61% 0.00% 7.78% 3.86%

36.93% 7.61% 0.00% 7.61% 76.18% 7.79% 3.87%

23.70% 7.11% 30.14% 4.97% 25.25% 7.95% 4.02%

73.82% 8.61% 36.72% 5.45% 52.88% 7.45% 3.53%

72.41% 8.61% 0.00% 8.61% 76.62% 8.90% 4.93%

34.44% 7.61% 38.32% 4.69% 26.83% 8.57% 4.61%

36.62% 7.61% 34.46% 4.99% 9.13% 9.13% 5.16%

24.70% 7.11% 22.65% 5.50% 0.00% 8.37% 4.42%

36.64% 7.61% 22.26% 5.92% 37.62% 8.36% 4.42%

54.73% 8.11% 37.18% 5.10% 60.47% 6.97% 3.07%

98.63% 9.61% 45.66% 5.22% 17.71% 10.23% 6.22%

83.68% 9.11% 34.71% 5.95% 84.94% 6.40% 2.53%

47.81% 7.61% 24.16% 5.77% 23.34% 10.02% 6.01%

24.67% 7.11% 15.59% 6.00% 9.63% 9.60% 5.61%

56.11% 8.11% 9.11% 7.37% 74.54% 8.34% 4.39%

40.03% 7.61% 8.27% 6.98% 5.70% 10.65% 6.62%

166.28% 10.61% 0.00% 10.61% 0.00% 7.20% 3.29%

61.82% 8.11% 31.98% 5.52% 60.16% 7.41% 3.50%

180.06% 10.61% 0.00% 10.61% 65.06% 10.91% 6.87%

38.03% 7.61% 0.00% 7.61% 14.84% 9.38% 5.40%

45.30% 7.61% 20.95% 6.02% 16.93% 10.05% 6.04%

77.38% 8.61% 0.00% 8.61% 98.47% 8.61% 4.65%

94.91% 9.61% 0.00% 9.61% 97.94% 9.63% 5.64%

24.05% 7.11% 28.23% 5.10% 22.87% 7.85% 3.92%

71.32% 8.61% 0.00% 8.61% 57.40% 9.20% 5.22%

61.30% 8.11% 40.30% 4.84% 36.93% 8.46% 4.51%

249.91% 10.61% 43.89% 5.95% 99.94% 5.95% 2.10%

33.13% 7.61% 0.00% 7.61% 0.00% 7.78% 3.86%

37.79% 7.61% 32.14% 5.16% 12.89% 9.49% 5.50%

35.44% 7.61% 38.05% 4.71% 18.44% 8.30% 4.35%

100.58% 10.61% 0.00% 10.61% 86.81% 10.76% 6.73%

227.50% 10.61% 0.00% 10.61% 88.41% 10.57% 6.54%

28.59% 7.61% 36.30% 4.85% 15.79% 8.43% 4.48%

26.59% 7.61% 39.21% 4.63% 7.28% 8.37% 4.42%

104.91% 10.61% 8.35% 9.72% 32.01% 11.30% 7.25%

40.40% 7.61% 38.25% 4.70% 3.34% 8.25% 4.31%

90.53% 9.61% 0.00% 9.61% 70.00% 9.37% 5.39%
58.39% 8.11% 29.50% 5.72% 68.25% 7.35% 3.44%

40.31% 7.61% 37.54% 4.75% 24.87% 8.35% 4.41%

31.60% 7.61% 27.29% 5.53% 0.00% 8.52% 4.57%

24.17% 7.11% 37.39% 4.45% 48.65% 6.54% 2.66%

124.04% 10.61% 0.00% 10.61% 99.42% 10.61% 6.58%

44.64% 7.61% 29.15% 5.39% 0.00% 11.02% 6.97%

53.25% 8.11% 0.00% 8.11% 63.33% 8.04% 4.11%

96.68% 9.61% 0.00% 9.61% 88.92% 9.86% 5.86%

78.85% 8.61% 0.00% 8.61% 97.42% 8.64% 4.68%

47.81% 7.61% 36.49% 4.83% 35.34% 7.79% 3.86%

54.90% 8.11% 0.00% 8.11% 43.32% 9.26% 5.28%

55.70% 8.11% 25.23% 6.06% 50.75% 7.85% 3.92%

64.31% 8.11% 21.51% 6.37% 39.66% 8.46% 4.51%

35.58% 7.61% 0.00% 7.61% 0.00% 9.99% 5.98%

57.36% 8.11% 32.90% 5.44% 23.84% 8.57% 4.61%

144.60% 10.61% 0.00% 10.61% 0.00% 8.52% 4.57%

55.89% 8.11% 36.28% 5.17% 52.50% 7.74% 3.81%

47.05% 7.61% 36.98% 4.80% 0.00% 9.69% 5.70%

38.86% 7.61% 39.73% 4.59% 57.52% 7.13% 3.23%

129.17% 10.61% 0.00% 10.61% 88.81% 10.72% 6.69%

59.45% 8.11% 32.28% 5.49% 0.00% 9.84% 5.84%

37.83% 7.61% 28.42% 5.45% 28.16% 8.81% 4.85%

34.46% 7.61% 38.62% 4.67% 15.56% 9.78% 5.78%

37.24% 7.61% 30.65% 5.28% 11.04% 8.95% 4.98%

79.63% 8.61% 37.11% 5.41% 42.90% 8.11% 4.17%

49.33% 7.61% 43.11% 4.33% 47.65% 6.37% 2.49%

48.65% 7.61% 0.00% 7.61% 24.07% 9.53% 5.54%

43.72% 7.61% 47.14% 4.02% 27.12% 8.48% 4.53%

33.35% 7.61% 35.79% 4.89% 1.84% 9.46% 5.47%

55.02% 8.11% 0.00% 8.11% 0.00% 9.99% 5.98%

82.11% 9.11% 34.52% 5.97% 97.81% 6.06% 2.20%

96.28% 9.61% 30.13% 6.71% 97.92% 6.80% 2.91%

29.25% 7.61% 37.18% 4.78% 21.03% 8.66% 4.70%

24.07% 7.11% 34.93% 4.63% 39.64% 7.24% 3.34%

32.48% 7.61% 35.89% 4.88% 0.17% 9.25% 5.27%

77.41% 8.61% 9.30% 7.81% 79.21% 8.14% 4.20%

167.49% 10.61% 0.00% 10.61% 99.82% 10.61% 6.58%

34.59% 7.61% 29.87% 5.34% 4.24% 10.21% 6.20%

32.71% 7.61% 19.56% 6.12% 12.70% 8.47% 4.52%

43.17% 7.61% 35.97% 4.87% 12.12% 9.50% 5.51%

55.65% 8.11% 18.50% 6.61% 27.67% 9.80% 5.80%

125.32% 10.61% 0.00% 10.61% 72.86% 9.88% 5.88%
86.16% 9.11% 0.00% 9.11% 42.61% 9.11% 5.13%

74.70% 8.61% 51.65% 4.16% 41.30% 7.24% 3.33%

246.39% 10.61% 0.00% 10.61% 80.00% 10.34% 6.32%

28.47% 7.61% 28.74% 5.42% 14.59% 8.57% 4.61%

39.05% 7.61% 33.13% 5.09% 5.98% 9.14% 5.17%

400.00% 10.61% 0.00% 10.61% 11.54% 7.98% 4.05%

61.93% 8.11% 0.00% 8.11% 12.65% 8.21% 4.27%

86.13% 9.11% 25.80% 6.76% 45.60% 9.87% 5.87%

57.65% 8.11% 28.69% 5.78% 73.78% 6.62% 2.73%

56.06% 8.11% 37.88% 5.04% 11.73% 9.15% 5.17%

32.88% 7.61% 27.34% 5.53% 26.35% 8.81% 4.85%

46.04% 7.61% 29.85% 5.34% 0.00% 8.08% 4.14%

154.05% 10.61% 0.00% 10.61% 96.65% 10.55% 6.52%

24.07% 7.11% 26.91% 5.20% 17.06% 8.32% 4.37%

57.80% 8.11% 34.71% 5.30% 22.37% 8.82% 4.86%

37.36% 7.61% 37.82% 4.73% 14.37% 9.36% 5.37%

125.99% 10.61% 0.00% 10.61% 8.47% 8.56% 4.61%

40.42% 7.61% 25.36% 5.68% 44.45% 8.56% 4.61%

28.33% 7.61% 26.04% 5.63% 0.00% 8.23% 4.28%

36.69% 7.61% 36.28% 4.85% 22.36% 7.36% 3.45%

39.87% 7.61% 44.01% 4.26% 0.00% 8.52% 4.57%

61.81% 8.11% 31.21% 5.58% 41.55% 9.36% 5.37%

137.49% 10.61% 0.00% 10.61% 97.63% 10.54% 6.51%

51.28% 8.11% 42.64% 4.65% 69.47% 6.10% 2.24%

47.53% 7.61% 40.94% 4.49% 0.00% 9.99% 5.98%

46.02% 7.61% 29.62% 5.36% 25.67% 8.80% 4.83%

45.93% 7.61% 0.00% 7.61% 0.00% 7.64% 3.72%

100.89% 10.61% 0.00% 10.61% 85.31% 10.97% 6.93%

68.96% 8.61% 0.00% 8.61% 5.40% 10.33% 6.31%

43.31% 7.61% 13.34% 6.60% 28.96% 9.11% 5.13%

44.47% 7.61% 32.70% 5.12% 33.70% 9.13% 5.15%

42.59% 7.61% 38.00% 4.72% 50.31% 6.68% 2.79%

73.61% 8.61% 35.31% 5.57% 0.00% 9.11% 5.13%

104.94% 10.61% 42.81% 6.07% 0.00% 9.11% 5.13%

26.95% 7.61% 31.48% 5.21% 38.61% 8.05% 4.12%

124.16% 10.61% 0.00% 10.61% 4.39% 7.77% 3.84%

29.91% 7.61% 38.27% 4.70% 0.00% 9.69% 5.70%

61.29% 8.11% 30.57% 5.63% 61.42% 7.09% 3.18%

25.56% 7.61% 26.53% 5.59% 15.28% 8.32% 4.37%

26.31% 7.61% 33.01% 5.10% 0.00% 9.99% 5.98%

92.62% 9.61% 0.00% 9.61% 48.77% 11.16% 7.11%

29.96% 7.61% 29.48% 5.37% 16.23% 8.62% 4.67%
90.27% 9.61% 0.00% 9.61% 99.94% 9.61% 5.62%

41.11% 7.61% 0.00% 7.61% 0.00% 10.43% 6.41%

104.86% 10.61% 0.00% 10.61% 57.37% 11.97% 7.89%

42.97% 7.61% 38.28% 4.70% 44.22% 6.83% 2.94%

92.22% 9.61% 0.00% 9.61% 0.00% 9.25% 5.27%

60.80% 8.11% 24.97% 6.08% 42.85% 8.40% 4.45%

28.03% 7.61% 33.46% 5.06% 0.00% 9.25% 5.27%

33.38% 7.61% 39.95% 4.57% 24.21% 8.79% 4.82%

97.32% 9.61% 38.36% 5.92% 17.72% 10.96% 6.92%

19.28% 7.11% 29.60% 5.01% 13.01% 8.06% 4.13%

76.96% 8.61% 0.00% 8.61% 0.00% 10.87% 6.83%

44.17% 7.61% 56.64% 3.30% 25.84% 8.04% 4.11%

80.64% 9.11% 0.00% 9.11% 0.00% 10.28% 6.26%

51.68% 8.11% 38.55% 4.98% 43.95% 7.38% 3.47%

46.72% 7.61% 60.00% 3.04% 44.44% 7.15% 3.24%

68.43% 8.61% 0.00% 8.61% 98.11% 8.64% 4.68%

152.02% 10.61% 0.00% 10.61% 0.00% 8.67% 4.71%

39.28% 7.61% 38.89% 4.65% 20.97% 8.64% 4.68%

38.63% 7.61% 37.18% 4.78% 0.00% 10.28% 6.26%

86.22% 9.11% 15.07% 7.74% 17.29% 11.30% 7.24%

17.71% 7.11% 30.38% 4.95% 2.06% 8.73% 4.77%

103.15% 10.61% 1.99% 10.40% 0.00% 11.16% 7.11%

47.26% 7.61% 36.36% 4.84% 39.82% 7.41% 3.50%

140.00% 10.61% 0.00% 10.61% 82.37% 11.12% 7.07%

211.62% 10.61% 0.00% 10.61% 0.00% 9.84% 5.84%

42.72% 7.61% 0.00% 7.61% 70.68% 8.39% 4.44%

400.00% 10.61% 0.00% 10.61% 0.00% 10.57% 6.55%

229.01% 10.61% 0.00% 10.61% 83.33% 10.41% 6.39%

400.00% 10.61% 3.53% 10.24% 95.82% 10.20% 6.19%

48.59% 7.61% 0.00% 7.61% 0.00% 8.37% 4.42%

113.93% 10.61% 0.00% 10.61% 34.21% 8.94% 4.98%

60.29% 8.11% 45.20% 4.44% 95.92% 4.72% 0.90%

63.01% 8.11% 0.00% 8.11% 78.14% 8.71% 4.75%

79.13% 8.61% 60.00% 3.44% 24.00% 8.31% 4.36%

113.75% 10.61% 40.49% 6.31% 0.00% 9.55% 5.56%

50.83% 8.11% 35.61% 5.22% 65.21% 7.08% 3.18%

22.50% 7.11% 29.82% 4.99% 14.76% 9.12% 5.15%

73.59% 8.61% 59.95% 3.45% 47.89% 6.47% 2.59%

24.97% 7.11% 34.47% 4.66% 6.20% 8.97% 5.00%

129.40% 10.61% 0.00% 10.61% 95.83% 10.68% 6.64%

57.62% 8.11% 34.89% 5.28% 0.00% 11.31% 7.25%

21.93% 7.11% 27.69% 5.14% 0.00% 7.93% 4.00%
122.22% 10.61% 0.00% 10.61% 0.00% 9.11% 5.13%

235.55% 10.61% 0.00% 10.61% 94.74% 10.46% 6.44%

24.05% 7.11% 36.09% 4.54% 0.05% 9.69% 5.70%

40.68% 7.61% 36.32% 4.85% 8.00% 10.52% 6.50%

400.00% 10.61% 5.09% 10.07% 69.99% 9.52% 5.53%

400.00% 10.61% 0.00% 10.61% 0.00% 7.93% 4.00%

33.79% 7.61% 20.54% 6.05% 22.49% 8.99% 5.02%

26.82% 7.61% 13.89% 6.55% 18.66% 8.75% 4.79%

43.27% 7.61% 37.98% 4.72% 44.03% 6.68% 2.80%

25.10% 7.61% 23.89% 5.79% 25.57% 8.37% 4.42%

34.24% 7.61% 38.77% 4.66% 87.55% 5.14% 1.31%

65.68% 8.61% 0.00% 8.61% 0.00% 9.69% 5.70%

57.25% 8.11% 36.30% 5.17% 15.09% 9.63% 5.64%

37.38% 7.61% 38.17% 4.71% 16.13% 8.89% 4.92%

173.59% 10.61% 0.00% 10.61% 40.74% 8.68% 4.72%

400.00% 10.61% 0.00% 10.61% 37.38% 9.30% 5.32%

18.38% 7.11% 0.00% 7.11% 0.00% 7.93% 4.00%

69.64% 8.61% 31.08% 5.93% 41.67% 7.19% 3.28%

70.16% 8.61% 0.00% 8.61% 59.53% 8.40% 4.45%

114.70% 10.61% 0.00% 10.61% 90.50% 10.63% 6.60%

46.73% 7.61% 35.79% 4.89% 0.00% 9.40% 5.41%

255.26% 10.61% 0.00% 10.61% 0.00% 9.11% 5.13%

35.74% 7.61% 0.00% 7.61% 0.00% 8.96% 4.99%

129.94% 10.61% 0.00% 10.61% 85.65% 10.77% 6.74%

32.45% 7.61% 0.00% 7.61% 0.00% 8.96% 4.99%

92.45% 9.61% 0.00% 9.61% 0.00% 11.02% 6.97%

22.36% 7.11% 0.00% 7.11% 0.00% 8.08% 4.14%

30.93% 7.61% 23.03% 5.86% 3.27% 8.86% 4.89%

38.33% 7.61% 0.00% 7.61% 0.00% 8.67% 4.71%

61.61% 8.11% 41.19% 4.77% 70.59% 5.83% 1.97%

26.64% 7.61% 41.58% 4.45% 0.00% 8.96% 4.99%

173.52% 10.61% 0.00% 10.61% 0.00% 8.67% 4.71%

29.02% 7.61% 0.00% 7.61% 0.00% 8.52% 4.57%

35.94% 7.61% 35.61% 4.90% 0.00% 8.52% 4.57%

400.00% 10.61% 0.00% 10.61% 95.89% 10.55% 6.53%

175.40% 10.61% 0.00% 10.61% 63.41% 9.52% 5.53%

31.77% 7.61% 0.00% 7.61% 0.00% 8.96% 4.99%

25.33% 7.61% 0.00% 7.61% 0.00% 8.08% 4.14%

15.31% 7.11% 60.00% 2.84% 0.00% 8.08% 4.14%

34.52% 7.61% 0.00% 7.61% 0.00% 7.93% 4.00%

370.96% 10.61% 0.00% 10.61% 0.00% 9.69% 5.70%

35.51% 7.61% 0.00% 7.61% 0.00% 7.93% 4.00%
23.91% 7.11% 35.65% 4.58% 0.00% 8.81% 4.85%

27.25% 7.61% 45.57% 4.14% 0.00% 7.93% 4.00%

36.01% 7.61% 0.00% 7.61% 0.00% 7.93% 4.00%

55.41% 8.11% 6.93% 7.55% 3.24% 10.05% 6.04%

33.13% 7.61% 41.08% 4.48% 14.46% 8.56% 4.61%

22.82% 7.11% 30.01% 4.98% 43.38% 6.57% 2.68%

36.84% 7.61% 19.50% 6.13% 65.13% 6.91% 3.01%

19.52% 7.11% 26.16% 5.25% 0.00% 8.52% 4.57%

57.47% 8.11% 37.06% 5.10% 0.00% 7.93% 4.00%

24.68% 7.11% 34.50% 4.66% 4.03% 7.52% 3.60%

64.47% 8.11% 0.00% 8.11% 21.69% 8.09% 4.15%

38.76% 7.61% 0.00% 7.61% 0.00% 7.93% 4.00%

22.28% 7.11% 0.00% 7.11% 0.00% 7.93% 4.00%

24.43% 7.11% 0.00% 7.11% 7.66% 8.00% 4.07%

62.12% 8.11% 27.19% 5.91% 19.65% 8.12% 4.18%

66.16% 8.61% 0.00% 8.61% 0.00% 8.23% 4.28%

72.29% 8.61% 0.00% 8.61% 6.52% 9.90% 5.89%

87.45% 9.11% 0.00% 9.11% 24.39% 9.66% 5.67%

30.32% 7.61% 33.92% 5.03% 48.60% 7.12% 3.22%

82.35% 9.11% 0.00% 9.11% 98.03% 9.14% 5.17%

400.00% 10.61% 0.00% 10.61% 44.88% 11.00% 6.95%

47.87% 7.61% 29.10% 5.40% 0.00% 9.55% 5.56%

20.10% 7.11% 28.99% 5.05% 23.05% 7.61% 3.69%

45.95% 7.61% 35.60% 4.90% 0.00% 8.08% 4.14%

21.90% 7.11% 34.42% 4.66% 0.00% 7.78% 3.86%

19.50% 7.11% 0.00% 7.11% 0.00% 8.08% 4.14%

19.54% 7.11% 28.01% 5.12% 48.26% 6.73% 2.84%

45.54% 7.61% 0.00% 7.61% 0.00% 8.23% 4.28%

27.12% 7.61% 33.97% 5.02% 27.52% 7.45% 3.54%

17.92% 7.11% 34.23% 4.68% 0.00% 7.78% 3.86%

74.20% 8.61% 0.00% 8.61% 0.00% 8.81% 4.85%

15.68% 7.11% 33.04% 4.76% 0.00% 8.23% 4.28%

35.96% 7.61% 0.00% 7.61% 0.00% 8.67% 4.71%

48.35% 7.61% 0.00% 7.61% 0.00% 7.34% 3.43%

31.08% 7.61% 39.80% 4.58% 0.00% 9.11% 5.13%

92.21% 9.61% 0.00% 9.61% 0.00% 9.40% 5.41%

34.42% 7.61% 37.11% 4.79% 0.00% 8.81% 4.85%

27.64% 7.61% 4.22% 7.29% 0.00% 7.49% 3.58%

36.05% 7.61% 0.00% 7.61% 30.57% 7.83% 3.91%

37.59% 7.61% 29.33% 5.38% 0.00% 8.67% 4.71%

19.49% 7.11% 35.24% 4.60% 0.00% 8.81% 4.85%

42.57% 7.61% 33.59% 5.05% 0.00% 7.93% 4.00%
16.73% 7.11% 24.94% 5.34% 5.22% 7.52% 3.60%

22.04% 7.11% 0.00% 7.11% 0.00% 8.23% 4.28%

33.13% 7.61% 14.47% 6.51% 21.55% 8.20% 4.26%

21.98% 7.11% 0.00% 7.11% 0.00% 7.64% 3.72%

10.90% 7.11% 36.08% 4.55% 37.68% 6.66% 2.77%

37.28% 7.61% 0.00% 7.61% 0.00% 8.23% 4.28%

27.14% 7.61% 0.00% 7.61% 0.00% 7.93% 4.00%

26.47% 7.61% 32.38% 5.15% 0.00% 8.67% 4.71%

28.64% 7.61% 35.56% 4.90% 33.00% 7.42% 3.51%

60.63% 8.11% 0.00% 8.11% 0.00% 9.25% 5.27%

17.22% 7.11% 0.00% 7.11% 0.00% 7.93% 4.00%

22.40% 7.11% 38.01% 4.41% 0.00% 7.64% 3.72%

52.16% 8.11% 6.55% 7.58% 1.19% 8.65% 4.69%

65.82% 8.61% 0.00% 8.61% 24.71% 9.32% 5.33%

38.83% 7.61% 0.00% 7.61% 0.00% 7.93% 4.00%

37.87% 7.61% 0.00% 7.61% 0.00% 7.93% 4.00%

22.00% 7.11% 0.00% 7.11% 0.00% 8.08% 4.14%

30.58% 7.61% 35.40% 4.92% 16.12% 8.43% 4.48%

11.46% 7.11% 0.00% 7.11% 0.00% 7.64% 3.72%

34.78% 7.61% 0.00% 7.61% 0.00% 7.93% 4.00%

26.13% 7.61% 35.92% 4.88% 0.72% 8.64% 4.68%

37.84% 7.61% 29.02% 5.40% 7.75% 8.55% 4.59%

14.65% 7.11% 0.00% 7.11% 0.00% 7.64% 3.72%

26.43% 7.61% 0.00% 7.61% 0.00% 8.23% 4.28%

34.93% 7.61% 33.79% 5.04% 9.87% 8.97% 5.00%

35.88% 7.61% 0.00% 7.61% 0.00% 9.55% 5.56%

18.63% 7.11% 0.00% 7.11% 0.00% 7.64% 3.72%

129.79% 10.61% 0.00% 10.61% 87.43% 10.61% 6.58%

33.58% 7.61% 0.00% 7.61% 38.23% 8.63% 4.67%

115.67% 10.61% 0.00% 10.61% 0.00% 7.49% 3.58%

76.91% 8.61% 26.54% 6.33% 13.43% 7.97% 4.04%

58.38% 8.11% 0.00% 8.11% 0.00% 8.23% 4.28%

20.90% 7.11% 32.52% 4.80% 3.92% 8.37% 4.43%

69.59% 8.61% 0.00% 8.61% 0.00% 9.11% 5.13%

69.72% 8.61% 0.00% 8.61% 0.00% 8.67% 4.71%

36.27% 7.61% 25.00% 5.71% 0.00% 9.25% 5.27%

32.31% 7.61% 23.30% 5.84% 0.00% 8.96% 4.99%

26.91% 7.61% 0.00% 7.61% 0.00% 8.08% 4.14%

49.13% 7.61% 0.00% 7.61% 0.00% 8.37% 4.42%

36.27% 7.61% 0.00% 7.61% 0.00% 8.67% 4.71%

41.36% 7.61% 0.00% 7.61% 0.00% 9.11% 5.13%

60.92% 8.11% 33.41% 5.40% 32.47% 8.00% 4.07%
42.95% 7.61% 0.00% 7.61% 0.00% 8.08% 4.14%

24.14% 7.11% 36.47% 4.52% 12.20% 8.03% 4.10%

59.93% 8.11% 0.00% 8.11% 0.00% 7.93% 4.00%

60.14% 8.11% 47.34% 4.27% 50.10% 6.32% 2.44%

52.15% 8.11% 0.00% 8.11% 0.00% 8.52% 4.57%

27.69% 7.61% 22.73% 5.88% 13.48% 7.78% 3.86%

107.36% 10.61% 0.00% 10.61% 49.75% 11.11% 7.06%

20.62% 7.11% 31.73% 4.85% 0.00% 8.23% 4.28%

18.66% 7.11% 24.90% 5.34% 0.00% 7.64% 3.72%

46.53% 7.61% 0.00% 7.61% 0.00% 8.67% 4.71%

50.37% 8.11% 27.67% 5.87% 0.00% 7.93% 4.00%

105.16% 10.61% 0.00% 10.61% 72.44% 10.72% 6.69%

30.58% 7.61% 32.66% 5.12% 0.00% 8.67% 4.71%

30.65% 7.61% 48.10% 3.95% 0.00% 9.55% 5.56%

75.25% 8.61% 0.00% 8.61% 0.00% 9.69% 5.70%

30.45% 7.61% 0.00% 7.61% 0.00% 8.08% 4.14%

20.36% 7.11% 1.12% 7.03% 0.00% 8.52% 4.57%

58.24% 8.11% 0.00% 8.11% 0.00% 8.37% 4.42%

43.54% 7.61% 27.87% 5.49% 17.48% 8.96% 4.99%

15.12% 7.11% 0.00% 7.11% 0.00% 7.78% 3.86%

53.94% 8.11% 14.00% 6.97% 20.35% 10.08% 6.07%

42.12% 7.61% 41.23% 4.47% 13.45% 9.12% 5.14%

58.31% 8.11% 0.00% 8.11% 48.84% 9.90% 5.89%

62.53% 8.11% 0.00% 8.11% 0.44% 10.71% 6.68%

34.80% 7.61% 27.37% 5.53% 84.86% 6.22% 2.35%

28.74% 7.61% 17.73% 6.26% 75.81% 6.95% 3.05%

38.03% 7.61% 33.17% 5.09% 6.24% 9.68% 5.69%

44.16% 7.61% 43.33% 4.31% 0.00% 9.84% 5.84%

48.66% 7.61% 39.43% 4.61% 85.08% 5.54% 1.70%

29.11% 7.61% 32.12% 5.17% 22.38% 8.11% 4.17%

66.30% 8.61% 60.00% 3.44% 1.80% 9.44% 5.45%

43.09% 7.61% 11.92% 6.70% 87.91% 7.28% 3.37%

27.39% 7.61% 32.72% 5.12% 34.82% 8.39% 4.44%

72.15% 8.61% 0.00% 8.61% 73.83% 9.09% 5.11%

43.58% 7.61% 26.53% 5.59% 26.11% 9.49% 5.50%

52.27% 8.11% 0.00% 8.11% 0.00% 7.93% 4.00%

48.10% 7.61% 57.79% 3.21% 63.31% 5.86% 2.00%

44.25% 7.61% 37.52% 4.75% 42.81% 8.25% 4.31%

32.98% 7.61% 27.21% 5.54% 12.14% 9.45% 5.46%

41.21% 7.61% 39.72% 4.59% 10.40% 9.43% 5.44%

35.21% 7.61% 38.43% 4.69% 0.00% 7.78% 3.86%

41.52% 7.61% 0.00% 7.61% 88.09% 7.95% 4.01%
30.70% 7.61% 37.26% 4.77% 13.40% 9.16% 5.19%

52.93% 8.11% 21.30% 6.38% 58.43% 8.61% 4.66%

57.48% 8.11% 35.90% 5.20% 11.64% 9.43% 5.44%

49.11% 7.61% 34.22% 5.01% 49.71% 7.51% 3.59%

41.69% 7.61% 27.24% 5.54% 3.02% 9.14% 5.17%

34.05% 7.61% 53.96% 3.50% 20.43% 8.20% 4.25%

27.25% 7.61% 20.99% 6.01% 0.00% 8.81% 4.85%

51.22% 8.11% 35.22% 5.25% 18.70% 9.70% 5.70%

79.45% 8.61% 33.96% 5.69% 19.77% 9.96% 5.96%

33.47% 7.61% 60.00% 3.04% 54.46% 5.67% 1.82%

120.89% 10.61% 42.47% 6.10% 61.40% 8.96% 4.99%

30.58% 7.61% 7.07% 7.07% 11.54% 7.96% 4.03%

50.90% 8.11% 35.85% 5.20% 0.00% 9.25% 5.27%

76.95% 8.61% 27.31% 6.26% 48.34% 9.40% 5.41%

60.68% 8.11% 0.00% 8.11% 22.67% 10.47% 6.45%

47.40% 7.61% 28.27% 5.46% 52.36% 8.32% 4.37%

34.60% 7.61% 30.28% 5.31% 0.00% 9.40% 5.41%

116.14% 10.61% 0.00% 10.61% 67.76% 11.17% 7.12%

25.75% 7.61% 20.31% 6.06% 27.41% 8.27% 4.33%

47.36% 7.61% 39.07% 4.64% 0.00% 10.43% 6.41%

83.59% 9.11% 33.03% 6.10% 52.30% 8.45% 4.49%

56.85% 8.11% 26.75% 5.94% 47.80% 9.13% 5.15%

31.73% 7.61% 33.51% 5.06% 21.17% 8.48% 4.53%

66.68% 8.61% 40.55% 5.12% 20.77% 7.93% 4.00%

48.54% 7.61% 33.17% 5.09% 25.51% 8.96% 4.99%

38.28% 7.61% 22.86% 5.87% 36.90% 7.54% 3.62%

45.36% 7.61% 32.78% 5.12% 17.22% 9.39% 5.41%

43.90% 7.61% 33.44% 5.07% 29.90% 8.93% 4.96%

36.49% 7.61% 0.00% 7.61% 17.08% 7.76% 3.83%

25.33% 7.61% 17.87% 6.25% 12.49% 8.75% 4.79%

60.05% 8.11% 0.00% 8.11% 95.36% 8.20% 4.26%

16.57% 7.11% 29.69% 5.00% 0.00% 8.96% 4.99%

18.44% 7.11% 3.89% 6.83% 25.25% 8.31% 4.37%

39.02% 7.61% 20.93% 6.02% 29.91% 8.70% 4.74%

27.45% 7.61% 40.25% 4.55% 20.75% 8.63% 4.67%

29.25% 7.61% 21.39% 5.98% 7.63% 8.73% 4.77%

34.56% 7.61% 28.18% 5.47% 17.37% 8.96% 4.99%

16.97% 7.11% 0.93% 7.04% 5.76% 8.43% 4.48%

26.19% 7.61% 28.36% 5.45% 25.57% 7.84% 3.92%

88.22% 9.11% 50.06% 4.55% 28.18% 7.30% 3.39%

29.17% 7.61% 28.15% 5.47% 0.00% 8.23% 4.28%

23.82% 7.11% 26.09% 5.26% 27.23% 7.74% 3.81%
19.97% 7.11% 16.78% 5.92% 17.02% 8.56% 4.61%

23.11% 7.11% 20.12% 5.68% 13.84% 8.89% 4.92%

48.72% 7.61% 36.55% 4.83% 23.86% 9.09% 5.12%

61.06% 8.11% 19.34% 6.54% 0.00% 9.84% 5.84%

86.29% 9.11% 0.00% 9.11% 56.92% 10.63% 6.60%

29.81% 7.61% 0.00% 7.61% 11.68% 8.02% 4.09%

38.01% 7.61% 29.77% 5.34% 0.00% 8.96% 4.99%

46.97% 7.61% 5.31% 7.21% 0.00% 9.25% 5.27%

19.68% 7.11% 33.93% 4.70% 0.00% 8.67% 4.71%

23.08% 7.11% 32.92% 4.77% 20.07% 7.41% 3.50%

51.09% 8.11% 9.48% 7.34% 16.60% 8.94% 4.97%

40.61% 7.61% 9.98% 6.85% 27.12% 8.39% 4.44%

21.79% 7.11% 27.43% 5.16% 27.96% 7.90% 3.97%

65.36% 8.61% 19.12% 6.96% 6.87% 8.28% 4.33%

19.95% 7.11% 28.73% 5.07% 0.00% 9.11% 5.13%

39.44% 7.61% 0.00% 7.61% 0.00% 8.37% 4.42%

22.50% 7.11% 28.83% 5.06% 22.32% 7.86% 3.93%

17.75% 7.11% 10.57% 6.36% 20.49% 8.54% 4.59%

27.91% 7.61% 20.88% 6.02% 9.71% 8.41% 4.46%

27.61% 7.61% 24.22% 5.77% 3.88% 8.98% 5.01%

33.83% 7.61% 0.00% 7.61% 16.04% 9.36% 5.38%

39.03% 7.61% 6.69% 7.10% 21.92% 8.44% 4.49%

161.34% 10.61% 0.00% 10.61% 98.96% 10.66% 6.63%

22.71% 7.11% 32.62% 4.79% 14.20% 8.75% 4.78%

18.61% 7.11% 31.66% 4.86% 0.00% 8.96% 4.99%

17.45% 7.11% 28.65% 5.07% 0.00% 8.67% 4.71%

36.14% 7.61% 0.00% 7.61% 6.88% 8.73% 4.77%

36.70% 7.61% 16.98% 6.32% 21.17% 8.63% 4.67%

42.72% 7.61% 0.00% 7.61% 17.84% 8.96% 4.99%

28.95% 7.61% 33.85% 5.03% 31.18% 7.63% 3.71%

23.35% 7.11% 24.15% 5.39% 21.30% 8.32% 4.37%

48.08% 7.61% 18.62% 6.19% 0.00% 9.40% 5.41%

67.86% 8.61% 17.81% 7.08% 27.92% 10.02% 6.01%

35.25% 7.61% 1.35% 7.51% 16.97% 9.20% 5.22%

26.20% 7.61% 8.11% 6.99% 20.98% 8.66% 4.70%

73.87% 8.61% 13.63% 7.44% 29.44% 10.58% 6.56%

25.06% 7.61% 5.24% 7.21% 19.64% 8.73% 4.77%

26.12% 7.61% 26.15% 5.62% 13.64% 8.76% 4.80%

20.64% 7.11% 0.00% 7.11% 15.64% 8.55% 4.59%

29.53% 7.61% 0.00% 7.61% 29.49% 8.25% 4.31%

30.82% 7.61% 0.42% 7.58% 0.00% 9.55% 5.56%

41.77% 7.61% 1.87% 7.47% 25.76% 9.01% 5.04%
25.26% 7.61% 0.00% 7.61% 23.18% 8.87% 4.91%

21.32% 7.11% 4.95% 6.76% 16.18% 8.36% 4.41%

16.71% 7.11% 17.18% 5.89% 12.59% 8.32% 4.37%

22.71% 7.11% 14.93% 6.05% 23.43% 8.61% 4.66%

86.38% 9.11% 0.00% 9.11% 90.65% 9.32% 5.33%

29.08% 7.61% 6.26% 7.13% 64.72% 8.24% 4.30%

45.45% 7.61% 0.00% 7.61% 23.87% 8.86% 4.90%

70.97% 8.61% 45.33% 4.71% 29.48% 9.67% 5.68%

98.82% 9.61% 24.37% 7.27% 74.14% 8.43% 4.48%

219.36% 10.61% 0.00% 10.61% 0.00% 8.96% 4.99%

28.60% 7.61% 29.24% 5.38% 0.00% 7.93% 4.00%

214.71% 10.61% 0.00% 10.61% 29.41% 8.72% 4.76%

38.38% 7.61% 0.00% 7.61% 9.10% 9.64% 5.64%

34.46% 7.61% 37.44% 4.76% 34.75% 7.98% 4.05%

58.68% 8.11% 0.00% 8.11% 32.31% 10.18% 6.16%

64.15% 8.11% 20.59% 6.44% 0.00% 11.16% 7.11%

97.45% 9.61% 34.48% 6.30% 80.14% 7.29% 3.38%

94.72% 9.61% 0.00% 9.61% 80.11% 9.92% 5.91%

32.29% 7.61% 40.30% 4.54% 44.30% 7.25% 3.34%

35.26% 7.61% 0.00% 7.61% 31.42% 8.74% 4.78%

35.43% 7.61% 37.23% 4.78% 0.00% 8.37% 4.42%

67.10% 8.61% 43.01% 4.91% 27.37% 7.21% 3.31%

47.27% 7.61% 24.10% 5.78% 7.93% 10.33% 6.31%

25.20% 7.61% 40.36% 4.54% 2.39% 7.85% 3.92%

44.71% 7.61% 0.00% 7.61% 54.14% 8.23% 4.29%

195.38% 10.61% 0.00% 10.61% 98.90% 10.63% 6.60%

347.04% 10.61% 0.00% 10.61% 20.00% 9.76% 5.76%

62.84% 8.11% 0.00% 8.11% 77.06% 8.47% 4.52%

34.52% 7.61% 41.87% 4.42% 0.06% 9.40% 5.41%

29.19% 7.61% 24.50% 5.75% 18.77% 8.48% 4.52%

18.44% 7.11% 2.19% 6.95% 5.33% 8.44% 4.49%

64.74% 8.11% 0.00% 8.11% 0.00% 11.31% 7.25%

70.54% 8.61% 0.00% 8.61% 0.00% 9.55% 5.56%

44.70% 7.61% 2.99% 7.38% 41.38% 9.08% 5.11%

82.91% 9.11% 0.00% 9.11% 48.35% 11.46% 7.40%

50.04% 8.11% 0.00% 8.11% 45.13% 9.46% 5.47%

53.84% 8.11% 5.08% 7.70% 0.28% 10.71% 6.68%

125.50% 10.61% 0.00% 10.61% 98.79% 10.63% 6.60%

103.29% 10.61% 0.00% 10.61% 36.72% 11.24% 7.19%

30.82% 7.61% 0.00% 7.61% 39.84% 9.13% 5.15%

96.38% 9.61% 13.97% 8.27% 13.15% 12.44% 8.34%

56.23% 8.11% 0.00% 8.11% 37.47% 10.02% 6.01%
400.00% 10.61% 38.96% 6.48% 0.00% 10.28% 6.26%

47.64% 7.61% 37.91% 4.73% 23.83% 8.40% 4.45%

55.83% 8.11% 38.02% 5.03% 28.35% 8.58% 4.63%

224.56% 10.61% 0.00% 10.61% 35.29% 9.64% 5.64%

90.29% 9.61% 0.00% 9.61% 6.67% 7.36% 3.45%

71.97% 8.61% 0.00% 8.61% 49.15% 9.83% 5.83%

56.70% 8.11% 0.00% 8.11% 0.00% 9.84% 5.84%

87.43% 9.11% 43.54% 5.14% 32.47% 7.62% 3.70%

75.21% 8.61% 0.00% 8.61% 11.36% 10.35% 6.33%

253.90% 10.61% 0.00% 10.61% 94.16% 10.52% 6.50%

34.33% 7.61% 13.27% 6.60% 55.39% 8.18% 4.24%

33.50% 7.61% 34.08% 5.02% 20.96% 8.60% 4.64%

81.86% 9.11% 0.00% 9.11% 43.14% 8.94% 4.97%

145.37% 10.61% 40.70% 6.29% 44.19% 9.75% 5.75%

43.96% 7.61% 0.00% 7.61% 0.00% 10.28% 6.26%

64.82% 8.11% 0.00% 8.11% 52.82% 8.93% 4.96%

50.96% 8.11% 30.86% 5.61% 2.26% 8.74% 4.78%

30.73% 7.61% 22.24% 5.92% 31.76% 8.80% 4.83%

55.74% 8.11% 0.00% 8.11% 54.11% 8.77% 4.81%

31.16% 7.61% 25.93% 5.64% 0.25% 9.10% 5.12%

51.45% 8.11% 0.00% 8.11% 4.92% 10.03% 6.03%

109.44% 10.61% 0.00% 10.61% 0.86% 8.54% 4.58%

54.35% 8.11% 39.20% 4.93% 0.00% 9.25% 5.27%

44.14% 7.61% 45.21% 4.17% 23.67% 8.27% 4.33%

101.92% 10.61% 0.00% 10.61% 87.80% 10.16% 6.15%

89.16% 9.11% 0.00% 9.11% 0.00% 8.96% 4.99%

47.32% 7.61% 55.81% 3.36% 0.00% 9.55% 5.56%

85.22% 9.11% 0.00% 9.11% 0.78% 10.85% 6.82%

40.52% 7.61% 40.98% 4.49% 0.00% 9.84% 5.84%

56.10% 8.11% 20.18% 6.47% 13.37% 9.64% 5.65%

53.88% 8.11% 38.08% 5.02% 0.45% 10.11% 6.10%

47.28% 7.61% 36.44% 4.84% 0.00% 9.99% 5.98%

45.41% 7.61% 37.33% 4.77% 19.19% 9.22% 5.24%

73.37% 8.61% 36.13% 5.50% 0.00% 8.96% 4.99%

66.67% 8.61% 47.42% 4.53% 13.37% 10.15% 6.14%

39.90% 7.61% 42.63% 4.37% 0.04% 9.84% 5.84%

54.45% 8.11% 31.97% 5.52% 0.05% 10.43% 6.40%

66.06% 8.61% 59.70% 3.47% 51.21% 7.22% 3.32%

400.00% 10.61% 0.00% 10.61% 39.02% 9.07% 5.09%

79.97% 8.61% 38.71% 5.28% 24.31% 9.73% 5.73%

134.23% 10.61% 0.00% 10.61% 0.00% 8.23% 4.28%

33.02% 7.61% 23.51% 5.82% 0.91% 9.66% 5.66%
78.08% 8.61% 0.00% 8.61% 51.55% 9.35% 5.37%

47.17% 7.61% 0.00% 7.61% 0.00% 8.08% 4.14%

68.92% 8.61% 0.00% 8.61% 35.90% 8.46% 4.51%

235.77% 10.61% 0.00% 10.61% 93.09% 10.52% 6.49%

400.00% 10.61% 0.00% 10.61% 3.82% 10.29% 6.28%

91.76% 9.61% 0.00% 9.61% 0.00% 9.99% 5.98%

102.16% 10.61% 0.00% 10.61% 11.58% 7.59% 3.67%

80.54% 9.11% 0.00% 9.11% 11.68% 9.50% 5.51%

68.04% 8.61% 0.00% 8.61% 0.64% 8.96% 4.99%

231.70% 10.61% 2.84% 10.31% 84.92% 10.08% 6.07%

46.11% 7.61% 13.20% 6.61% 0.00% 10.57% 6.55%

117.09% 10.61% 0.00% 10.61% 44.44% 10.67% 6.64%

150.71% 10.61% 0.00% 10.61% 0.00% 8.08% 4.14%

400.00% 10.61% 0.00% 10.61% 43.75% 10.67% 6.64%

48.76% 7.61% 34.34% 5.00% 0.13% 10.13% 6.12%

123.96% 10.61% 0.00% 10.61% 43.48% 9.43% 5.44%

95.04% 9.61% 0.00% 9.61% 0.00% 10.57% 6.55%

71.55% 8.61% 0.00% 8.61% 39.57% 9.18% 5.20%

94.20% 9.61% 0.00% 9.61% 99.84% 9.61% 5.62%

400.00% 10.61% 0.00% 10.61% 76.92% 9.99% 5.99%

35.90% 7.61% 0.00% 7.61% 0.00% 9.40% 5.41%

51.54% 8.11% 17.22% 6.71% 0.00% 10.13% 6.12%

293.77% 10.61% 0.00% 10.61% 10.68% 9.92% 5.92%

87.42% 9.11% 0.00% 9.11% 7.14% 8.70% 4.74%

166.47% 10.61% 0.00% 10.61% 46.34% 10.28% 6.26%

46.40% 7.61% 21.31% 5.99% 0.00% 8.23% 4.28%

67.65% 8.61% 31.82% 5.87% 6.77% 10.12% 6.11%

23.94% 7.11% 41.08% 4.19% 46.46% 6.59% 2.70%

57.90% 8.11% 0.00% 8.11% 46.14% 8.73% 4.77%

37.25% 7.61% 14.18% 6.53% 4.34% 9.70% 5.70%

73.15% 8.61% 0.00% 8.61% 10.07% 9.72% 5.72%

105.25% 10.61% 0.00% 10.61% 20.00% 8.47% 4.52%

400.00% 10.61% 0.00% 10.61% 7.18% 7.17% 3.27%

102.66% 10.61% 2.25% 10.37% 5.73% 8.76% 4.80%

42.73% 7.61% 46.32% 4.09% 0.00% 9.25% 5.27%

56.86% 8.11% 25.05% 6.08% 0.00% 9.25% 5.27%

143.40% 10.61% 0.00% 10.61% 20.45% 8.60% 4.64%

51.94% 8.11% 31.42% 5.56% 31.00% 8.62% 4.66%

125.17% 10.61% 9.05% 9.65% 25.00% 7.92% 3.99%

111.91% 10.61% 0.00% 10.61% 0.00% 11.02% 6.97%

42.79% 7.61% 4.18% 7.29% 25.89% 9.72% 5.73%

61.12% 8.11% 31.76% 5.53% 0.00% 9.84% 5.84%
29.57% 7.61% 21.22% 6.00% 1.67% 9.20% 5.22%

107.91% 10.61% 0.00% 10.61% 0.00% 8.52% 4.57%

243.99% 10.61% 0.00% 10.61% 83.33% 10.58% 6.55%

90.95% 9.61% 0.00% 9.61% 27.20% 9.67% 5.68%

321.33% 10.61% 0.00% 10.61% 1.27% 8.26% 4.31%

80.42% 9.11% 0.00% 9.11% 20.00% 9.58% 5.59%

19.66% 7.11% 23.71% 5.42% 2.83% 8.72% 4.76%

105.35% 10.61% 0.00% 10.61% 6.78% 9.48% 5.49%

56.39% 8.11% 0.40% 8.08% 6.25% 10.42% 6.40%

293.21% 10.61% 0.00% 10.61% 0.00% 6.76% 2.87%

38.83% 7.61% 48.48% 3.92% 0.04% 9.25% 5.27%

91.55% 9.61% 0.00% 9.61% 22.22% 8.30% 4.36%

90.54% 9.61% 0.00% 9.61% 60.00% 9.12% 5.14%

400.00% 10.61% 0.00% 10.61% 49.42% 10.22% 6.21%

80.06% 9.11% 0.00% 9.11% 47.69% 8.95% 4.99%

50.33% 8.11% 0.00% 8.11% 0.00% 9.55% 5.56%

283.47% 10.61% 0.00% 10.61% 84.62% 10.24% 6.23%

177.72% 10.61% 27.12% 7.73% 9.97% 9.23% 5.25%

56.62% 8.11% 0.00% 8.11% 1.67% 9.67% 5.67%

98.99% 9.61% 0.00% 9.61% 0.00% 9.11% 5.13%

400.00% 10.61% 0.00% 10.61% 0.04% 8.96% 4.99%

61.63% 8.11% 0.00% 8.11% 0.81% 10.99% 6.95%

80.54% 9.11% 0.00% 9.11% 3.33% 8.68% 4.72%

52.92% 8.11% 0.80% 8.05% 7.14% 8.62% 4.66%

39.78% 7.61% 36.21% 4.85% 0.00% 8.96% 4.99%

169.53% 10.61% 0.00% 10.61% 0.00% 8.96% 4.99%

39.03% 7.61% 0.00% 7.61% 0.00% 8.52% 4.57%

111.28% 10.61% 0.00% 10.61% 55.56% 9.81% 5.81%

155.04% 10.61% 0.00% 10.61% 0.00% 10.13% 6.12%

44.43% 7.61% 0.21% 7.59% 1.80% 9.51% 5.52%

59.46% 8.11% 39.91% 4.87% 4.91% 9.18% 5.20%

177.89% 10.61% 0.00% 10.61% 0.00% 6.90% 3.01%

32.38% 7.61% 37.52% 4.76% 0.00% 9.99% 5.98%

186.60% 10.61% 0.00% 10.61% 5.03% 7.65% 3.73%

111.17% 10.61% 0.00% 10.61% 78.92% 9.86% 5.86%

67.39% 8.61% 38.83% 5.27% 32.54% 8.35% 4.41%

49.43% 7.61% 0.00% 7.61% 0.00% 8.67% 4.71%

124.21% 10.61% 16.66% 8.84% 55.23% 9.88% 5.88%

54.86% 8.11% 2.52% 7.91% 20.47% 10.38% 6.36%

163.05% 10.61% 0.00% 10.61% 0.00% 8.96% 4.99%

91.46% 9.61% 0.00% 9.61% 0.00% 9.69% 5.70%

143.06% 10.61% 0.00% 10.61% 0.00% 7.78% 3.86%
59.21% 8.11% 46.43% 4.34% 0.00% 10.28% 6.26%

155.99% 10.61% 0.00% 10.61% 97.25% 10.56% 6.53%

46.53% 7.61% 7.11% 7.07% 1.96% 9.50% 5.51%

77.51% 8.61% 0.00% 8.61% 96.15% 8.64% 4.68%

100.73% 10.61% 0.00% 10.61% 11.25% 9.67% 5.67%

125.52% 10.61% 0.00% 10.61% 8.16% 8.96% 4.99%

98.26% 9.61% 0.00% 9.61% 55.56% 8.86% 4.90%

88.78% 9.11% 0.00% 9.11% 92.31% 9.10% 5.12%

145.88% 10.61% 0.00% 10.61% 0.00% 11.31% 7.25%

96.71% 9.61% 0.00% 9.61% 8.64% 11.56% 7.50%

31.34% 7.61% 0.00% 7.61% 0.94% 9.09% 5.12%

53.47% 8.11% 0.00% 8.11% 0.51% 9.39% 5.41%

45.56% 7.61% 0.00% 7.61% 37.72% 7.99% 4.06%

52.71% 8.11% 7.17% 7.53% 2.90% 10.06% 6.05%

140.34% 10.61% 0.00% 10.61% 56.25% 9.70% 5.70%

87.01% 9.11% 0.00% 9.11% 39.20% 8.39% 4.45%

57.74% 8.11% 15.38% 6.86% 0.00% 10.28% 6.26%

46.08% 7.61% 0.00% 7.61% 0.00% 8.81% 4.85%

48.04% 7.61% 0.00% 7.61% 0.00% 9.55% 5.56%

67.56% 8.61% 60.00% 3.44% 0.00% 10.28% 6.26%

42.85% 7.61% 0.00% 7.61% 0.00% 9.69% 5.70%

88.48% 9.11% 43.97% 5.10% 0.00% 9.84% 5.84%

205.77% 10.61% 0.00% 10.61% 26.79% 8.22% 4.28%

73.07% 8.61% 0.00% 8.61% 63.43% 9.22% 5.24%

260.43% 10.61% 0.00% 10.61% 75.00% 10.31% 6.29%

31.07% 7.61% 9.06% 6.92% 3.14% 8.18% 4.24%

47.55% 7.61% 40.29% 4.54% 34.00% 7.94% 4.01%

137.44% 10.61% 0.00% 10.61% 32.74% 10.09% 6.08%

153.21% 10.61% 0.00% 10.61% 71.91% 9.98% 5.98%

25.25% 7.61% 26.56% 5.59% 9.23% 8.92% 4.95%

118.92% 10.61% 0.00% 10.61% 0.00% 11.46% 7.40%

169.95% 10.61% 0.00% 10.61% 11.83% 8.38% 4.43%

317.41% 10.61% 9.35% 9.62% 54.05% 9.86% 5.85%

87.10% 9.11% 0.00% 9.11% 0.00% 8.96% 4.99%

80.44% 9.11% 0.00% 9.11% 38.46% 8.66% 4.70%

43.51% 7.61% 43.89% 4.27% 0.00% 9.55% 5.56%

30.59% 7.61% 20.70% 6.04% 0.75% 9.52% 5.53%

350.68% 10.61% 0.00% 10.61% 0.00% 7.20% 3.29%

48.20% 7.61% 34.74% 4.97% 0.00% 10.13% 6.12%

29.77% 7.61% 7.97% 7.00% 0.00% 10.28% 6.26%

223.55% 10.61% 0.00% 10.61% 44.44% 9.20% 5.23%

61.89% 8.11% 0.00% 8.11% 0.00% 9.69% 5.70%
24.59% 7.11% 19.77% 5.70% 0.00% 8.96% 4.99%

41.06% 7.61% 36.95% 4.80% 7.59% 9.73% 5.73%

45.02% 7.61% 0.00% 7.61% 0.00% 9.40% 5.41%

65.75% 8.61% 0.00% 8.61% 0.00% 9.69% 5.70%

49.73% 7.61% 0.00% 7.61% 38.61% 8.89% 4.92%

45.66% 7.61% 1.06% 7.53% 4.41% 9.74% 5.74%

43.15% 7.61% 0.00% 7.61% 0.00% 9.55% 5.56%

33.67% 7.61% 28.75% 5.42% 4.88% 9.21% 5.23%

285.00% 10.61% 0.00% 10.61% 12.28% 8.39% 4.44%

52.42% 8.11% 41.56% 4.74% 0.00% 9.69% 5.70%

105.06% 10.61% 0.00% 10.61% 35.71% 9.64% 5.65%

48.11% 7.61% 0.00% 7.61% 1.61% 9.08% 5.11%

91.30% 9.61% 0.00% 9.61% 25.00% 8.35% 4.40%

60.13% 8.11% 22.04% 6.32% 0.01% 11.01% 6.97%

53.44% 8.11% 0.00% 8.11% 0.19% 9.98% 5.98%

254.65% 10.61% 0.00% 10.61% 0.00% 10.87% 6.83%

31.76% 7.61% 7.14% 7.07% 9.40% 9.05% 5.08%

89.05% 9.11% 0.00% 9.11% 2.12% 10.40% 6.38%

89.77% 9.11% 0.00% 9.11% 35.11% 9.97% 5.96%

47.56% 7.61% 35.08% 4.94% 2.28% 10.16% 6.15%

48.27% 7.61% 0.00% 7.61% 11.03% 9.99% 5.98%

44.16% 7.61% 21.94% 5.94% 0.00% 8.81% 4.85%

38.30% 7.61% 33.18% 5.09% 3.35% 9.68% 5.69%

35.67% 7.61% 35.20% 4.93% 0.00% 10.13% 6.12%

80.15% 9.11% 12.01% 8.02% 5.53% 10.57% 6.54%

53.20% 8.11% 32.08% 5.51% 0.00% 10.43% 6.41%

30.64% 7.61% 23.38% 5.83% 24.46% 8.19% 4.25%

83.30% 9.11% 0.00% 9.11% 0.00% 9.99% 5.98%

47.50% 7.61% 0.00% 7.61% 0.00% 10.43% 6.41%

28.92% 7.61% 0.00% 7.61% 0.00% 8.81% 4.85%

34.07% 7.61% 29.22% 5.39% 1.04% 9.65% 5.65%

66.21% 8.61% 0.00% 8.61% 14.15% 9.04% 5.06%

42.75% 7.61% 28.98% 5.41% 8.48% 9.33% 5.35%

24.67% 7.11% 27.30% 5.17% 0.01% 9.11% 5.13%

28.99% 7.61% 44.16% 4.25% 7.18% 9.03% 5.06%

45.38% 7.61% 60.00% 3.04% 30.15% 7.59% 3.67%

24.23% 7.11% 10.74% 6.35% 3.75% 9.14% 5.17%

75.07% 8.61% 0.00% 8.61% 0.00% 9.25% 5.27%

86.83% 9.11% 14.35% 7.80% 0.00% 9.11% 5.13%

42.98% 7.61% 34.06% 5.02% 17.89% 7.77% 3.85%

17.57% 7.11% 35.20% 4.61% 0.15% 8.95% 4.98%

65.73% 8.61% 0.00% 8.61% 46.96% 10.12% 6.11%
23.17% 7.11% 36.41% 4.52% 21.52% 8.00% 4.07%

61.65% 8.11% 60.00% 3.24% 23.06% 8.88% 4.92%

26.20% 7.61% 16.51% 6.35% 0.00% 9.84% 5.84%

37.10% 7.61% 25.10% 5.70% 38.84% 7.96% 4.03%

45.24% 7.61% 0.00% 7.61% 0.94% 9.09% 5.12%

32.00% 7.61% 33.40% 5.07% 43.94% 7.25% 3.34%

27.79% 7.61% 20.45% 6.05% 0.84% 8.79% 4.83%

45.41% 7.61% 0.00% 7.61% 50.09% 8.14% 4.20%

44.42% 7.61% 60.00% 3.04% 0.04% 9.98% 5.98%

29.18% 7.61% 35.30% 4.92% 37.20% 7.83% 3.90%

44.46% 7.61% 39.00% 4.64% 15.87% 8.15% 4.21%

81.92% 9.11% 0.00% 9.11% 84.74% 8.86% 4.90%

21.90% 7.11% 41.51% 4.16% 28.78% 7.58% 3.66%

47.90% 7.61% 30.17% 5.31% 27.00% 8.62% 4.66%

22.20% 7.11% 37.95% 4.41% 28.89% 7.96% 4.03%

20.23% 7.11% 33.75% 4.71% 5.00% 8.89% 4.92%

31.31% 7.61% 26.74% 5.58% 0.00% 9.69% 5.70%

43.12% 7.61% 0.00% 7.61% 0.00% 8.37% 4.42%

69.51% 8.61% 60.00% 3.44% 15.07% 9.87% 5.87%

29.38% 7.61% 32.84% 5.11% 0.00% 9.11% 5.13%

30.45% 7.61% 38.21% 4.70% 14.25% 8.23% 4.28%

56.97% 8.11% 0.00% 8.11% 3.02% 9.08% 5.10%

57.92% 8.11% 6.05% 7.62% 0.00% 8.96% 4.99%

63.02% 8.11% 0.00% 8.11% 50.89% 9.32% 5.34%

22.42% 7.11% 34.95% 4.63% 0.00% 9.11% 5.13%

66.69% 8.61% 39.17% 5.24% 43.98% 8.64% 4.68%

90.94% 9.61% 0.00% 9.61% 1.57% 9.55% 5.56%

46.82% 7.61% 8.36% 6.97% 0.00% 9.40% 5.41%

31.58% 7.61% 36.90% 4.80% 2.97% 9.55% 5.56%

400.00% 10.61% 1.20% 10.48% 90.91% 10.32% 6.30%

41.53% 7.61% 0.00% 7.61% 0.01% 10.72% 6.69%

89.50% 9.11% 0.00% 9.11% 0.00% 8.08% 4.14%

45.27% 7.61% 0.00% 7.61% 0.00% 9.55% 5.56%

63.86% 8.11% 48.11% 4.21% 0.00% 8.08% 4.14%

84.52% 9.11% 6.97% 8.48% 0.74% 10.12% 6.11%

171.07% 10.61% 0.00% 10.61% 99.82% 10.61% 6.58%

48.99% 7.61% 11.12% 6.76% 0.53% 9.53% 5.54%

65.18% 8.61% 0.00% 8.61% 2.83% 9.81% 5.81%

51.63% 8.11% 15.41% 6.86% 4.17% 10.00% 5.99%

83.48% 9.11% 0.00% 9.11% 0.00% 10.72% 6.69%

42.64% 7.61% 0.00% 7.61% 8.45% 8.71% 4.75%

361.63% 10.61% 0.00% 10.61% 85.53% 10.52% 6.49%
63.86% 8.11% 0.84% 8.04% 0.00% 9.55% 5.56%

44.07% 7.61% 33.21% 5.08% 2.88% 8.85% 4.88%

59.52% 8.11% 0.00% 8.11% 0.00% 9.55% 5.56%

59.95% 8.11% 0.00% 8.11% 3.08% 9.93% 5.93%

17.15% 7.11% 32.71% 4.78% 19.14% 8.40% 4.45%

41.27% 7.61% 0.00% 7.61% 1.09% 8.36% 4.42%

56.10% 8.11% 0.00% 8.11% 0.00% 10.57% 6.55%

58.91% 8.11% 0.00% 8.11% 11.06% 9.39% 5.40%

47.46% 7.61% 25.07% 5.70% 11.34% 9.89% 5.89%

115.12% 10.61% 0.00% 10.61% 8.04% 10.17% 6.16%

43.69% 7.61% 9.34% 6.90% 0.00% 10.28% 6.26%

86.66% 9.11% 23.42% 6.98% 67.96% 8.22% 4.28%

156.27% 10.61% 0.00% 10.61% 99.42% 10.59% 6.56%

80.18% 9.11% 0.00% 9.11% 38.46% 8.66% 4.70%

30.06% 7.61% 0.00% 7.61% 34.94% 9.25% 5.27%

55.13% 8.11% 0.00% 8.11% 0.00% 9.84% 5.84%

51.95% 8.11% 0.00% 8.11% 10.00% 9.93% 5.93%

56.54% 8.11% 60.00% 3.24% 12.50% 8.12% 4.18%

93.59% 9.61% 4.79% 9.15% 2.53% 12.11% 8.03%

30.42% 7.61% 30.79% 5.27% 9.04% 8.49% 4.54%

33.30% 7.61% 40.22% 4.55% 7.93% 9.29% 5.30%

43.74% 7.61% 0.00% 7.61% 0.00% 9.11% 5.13%

58.44% 8.11% 35.58% 5.23% 0.03% 9.55% 5.56%

37.21% 7.61% 60.00% 3.04% 0.00% 9.99% 5.98%

46.34% 7.61% 29.45% 5.37% 29.95% 8.60% 4.65%

142.32% 10.61% 0.00% 10.61% 99.68% 10.61% 6.58%

71.33% 8.61% 0.00% 8.61% 0.21% 10.13% 6.12%

49.73% 7.61% 0.00% 7.61% 0.00% 10.13% 6.12%

52.01% 8.11% 0.00% 8.11% 1.02% 10.55% 6.52%

93.50% 9.61% 38.19% 5.94% 75.88% 6.92% 3.02%

67.98% 8.61% 26.55% 6.32% 0.00% 10.43% 6.41%

75.09% 8.61% 11.87% 7.59% 10.45% 10.26% 6.25%

23.28% 7.11% 0.00% 7.11% 37.97% 9.08% 5.10%

68.38% 8.61% 0.00% 8.61% 0.29% 10.28% 6.26%

79.32% 8.61% 33.31% 5.74% 0.00% 10.28% 6.26%

400.00% 10.61% 0.00% 10.61% 0.00% 8.52% 4.57%

124.47% 10.61% 0.00% 10.61% 0.00% 10.72% 6.69%

53.90% 8.11% 20.05% 6.48% 0.00% 9.69% 5.70%

58.14% 8.11% 35.56% 5.23% 0.00% 9.40% 5.41%

180.02% 10.61% 0.00% 10.61% 99.85% 10.61% 6.58%

31.53% 7.61% 0.00% 7.61% 0.00% 8.81% 4.85%

35.42% 7.61% 19.81% 6.10% 14.23% 8.93% 4.96%
51.65% 8.11% 0.00% 8.11% 9.09% 10.08% 6.07%

27.21% 7.61% 31.68% 5.20% 0.00% 9.55% 5.56%

34.29% 7.61% 34.90% 4.95% 0.00% 8.96% 4.99%

38.77% 7.61% 36.34% 4.84% 33.94% 8.15% 4.21%

49.66% 7.61% 38.03% 4.72% 5.17% 9.02% 5.05%

90.00% 9.61% 0.00% 9.61% 83.53% 9.65% 5.65%

57.28% 8.11% 0.00% 8.11% 1.92% 10.24% 6.22%

41.22% 7.61% 41.00% 4.49% 0.00% 9.40% 5.41%

31.93% 7.61% 48.93% 3.89% 0.00% 9.55% 5.56%

20.04% 7.11% 35.55% 4.58% 21.27% 7.91% 3.98%

26.28% 7.61% 35.12% 4.94% 17.55% 8.50% 4.54%

31.17% 7.61% 32.39% 5.15% 0.00% 9.55% 5.56%

33.86% 7.61% 40.18% 4.55% 0.00% 8.81% 4.85%

35.52% 7.61% 28.19% 5.46% 6.21% 9.57% 5.58%

22.70% 7.11% 23.73% 5.42% 5.09% 9.06% 5.09%

83.21% 9.11% 38.56% 5.60% 2.80% 8.58% 4.62%

81.85% 9.11% 2.36% 8.90% 12.24% 11.40% 7.34%

44.64% 7.61% 28.14% 5.47% 14.02% 9.61% 5.61%

17.39% 7.11% 7.38% 6.59% 25.26% 8.25% 4.31%

88.02% 9.11% 0.00% 9.11% 17.20% 8.62% 4.66%

86.13% 9.11% 0.00% 9.11% 80.24% 9.37% 5.39%

26.33% 7.61% 26.20% 5.62% 8.77% 8.67% 4.71%

35.15% 7.61% 24.30% 5.76% 5.23% 10.32% 6.30%

97.53% 9.61% 0.00% 9.61% 1.63% 9.11% 5.14%

41.86% 7.61% 0.00% 7.61% 69.07% 7.85% 3.92%

29.88% 7.61% 30.11% 5.32% 14.88% 8.92% 4.95%

43.33% 7.61% 0.00% 7.61% 39.80% 8.78% 4.81%

45.06% 7.61% 16.80% 6.33% 21.27% 9.56% 5.57%

51.91% 8.11% 0.00% 8.11% 77.88% 8.20% 4.26%

35.30% 7.61% 24.74% 5.73% 19.14% 9.05% 5.08%

25.11% 7.61% 5.66% 7.18% 51.63% 8.40% 4.45%

179.87% 10.61% 0.00% 10.61% 80.00% 10.25% 6.23%

57.67% 8.11% 48.19% 4.20% 24.55% 7.90% 3.97%

37.71% 7.61% 30.47% 5.29% 14.78% 9.04% 5.07%

20.55% 7.11% 38.86% 4.35% 13.28% 8.22% 4.28%

77.70% 8.61% 0.00% 8.61% 14.58% 10.92% 6.87%

158.85% 10.61% 0.00% 10.61% 96.20% 10.62% 6.59%

71.24% 8.61% 33.19% 5.75% 94.21% 6.01% 2.14%

49.31% 7.61% 0.28% 7.59% 40.84% 9.27% 5.29%

31.55% 7.61% 0.00% 7.61% 13.72% 9.53% 5.54%

35.92% 7.61% 26.90% 5.56% 13.03% 9.92% 5.92%

21.62% 7.11% 23.47% 5.44% 8.05% 9.22% 5.24%
50.85% 8.11% 36.82% 5.12% 31.40% 8.86% 4.90%

61.23% 8.11% 0.00% 8.11% 3.87% 10.06% 6.05%

170.95% 10.61% 9.12% 9.64% 24.32% 9.01% 5.04%

36.67% 7.61% 8.07% 7.00% 35.61% 8.64% 4.68%

37.92% 7.61% 35.63% 4.90% 16.66% 8.90% 4.93%

86.25% 9.11% 3.38% 8.80% 7.55% 9.35% 5.37%

45.17% 7.61% 17.04% 6.31% 60.76% 7.81% 3.89%

70.69% 8.61% 0.00% 8.61% 55.07% 9.49% 5.50%

40.94% 7.61% 0.00% 7.61% 20.52% 9.03% 5.06%

41.97% 7.61% 7.39% 7.05% 71.52% 7.93% 4.00%

174.76% 10.61% 0.00% 10.61% 39.22% 9.61% 5.61%

41.68% 7.61% 39.20% 4.63% 0.00% 9.25% 5.27%

78.49% 8.61% 0.00% 8.61% 83.88% 8.55% 4.59%

42.71% 7.61% 31.55% 5.21% 47.40% 7.80% 3.87%

101.54% 10.61% 0.00% 10.61% 57.70% 9.73% 5.73%

30.73% 7.61% 60.00% 3.04% 78.76% 4.18% 0.38%

38.28% 7.61% 0.00% 7.61% 3.77% 8.91% 4.94%

28.93% 7.61% 28.98% 5.40% 13.58% 9.36% 5.38%

55.71% 8.11% 0.00% 8.11% 0.24% 9.10% 5.13%

48.88% 7.61% 22.33% 5.91% 27.48% 8.97% 5.00%

51.21% 8.11% 21.80% 6.34% 7.82% 9.84% 5.84%

44.53% 7.61% 10.38% 6.82% 6.07% 9.80% 5.80%

253.96% 10.61% 0.00% 10.61% 94.90% 10.52% 6.49%

51.66% 8.11% 39.43% 4.91% 29.24% 9.54% 5.55%

42.36% 7.61% 0.00% 7.61% 21.81% 10.04% 6.03%

97.69% 9.61% 0.00% 9.61% 3.66% 9.12% 5.15%

124.62% 10.61% 0.00% 10.61% 23.64% 8.45% 4.50%

52.98% 8.11% 38.29% 5.01% 82.31% 5.99% 2.13%

60.93% 8.11% 0.00% 8.11% 8.79% 8.48% 4.53%

71.03% 8.61% 0.00% 8.61% 39.48% 9.53% 5.54%

231.49% 10.61% 0.00% 10.61% 73.68% 9.71% 5.72%

69.71% 8.61% 34.29% 5.66% 15.97% 10.04% 6.03%

71.05% 8.61% 17.98% 7.06% 33.82% 9.78% 5.78%

28.60% 7.61% 36.06% 4.87% 0.00% 9.40% 5.41%

29.45% 7.61% 0.00% 7.61% 0.00% 8.67% 4.71%

282.25% 10.61% 0.00% 10.61% 2.80% 7.01% 3.11%

35.83% 7.61% 26.29% 5.61% 13.38% 9.40% 5.42%

91.63% 9.61% 12.05% 8.45% 58.52% 9.70% 5.70%

32.95% 7.61% 38.08% 4.71% 24.32% 7.82% 3.89%

25.37% 7.61% 32.38% 5.15% 17.89% 9.12% 5.15%

35.60% 7.61% 0.00% 7.61% 8.96% 9.77% 5.78%

216.57% 10.61% 0.00% 10.61% 0.00% 9.55% 5.56%
35.28% 7.61% 32.74% 5.12% 0.00% 9.99% 5.98%

46.36% 7.61% 23.00% 5.86% 0.50% 8.07% 4.13%

300.34% 10.61% 0.00% 10.61% 19.02% 10.70% 6.67%

37.91% 7.61% 22.26% 5.92% 6.37% 9.32% 5.33%

400.00% 10.61% 0.00% 10.61% 55.44% 10.66% 6.63%

90.84% 9.61% 0.00% 9.61% 0.00% 8.08% 4.14%

51.47% 8.11% 0.00% 8.11% 0.00% 9.84% 5.84%

29.06% 7.61% 21.61% 5.97% 31.36% 8.63% 4.67%

34.73% 7.61% 31.48% 5.21% 27.94% 8.97% 5.00%

57.59% 8.11% 27.86% 5.85% 10.48% 9.42% 5.44%

42.06% 7.61% 1.27% 7.51% 42.35% 9.19% 5.22%

25.96% 7.61% 20.68% 6.04% 26.67% 8.29% 4.34%

73.72% 8.61% 17.03% 7.14% 53.50% 9.15% 5.17%

52.22% 8.11% 37.70% 5.05% 39.51% 7.77% 3.85%

70.68% 8.61% 31.48% 5.90% 44.30% 9.08% 5.10%

24.95% 7.11% 8.43% 6.51% 16.26% 9.18% 5.20%

24.27% 7.11% 37.21% 4.46% 2.88% 8.54% 4.59%

60.61% 8.11% 0.00% 8.11% 0.67% 9.83% 5.83%

44.86% 7.61% 27.53% 5.52% 19.93% 8.74% 4.78%

23.70% 7.11% 27.94% 5.12% 13.38% 8.95% 4.99%

84.77% 9.11% 26.09% 6.73% 12.49% 10.61% 6.58%

37.42% 7.61% 34.05% 5.02% 16.31% 9.55% 5.56%

51.06% 8.11% 40.17% 4.85% 2.51% 9.72% 5.72%

37.95% 7.61% 0.00% 7.61% 0.00% 8.23% 4.28%

56.50% 8.11% 0.00% 8.11% 39.50% 9.51% 5.52%

82.46% 9.11% 60.00% 3.64% 68.25% 5.24% 1.40%

400.00% 10.61% 0.00% 10.61% 93.27% 10.66% 6.63%

2.50%

2.73%

0.4320 7.76% 0.2181 6.10% 41.84% 8.82% 4.46%

Unweighted Average 4.86%

1574
Percent

Adder

0.00%

0.00%

0.00%

ATE PREMIUM,

in Establishments
Updated 3/28/2012

Distribution: 

1/Number Of 

Observations

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

Crystal Ball

Inflation-Adjusted. Factor 

from rate = 40-yr average 

(1972–2011) GDP price 

deflator. 
0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%
0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%
0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%
0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%
0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%
0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

0.33%

Below is the Weighted 
0.33%

0.33%

0.33%

5.41%

Updated 3/28/2012

Distribution: 

1/Number Of 

Observations

School Type

Number in 

U.S. in 2008

1.06% Public 98,916

1.06% Private 33,740

1.06% All 132,656

1.06%

1.06%

1.06%

1.06%

1.06%

1.06%

1.06%

1.06%

1.06%

1.06%

1.06%

1.06%

1.06%

1.06%

1.06%

1.06%

1.06%

1.06%

1.06%

1.06%

1.06%

74.57%

2.50% 2.98%

Inflation-Adjusted. Factor 

from rate = 40-yr average 

(1972–2011) GDP price 

deflator. 

Below is the Weighted 

Average used in nonCrystal Ball mode

Crystal Ball

Below is the Weighted 

Average used in nonCrystal Ball mode

4.98%
Updated 3/28/2012

Distribution: 

1/Number Of 

Observations

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

Inflation-Adjusted. Factor 

from rate = 40-yr average 

(1972–2011) GDP price 

deflator. 

Crystal Ball
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%
0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

0.05%

12.34%

4.75%

0.049 4.46%

Below is the Weighted 

Average used in nonCrystal Ball mode








Percentage

Office 

Type

Office 

Employees, 

2010

Percentage

74.6% Private 34,210,740 82.9%

25.4%

State and 

Local Govt 5,093,070 12.3%

100.0%

Federal 

Govt 1,960,400 4.8%

All 41,264,210 100.0%
Low Economic Growth (2011$/kWh)

Census Division States Population

Year #

6 Alabama 4,802,740

9 Alaska 722,718

8 Arizona 6,482,505

7 Arkansas 2,937,979

9 California 37,691,912

8 Colorado 5,116,796

1 Connecticut 3,580,709

5 Delaware 907,135

5 District of Columbia 617,996

5 Florida 19,057,542

5 Georgia 9,815,210

9 Hawaii 1,374,810

8 Idaho 1,584,985

3 Illinois 12,869,257

3 Indiana 6,516,922

4 Iowa 3,062,309

4 Kansas 2,871,238

6 Kentucky 4,369,356

7 Louisiana 4,574,836

1 Maine 1,328,188

5 Maryland 5,828,289

1 Massachusetts 6,587,536

3 Michigan 9,876,187

4 Minnesota 5,344,861

6 Mississippi 2,978,512

4 Missouri 6,010,688

8 Montana 998,199

4 Nebraska 1,842,641

8 Nevada 2,723,322

1 New Hampshire 1,318,194

2 New Jersey 8,821,155

8 New Mexico 2,082,224

2 New York 19,465,197

5 North Carolina 9,656,401

4 North Dakota 683,932

3 Ohio 11,544,951

7 Oklahoma 3,791,508

9 Oregon 3,871,859

2 Pennsylvania 12,742,886

1 Rhode Island 1,051,302
5 South Carolina 4,679,230

4 South Dakota 824,082

6 Tennessee 6,403,353

7 Texas 25,674,681

8 Utah 2,817,222

1 Vermont 626,431

5 Virginia 8,096,604

9 Washington 6,830,038

5 West Virginia 1,855,364

3 Wisconsin 5,711,767

8 Wyoming 568,158

10 United States 311,591,917

Reference Case (2011$/kWh)

Census Division States Population

Year #

6 Alabama 4,802,740

9 Alaska 722,718

8 Arizona 6,482,505

7 Arkansas 2,937,979

9 California 37,691,912

8 Colorado 5,116,796

1 Connecticut 3,580,709

5 Delaware 907,135

5 District of Columbia 617,996

5 Florida 19,057,542

5 Georgia 9,815,210

9 Hawaii 1,374,810

8 Idaho 1,584,985

3 Illinois 12,869,257

3 Indiana 6,516,922

4 Iowa 3,062,309

4 Kansas 2,871,238

6 Kentucky 4,369,356

7 Louisiana 4,574,836

1 Maine 1,328,188

5 Maryland 5,828,289

1 Massachusetts 6,587,536

3 Michigan 9,876,187

4 Minnesota 5,344,861

6 Mississippi 2,978,512

4 Missouri 6,010,688

8 Montana 998,199

4 Nebraska 1,842,641

8 Nevada 2,723,322
1 New Hampshire 1,318,194

2 New Jersey 8,821,155

8 New Mexico 2,082,224

2 New York 19,465,197

5 North Carolina 9,656,401

4 North Dakota 683,932

3 Ohio 11,544,951

7 Oklahoma 3,791,508

9 Oregon 3,871,859

2 Pennsylvania 12,742,886

1 Rhode Island 1,051,302

5 South Carolina 4,679,230

4 South Dakota 824,082

6 Tennessee 6,403,353

7 Texas 25,674,681

8 Utah 2,817,222

1 Vermont 626,431

5 Virginia 8,096,604

9 Washington 6,830,038

5 West Virginia 1,855,364

3 Wisconsin 5,711,767

8 Wyoming 568,158

10 United States 311,591,917

High Economic Growth (2011$/kWh)

Census Division States Population

Year #

6 Alabama 4,802,740

9 Alaska 722,718

8 Arizona 6,482,505

7 Arkansas 2,937,979

9 California 37,691,912

8 Colorado 5,116,796

1 Connecticut 3,580,709

5 Delaware 907,135

5 District of Columbia 617,996

5 Florida 19,057,542

5 Georgia 9,815,210

9 Hawaii 1,374,810

8 Idaho 1,584,985

3 Illinois 12,869,257

3 Indiana 6,516,922

4 Iowa 3,062,309

4 Kansas 2,871,238

6 Kentucky 4,369,356
7 Louisiana 4,574,836

1 Maine 1,328,188

5 Maryland 5,828,289

1 Massachusetts 6,587,536

3 Michigan 9,876,187

4 Minnesota 5,344,861

6 Mississippi 2,978,512

4 Missouri 6,010,688

8 Montana 998,199

4 Nebraska 1,842,641

8 Nevada 2,723,322

1 New Hampshire 1,318,194

2 New Jersey 8,821,155

8 New Mexico 2,082,224

2 New York 19,465,197

5 North Carolina 9,656,401

4 North Dakota 683,932

3 Ohio 11,544,951

7 Oklahoma 3,791,508

9 Oregon 3,871,859

2 Pennsylvania 12,742,886

1 Rhode Island 1,051,302

5 South Carolina 4,679,230

4 South Dakota 824,082

6 Tennessee 6,403,353

7 Texas 25,674,681

8 Utah 2,817,222

1 Vermont 626,431

5 Virginia 8,096,604

9 Washington 6,830,038

5 West Virginia 1,855,364

3 Wisconsin 5,711,767

8 Wyoming 568,158

10 United States 311,591,917

Updated References

2/2/2012 EIA: Electric Sales, Revenue, and Price

Used months Nov 2010 through Oct 2011

Detailed Sales and Revenue Data by State, Monthly Back to 1990 (Form EIA-8

Accessed on 2/2/2012

Date of Latest Data: January 30, 2012

http://www.eia.gov/cneaf/electricity/page/sales_revenue.xls
Regional Electricity Price Forecasts (Reference Case) (converted to 2011$)

Census Division 2017 2018 2019

1 0.86 0.85 0.86

2 0.77 0.76 0.76

3 0.90 0.90 0.89

4 0.95 0.94 0.94

5 0.90 0.90 0.91

6 0.89 0.89 0.91

7 0.91 0.92 0.92

8 1.12 1.10 1.09

9 1.01 0.99 0.97

10 0.90 0.89 0.89

Regional Electricity Price Forecasts (High Economics Case)(Converted to 2011$)

Census Division 2017 2018 2019

1 0.87 0.87 0.88

2 0.77 0.77 0.77

3 0.91 0.91 0.91

4 0.96 0.95 0.95

5 0.92 0.92 0.93

6 0.91 0.91 0.93

7 0.94 0.95 0.95

8 1.14 1.14 1.13

9 1.01 0.99 0.99

10 0.92 0.91 0.91

Regional Electricity Price Forecasts (Low Economics Case) (Converted to 2011$)

Census Division 2017 2018 2019

1 0.85 0.85 0.85

2 0.75 0.75 0.75

3 0.88 0.87 0.86

4 0.94 0.92 0.91

5 0.89 0.89 0.90

6 0.88 0.88 0.89

7 0.90 0.91 0.91

8 1.09 1.07 1.06

9 0.99 0.98 0.96

10 0.89 0.88 0.88
Updated References

3/28/2012 EIA Annual Energy Outlook, DOE / EIA-0383 (2012). January 2012 pre-release reference case d

http://www.eia.gov/forecasts/aeo/er/tables_ref.cfm

Accessed on 1/24/2012.

Building Type

Health Care 0.848101266

Education 0.936708861

Office 1.025316456

N/A 1

Updated References

3/8/2011 CBECS Table C-14A Electricity Consumption and Expenditure Intensities for All Buildin

3/8/2011 CBECS Table A-1 Summary Table for All Buildings (Including Malls), 2003

Regional Electricity Price Forecasts – Reference Case (2011$ per kWh) (Actual Data)

Census Division 2011 2012 2013

1 $ 0.140 $ 0.137 $ 0.135

2 $ 0.150 $ 0.134 $ 0.122

3 $ 0.100 $ 0.098 $ 0.092

4 $ 0.080 $ 0.075 $ 0.075

5 $ 0.100 $ 0.092 $ 0.093

6 $ 0.090 $ 0.081 $ 0.084

7 $ 0.080 $ 0.082 $ 0.073

8 $ 0.073 $ 0.080 $ 0.081

9 $ 0.118 $ 0.122 $ 0.121

10 $ 0.103 $ 0.099 $ 0.096

Regional Electricity Price Forecasts – High Economics Case (2011$ per kWh) (scaled by Ratio o

Census Division 2011 2012 2013

1 $ 0.140 $ 0.137 $ 0.136

2 $ 0.150 $ 0.134 $ 0.123

3 $ 0.100 $ 0.098 $ 0.093

4 $ 0.080 $ 0.075 $ 0.075

5 $ 0.100 $ 0.092 $ 0.093

6 $ 0.090 $ 0.081 $ 0.084

Coefficient to Use
7 $ 0.080 $ 0.082 $ 0.073

8 $ 0.073 $ 0.080 $ 0.081

9 $ 0.118 $ 0.122 $ 0.121

10 $ 0.103 $ 0.099 $ 0.096

Regional Electricity Price Forecasts – Low Economics Case (2011$ per kWh) (scaled by Ratio of 

Census Division 2011 2012 2013

1 $ 0.140 $ 0.137 $ 0.136

2 $ 0.150 $ 0.134 $ 0.122

3 $ 0.100 $ 0.098 $ 0.093

4 $ 0.080 $ 0.075 $ 0.075

5 $ 0.100 $ 0.092 $ 0.093

6 $ 0.090 $ 0.081 $ 0.084

7 $ 0.080 $ 0.082 $ 0.073

8 $ 0.073 $ 0.080 $ 0.081

9 $ 0.118 $ 0.122 $ 0.121

10 $ 0.103 $ 0.099 $ 0.096

Updated References

5/9/2011 EIA Annual Energy Outlook, DOE / EIA-0383 (2011). April 2011.

http://www.eia.doe.gov/forecasts/aeo/data_side_cases.cfm

Accessed on 4/28/2011.

Note: Following Data from 2011 AEO not Needed after the full 2012 AEO becomes Available

Regional Electricity Price Forecasts – Reference Case (2011$ per kWh)

Census Division 2011 2012 2013

1 $ 0.156

2 $ 0.137

3 $ 0.092

4 $ 0.076

5 $ 0.098

6 $ 0.095

7 $ 0.091

8 $ 0.087

9 $ 0.118

10 $ 0.103

Regional Electricity Price Forecasts – High Economics Case (2011$ per kWh)

Census Division 2011 2012 2013
1 $ 0.156

2 $ 0.137

3 $ 0.092

4 $ 0.076

5 $ 0.098

6 $ 0.095

7 $ 0.091

8 $ 0.087

9 $ 0.118

10 $ 0.103

Regional Electricity Price Forecasts – Low Economics Case (2011$ per kWh)

Census Division 2011 2012 2013

1 $ 0.156

2 $ 0.137

3 $ 0.092

4 $ 0.076

5 $ 0.098

6 $ 0.095

7 $ 0.091

8 $ 0.087

9 $ 0.118

10 $ 0.103

Updated References

5/9/2011 EIA Annual Energy Outlook, DOE / EIA-0383 (2011). April 2011.

http://www.eia.doe.gov/forecasts/aeo/data_side_cases.cfm

Accessed on 4/28/2011.
Input Cells: Input new values into the these cells only and the data will auto-complete through the rest of t

Base 2017 2018 2019 2020 2021 2022 2023

2011 1 2 3 4 5 6 7

$ 0.104 0.091 0.091 0.093 0.093 0.093 0.091 0.090

$ 0.149 0.148 0.146 0.143 0.141 0.138 0.139 0.139

$ 0.095 0.103 0.102 0.101 0.100 0.100 0.100 0.100

$ 0.075 0.067 0.068 0.068 0.068 0.069 0.069 0.069

$ 0.137 0.136 0.134 0.132 0.129 0.127 0.128 0.128

$ 0.093 0.101 0.100 0.099 0.097 0.097 0.097 0.097

$ 0.156 0.133 0.133 0.133 0.133 0.134 0.135 0.136

$ 0.108 0.096 0.096 0.097 0.097 0.098 0.098 0.098

$ 0.131 0.116 0.116 0.118 0.118 0.119 0.119 0.119

$ 0.100 0.089 0.089 0.090 0.090 0.091 0.091 0.091

$ 0.098 0.087 0.087 0.088 0.088 0.089 0.089 0.089

$ 0.312 0.310 0.305 0.299 0.294 0.289 0.291 0.291

$ 0.065 0.070 0.069 0.069 0.068 0.068 0.068 0.068

$ 0.086 0.076 0.075 0.074 0.073 0.072 0.071 0.071

$ 0.088 0.077 0.076 0.075 0.074 0.073 0.073 0.072

$ 0.079 0.074 0.073 0.072 0.071 0.071 0.070 0.069

$ 0.087 0.082 0.081 0.080 0.078 0.078 0.077 0.076

$ 0.084 0.073 0.073 0.074 0.074 0.074 0.073 0.072

$ 0.085 0.076 0.078 0.078 0.078 0.079 0.079 0.079

$ 0.123 0.105 0.105 0.105 0.105 0.106 0.107 0.107

$ 0.115 0.102 0.102 0.103 0.103 0.104 0.104 0.104

$ 0.144 0.123 0.123 0.123 0.123 0.124 0.125 0.126

$ 0.102 0.090 0.089 0.088 0.087 0.086 0.085 0.084

$ 0.087 0.081 0.080 0.079 0.078 0.078 0.077 0.076

$ 0.094 0.083 0.083 0.084 0.084 0.084 0.083 0.082

$ 0.080 0.075 0.074 0.073 0.072 0.072 0.071 0.070

$ 0.091 0.099 0.097 0.096 0.095 0.095 0.095 0.095

$ 0.080 0.075 0.074 0.073 0.072 0.072 0.071 0.070

$ 0.091 0.099 0.098 0.096 0.095 0.095 0.095 0.095

$ 0.141 0.120 0.120 0.120 0.120 0.121 0.122 0.123

$ 0.135 0.102 0.101 0.101 0.101 0.101 0.102 0.103

$ 0.088 0.096 0.095 0.093 0.092 0.092 0.092 0.092

$ 0.160 0.121 0.120 0.120 0.120 0.120 0.121 0.122

$ 0.081 0.072 0.072 0.073 0.073 0.074 0.074 0.074

$ 0.075 0.070 0.069 0.068 0.067 0.067 0.067 0.066

$ 0.096 0.085 0.084 0.083 0.082 0.081 0.080 0.079

$ 0.076 0.068 0.069 0.069 0.069 0.070 0.070 0.070

$ 0.081 0.080 0.079 0.078 0.076 0.075 0.076 0.076

$ 0.100 0.076 0.075 0.075 0.075 0.075 0.076 0.076

$ 0.126 0.107 0.107 0.107 0.107 0.108 0.109 0.110
$ 0.093 0.083 0.083 0.084 0.084 0.085 0.085 0.085

$ 0.077 0.072 0.071 0.070 0.069 0.069 0.069 0.068

$ 0.101 0.089 0.089 0.090 0.090 0.090 0.089 0.088

$ 0.090 0.081 0.082 0.082 0.082 0.083 0.083 0.083

$ 0.073 0.079 0.078 0.077 0.076 0.076 0.076 0.076

$ 0.139 0.118 0.118 0.118 0.118 0.119 0.120 0.121

$ 0.078 0.070 0.070 0.071 0.071 0.071 0.071 0.071

$ 0.075 0.075 0.073 0.072 0.071 0.070 0.070 0.070

$ 0.081 0.072 0.072 0.073 0.073 0.073 0.073 0.073

$ 0.104 0.091 0.090 0.089 0.088 0.087 0.086 0.085

$ 0.076 0.083 0.082 0.081 0.080 0.080 0.080 0.080

$ 0.103 0.092 0.091 0.091 0.090 0.090 0.090 0.090

Base 2017 2018 2019 2020 2021 2022 2023

2011 1 2 3 4 5 6 7

0.104 0.093 0.093 0.095 0.095 0.095 0.095 0.094

0.149 0.151 0.147 0.144 0.143 0.142 0.142 0.141

0.095 0.106 0.105 0.103 0.103 0.103 0.102 0.102

0.075 0.068 0.069 0.069 0.069 0.069 0.070 0.070

0.137 0.139 0.135 0.133 0.132 0.131 0.131 0.129

0.093 0.104 0.103 0.101 0.101 0.101 0.100 0.100

0.156 0.134 0.133 0.134 0.133 0.135 0.137 0.140

0.108 0.097 0.097 0.098 0.099 0.099 0.100 0.100

0.131 0.118 0.118 0.119 0.120 0.120 0.121 0.121

0.100 0.090 0.090 0.091 0.092 0.092 0.093 0.093

0.098 0.088 0.088 0.089 0.090 0.090 0.091 0.091

0.312 0.315 0.307 0.302 0.299 0.297 0.297 0.294

0.065 0.072 0.071 0.070 0.070 0.070 0.069 0.069

0.086 0.077 0.077 0.077 0.076 0.075 0.075 0.074

0.088 0.079 0.079 0.078 0.077 0.076 0.076 0.075

0.079 0.075 0.074 0.074 0.073 0.073 0.072 0.072

0.087 0.083 0.082 0.082 0.081 0.081 0.080 0.080

0.084 0.074 0.074 0.076 0.076 0.076 0.076 0.075

0.085 0.078 0.079 0.079 0.079 0.079 0.080 0.080

0.123 0.106 0.105 0.106 0.105 0.107 0.108 0.110

0.115 0.103 0.103 0.104 0.106 0.106 0.107 0.107

0.144 0.124 0.123 0.124 0.123 0.125 0.127 0.129

0.102 0.092 0.092 0.091 0.090 0.089 0.089 0.088

0.087 0.082 0.081 0.081 0.080 0.080 0.079 0.079

0.094 0.084 0.084 0.086 0.086 0.086 0.086 0.085

0.080 0.076 0.075 0.075 0.074 0.074 0.073 0.073

0.091 0.101 0.100 0.099 0.099 0.099 0.097 0.097

0.080 0.076 0.075 0.075 0.074 0.074 0.073 0.073

0.091 0.101 0.100 0.099 0.099 0.099 0.098 0.098
0.141 0.121 0.120 0.121 0.120 0.122 0.124 0.126

0.135 0.104 0.103 0.103 0.103 0.104 0.106 0.106

0.088 0.098 0.097 0.096 0.096 0.096 0.095 0.095

0.160 0.123 0.122 0.122 0.122 0.123 0.125 0.125

0.081 0.073 0.073 0.074 0.075 0.075 0.075 0.075

0.075 0.071 0.070 0.070 0.069 0.069 0.068 0.068

0.096 0.087 0.087 0.086 0.085 0.084 0.084 0.083

0.076 0.069 0.070 0.070 0.070 0.070 0.071 0.071

0.081 0.082 0.080 0.078 0.078 0.077 0.077 0.076

0.100 0.077 0.076 0.076 0.076 0.077 0.078 0.078

0.126 0.108 0.107 0.108 0.107 0.109 0.111 0.112

0.093 0.084 0.084 0.085 0.085 0.085 0.086 0.086

0.077 0.073 0.072 0.072 0.071 0.071 0.070 0.070

0.101 0.090 0.090 0.092 0.092 0.092 0.092 0.091

0.090 0.082 0.083 0.083 0.083 0.083 0.084 0.084

0.073 0.081 0.080 0.079 0.079 0.079 0.078 0.078

0.139 0.119 0.118 0.119 0.118 0.120 0.122 0.124

0.078 0.071 0.071 0.071 0.072 0.072 0.073 0.073

0.075 0.076 0.074 0.073 0.072 0.072 0.072 0.071

0.081 0.073 0.073 0.073 0.074 0.074 0.075 0.075

0.104 0.093 0.093 0.092 0.091 0.090 0.090 0.089

0.076 0.085 0.084 0.083 0.083 0.083 0.082 0.082

0.1031 0.093 0.092 0.092 0.092 0.092 0.092 0.092

Base 2017 2018 2019 2020 2021 2022 2023

2011 1 2 3 4 5 6 7

0.104 0.095 0.095 0.097 0.097 0.098 0.098 0.097

0.149 0.151 0.148 0.147 0.146 0.144 0.146 0.146

0.095 0.109 0.109 0.107 0.106 0.106 0.106 0.106

0.075 0.070 0.071 0.071 0.072 0.072 0.074 0.075

0.137 0.139 0.136 0.135 0.134 0.133 0.134 0.134

0.093 0.106 0.106 0.105 0.104 0.104 0.104 0.104

0.156 0.136 0.135 0.137 0.140 0.142 0.144 0.147

0.108 0.099 0.099 0.100 0.101 0.102 0.103 0.103

0.131 0.120 0.120 0.121 0.123 0.124 0.125 0.125

0.100 0.092 0.092 0.093 0.094 0.095 0.096 0.096

0.098 0.090 0.090 0.091 0.092 0.093 0.094 0.094

0.312 0.315 0.310 0.307 0.305 0.302 0.305 0.305

0.065 0.074 0.074 0.073 0.072 0.072 0.072 0.072

0.086 0.078 0.078 0.078 0.077 0.077 0.077 0.076

0.088 0.079 0.079 0.079 0.079 0.079 0.078 0.077

0.079 0.076 0.075 0.075 0.074 0.074 0.074 0.074

0.087 0.084 0.083 0.083 0.082 0.082 0.082 0.082

0.084 0.076 0.076 0.078 0.078 0.079 0.079 0.078
0.085 0.080 0.081 0.081 0.082 0.082 0.084 0.085

0.123 0.107 0.107 0.108 0.110 0.112 0.114 0.116

0.115 0.106 0.106 0.107 0.108 0.109 0.110 0.110

0.144 0.126 0.125 0.127 0.129 0.131 0.133 0.136

0.102 0.093 0.093 0.093 0.092 0.092 0.091 0.090

0.087 0.083 0.082 0.082 0.081 0.081 0.081 0.081

0.094 0.086 0.086 0.088 0.088 0.089 0.089 0.088

0.080 0.077 0.076 0.076 0.075 0.075 0.075 0.075

0.091 0.104 0.104 0.102 0.101 0.101 0.101 0.101

0.080 0.077 0.076 0.076 0.075 0.075 0.075 0.075

0.091 0.104 0.104 0.103 0.101 0.101 0.101 0.101

0.141 0.123 0.122 0.124 0.126 0.128 0.130 0.133

0.135 0.105 0.105 0.105 0.106 0.107 0.108 0.108

0.088 0.101 0.101 0.100 0.098 0.098 0.098 0.098

0.160 0.124 0.124 0.124 0.125 0.126 0.127 0.127

0.081 0.075 0.075 0.075 0.076 0.077 0.078 0.078

0.075 0.072 0.071 0.071 0.070 0.070 0.070 0.070

0.096 0.087 0.087 0.087 0.087 0.087 0.086 0.085

0.076 0.071 0.072 0.072 0.073 0.073 0.075 0.076

0.081 0.082 0.080 0.080 0.079 0.078 0.079 0.079

0.100 0.078 0.078 0.078 0.078 0.079 0.080 0.080

0.126 0.110 0.109 0.111 0.112 0.114 0.116 0.119

0.093 0.085 0.085 0.086 0.087 0.088 0.089 0.089

0.077 0.074 0.073 0.073 0.072 0.072 0.072 0.072

0.101 0.092 0.092 0.094 0.094 0.096 0.096 0.094

0.090 0.084 0.085 0.085 0.086 0.086 0.089 0.090

0.073 0.083 0.083 0.082 0.081 0.081 0.081 0.081

0.139 0.121 0.120 0.122 0.124 0.126 0.128 0.131

0.078 0.072 0.072 0.073 0.074 0.074 0.075 0.075

0.075 0.076 0.075 0.074 0.073 0.073 0.073 0.073

0.081 0.074 0.074 0.075 0.076 0.077 0.077 0.077

0.104 0.094 0.094 0.094 0.093 0.093 0.092 0.091

0.076 0.087 0.087 0.086 0.085 0.085 0.085 0.085

0.103 0.095 0.094 0.094 0.095 0.095 0.095 0.096

ths Nov 2010 through Oct 2011

nthly Back to 1990 (Form EIA-826) ›
to 2011$)

2020 2021 2022 2023 2024 2025 2026 2027

0.85 0.87 0.88 0.89 0.91 0.92 0.92 0.92

0.76 0.77 0.78 0.78 0.78 0.78 0.78 0.79

0.88 0.87 0.87 0.86 0.85 0.85 0.85 0.85

0.92 0.92 0.91 0.91 0.91 0.91 0.91 0.91

0.92 0.92 0.93 0.93 0.92 0.92 0.92 0.92

0.91 0.91 0.91 0.90 0.89 0.88 0.87 0.87

0.92 0.92 0.94 0.94 0.95 0.97 0.99 1.00

1.09 1.09 1.07 1.07 1.07 1.07 1.09 1.09

0.96 0.95 0.95 0.94 0.95 0.96 0.96 0.96

0.89 0.89 0.89 0.89 0.89 0.90 0.90 0.90

erted to 2011$)

2020 2021 2022 2023 2024 2025 2026 2027

0.89 0.91 0.92 0.94 0.94 0.96 0.95 0.94

0.78 0.79 0.79 0.79 0.80 0.80 0.81 0.81

0.90 0.90 0.89 0.88 0.88 0.88 0.88 0.89

0.94 0.94 0.94 0.94 0.94 0.94 0.95 0.95

0.94 0.95 0.96 0.96 0.96 0.96 0.96 0.97

0.93 0.94 0.94 0.93 0.93 0.92 0.92 0.93

0.96 0.96 0.99 1.00 1.02 1.04 1.05 1.09

1.12 1.12 1.12 1.12 1.12 1.13 1.13 1.13

0.98 0.97 0.98 0.98 0.98 0.98 0.99 1.00

0.92 0.92 0.92 0.93 0.93 0.93 0.94 0.94

erted to 2011$)

2020 2021 2022 2023 2024 2025 2026 2027

0.85 0.86 0.87 0.87 0.89 0.89 0.89 0.88

0.75 0.75 0.75 0.76 0.76 0.76 0.77 0.76

0.85 0.84 0.83 0.82 0.82 0.81 0.81 0.81

0.90 0.90 0.89 0.87 0.87 0.87 0.87 0.87

0.90 0.91 0.91 0.91 0.90 0.90 0.90 0.89

0.89 0.89 0.88 0.87 0.85 0.84 0.84 0.83

0.91 0.92 0.92 0.92 0.92 0.94 0.95 0.96

1.05 1.05 1.05 1.05 1.05 1.03 1.03 1.03

0.94 0.93 0.94 0.94 0.93 0.92 0.92 0.93

0.87 0.87 0.87 0.87 0.87 0.87 0.87 0.87
uary 2012 pre-release reference case data.

# Bld

$/kWh (1,000) Weight

0.067 129 8.643

0.074 386 28.564

0.081 824 66.744

0.079 0.079

xpenditure Intensities for All Buildings (Including Malls), 2003

(Including Malls), 2003

kWh) (Actual Data)

2014 2015 2016 2017 2018 2019 2020 2021

$ 0.128 $ 0.123 $ 0.120 $ 0.120 $ 0.119 $ 0.120 $ 0.119 $ 0.121

$ 0.119 $ 0.116 $ 0.114 $ 0.115 $ 0.114 $ 0.114 $ 0.114 $ 0.115

$ 0.092 $ 0.091 $ 0.090 $ 0.090 $ 0.090 $ 0.089 $ 0.088 $ 0.087

$ 0.075 $ 0.076 $ 0.076 $ 0.076 $ 0.075 $ 0.075 $ 0.074 $ 0.074

$ 0.092 $ 0.091 $ 0.090 $ 0.090 $ 0.090 $ 0.091 $ 0.092 $ 0.092

$ 0.083 $ 0.082 $ 0.081 $ 0.080 $ 0.080 $ 0.082 $ 0.082 $ 0.082

$ 0.073 $ 0.072 $ 0.072 $ 0.073 $ 0.074 $ 0.074 $ 0.074 $ 0.074

$ 0.081 $ 0.081 $ 0.081 $ 0.081 $ 0.080 $ 0.079 $ 0.079 $ 0.079

$ 0.121 $ 0.120 $ 0.119 $ 0.119 $ 0.116 $ 0.114 $ 0.113 $ 0.112

$ 0.095 $ 0.094 $ 0.093 $ 0.093 $ 0.092 $ 0.092 $ 0.092 $ 0.092

$ per kWh) (scaled by Ratio of High/Reference prices in AEO 2011. 2012 not yet Available 3-28-2012)

2014 2015 2016 2017 2018 2019 2020 2021

$ 0.129 $ 0.124 $ 0.122 $ 0.122 $ 0.121 $ 0.123 $ 0.125 $ 0.127

$ 0.120 $ 0.118 $ 0.117 $ 0.116 $ 0.116 $ 0.116 $ 0.117 $ 0.118

$ 0.093 $ 0.092 $ 0.091 $ 0.091 $ 0.091 $ 0.091 $ 0.090 $ 0.090

$ 0.075 $ 0.077 $ 0.076 $ 0.077 $ 0.076 $ 0.076 $ 0.075 $ 0.075

$ 0.093 $ 0.092 $ 0.091 $ 0.092 $ 0.092 $ 0.093 $ 0.094 $ 0.095

$ 0.084 $ 0.083 $ 0.083 $ 0.082 $ 0.082 $ 0.084 $ 0.084 $ 0.085
$ 0.074 $ 0.074 $ 0.074 $ 0.075 $ 0.076 $ 0.076 $ 0.077 $ 0.077

$ 0.082 $ 0.083 $ 0.083 $ 0.083 $ 0.083 $ 0.082 $ 0.081 $ 0.081

$ 0.122 $ 0.120 $ 0.120 $ 0.119 $ 0.117 $ 0.116 $ 0.115 $ 0.114

$ 0.096 $ 0.095 $ 0.094 $ 0.095 $ 0.094 $ 0.094 $ 0.095 $ 0.095

$ per kWh) (scaled by Ratio of High/Reference prices in AEO 2011. 2012 not yet Available 3-28-2012)

2014 2015 2016 2017 2018 2019 2020 2021

$ 0.127 $ 0.122 $ 0.119 $ 0.119 $ 0.119 $ 0.119 $ 0.119 $ 0.120

$ 0.119 $ 0.115 $ 0.113 $ 0.113 $ 0.112 $ 0.112 $ 0.112 $ 0.112

$ 0.091 $ 0.090 $ 0.089 $ 0.088 $ 0.087 $ 0.086 $ 0.085 $ 0.084

$ 0.074 $ 0.075 $ 0.075 $ 0.075 $ 0.074 $ 0.073 $ 0.072 $ 0.072

$ 0.092 $ 0.091 $ 0.089 $ 0.089 $ 0.089 $ 0.090 $ 0.090 $ 0.091

$ 0.083 $ 0.082 $ 0.080 $ 0.079 $ 0.079 $ 0.080 $ 0.080 $ 0.080

$ 0.073 $ 0.072 $ 0.071 $ 0.072 $ 0.073 $ 0.073 $ 0.073 $ 0.074

$ 0.080 $ 0.080 $ 0.079 $ 0.079 $ 0.078 $ 0.077 $ 0.076 $ 0.076

$ 0.121 $ 0.120 $ 0.119 $ 0.117 $ 0.115 $ 0.113 $ 0.111 $ 0.109

$ 0.095 $ 0.093 $ 0.092 $ 0.092 $ 0.091 $ 0.091 $ 0.090 $ 0.090

2014 2015 2016 2017 2018 2019 2020 2021

$ per kWh)

2014 2015 2016 2017 2018 2019 2020 2021
$ per kWh)

2014 2015 2016 2017 2018 2019 2020 2021
to-complete through the rest of the economic cases and through the years.

2024 2025 2026 2027 2028 2029 2030 2031 2032

8 9 10 11 12 13 14 15 16

0.089 0.088 0.088 0.087 0.087 0.086 0.086 0.084 0.084

0.138 0.137 0.137 0.138 0.138 0.137 0.134 0.133 0.132

0.100 0.098 0.098 0.098 0.100 0.098 0.100 0.098 0.098

0.069 0.070 0.071 0.072 0.073 0.074 0.074 0.074 0.074

0.127 0.126 0.126 0.127 0.127 0.126 0.124 0.122 0.121

0.097 0.096 0.096 0.096 0.097 0.096 0.097 0.096 0.096

0.139 0.139 0.139 0.137 0.136 0.135 0.132 0.131 0.131

0.097 0.097 0.097 0.096 0.096 0.096 0.096 0.095 0.095

0.118 0.118 0.118 0.116 0.116 0.116 0.116 0.115 0.115

0.090 0.090 0.090 0.089 0.089 0.089 0.089 0.088 0.088

0.088 0.088 0.088 0.087 0.087 0.087 0.087 0.086 0.086

0.289 0.286 0.286 0.289 0.289 0.286 0.281 0.278 0.275

0.068 0.067 0.067 0.067 0.068 0.067 0.068 0.067 0.067

0.071 0.070 0.070 0.070 0.070 0.070 0.069 0.069 0.069

0.072 0.071 0.071 0.071 0.071 0.071 0.070 0.070 0.070

0.069 0.069 0.069 0.069 0.068 0.068 0.068 0.067 0.067

0.076 0.076 0.076 0.076 0.075 0.075 0.075 0.074 0.074

0.071 0.070 0.070 0.070 0.070 0.069 0.069 0.068 0.068

0.079 0.080 0.081 0.082 0.083 0.084 0.084 0.084 0.084

0.109 0.109 0.109 0.108 0.107 0.107 0.104 0.103 0.103

0.103 0.103 0.103 0.102 0.102 0.102 0.102 0.101 0.101

0.128 0.128 0.128 0.127 0.126 0.125 0.122 0.121 0.121

0.084 0.083 0.083 0.083 0.083 0.083 0.082 0.082 0.082

0.076 0.076 0.076 0.076 0.075 0.075 0.075 0.074 0.074

0.080 0.079 0.079 0.078 0.078 0.077 0.077 0.076 0.076

0.070 0.070 0.070 0.070 0.069 0.069 0.069 0.068 0.068

0.095 0.094 0.094 0.094 0.095 0.094 0.095 0.094 0.094

0.070 0.070 0.070 0.070 0.069 0.069 0.069 0.068 0.068

0.095 0.094 0.094 0.094 0.095 0.094 0.095 0.094 0.094

0.125 0.125 0.125 0.124 0.123 0.122 0.119 0.118 0.118

0.103 0.103 0.104 0.103 0.102 0.102 0.102 0.102 0.102

0.092 0.091 0.091 0.091 0.092 0.091 0.092 0.091 0.091

0.122 0.122 0.123 0.122 0.121 0.121 0.121 0.121 0.121

0.073 0.073 0.073 0.072 0.072 0.072 0.072 0.071 0.071

0.066 0.066 0.066 0.066 0.065 0.065 0.065 0.064 0.064

0.079 0.078 0.078 0.078 0.078 0.078 0.077 0.077 0.077

0.070 0.071 0.072 0.073 0.074 0.075 0.075 0.075 0.075

0.075 0.074 0.074 0.075 0.075 0.074 0.073 0.072 0.071

0.076 0.076 0.077 0.076 0.076 0.076 0.076 0.076 0.076

0.111 0.111 0.111 0.111 0.110 0.109 0.106 0.105 0.105
0.084 0.084 0.084 0.083 0.083 0.083 0.083 0.082 0.082

0.068 0.068 0.068 0.068 0.067 0.067 0.067 0.066 0.066

0.087 0.085 0.085 0.084 0.084 0.083 0.083 0.082 0.082

0.083 0.084 0.085 0.086 0.088 0.089 0.089 0.089 0.089

0.076 0.075 0.075 0.075 0.076 0.075 0.076 0.075 0.075

0.123 0.123 0.123 0.122 0.121 0.120 0.117 0.116 0.116

0.071 0.071 0.071 0.070 0.070 0.070 0.070 0.069 0.069

0.070 0.069 0.069 0.070 0.070 0.069 0.068 0.067 0.066

0.073 0.073 0.073 0.072 0.072 0.072 0.072 0.071 0.071

0.085 0.084 0.084 0.084 0.084 0.084 0.083 0.083 0.083

0.080 0.079 0.079 0.079 0.080 0.079 0.080 0.079 0.079

0.090 0.090 0.090 0.090 0.089 0.089 0.089 0.088 0.088

2024 2025 2026 2027 2028 2029 2030 2031 2032

8 9 10 11 12 13 14 15 16

0.093 0.091 0.090 0.090 0.090 0.090 0.090 0.090 0.090

0.142 0.143 0.143 0.143 0.144 0.142 0.141 0.139 0.137

0.102 0.102 0.103 0.103 0.103 0.105 0.105 0.106 0.105

0.071 0.073 0.074 0.075 0.076 0.076 0.077 0.078 0.078

0.131 0.132 0.132 0.132 0.133 0.131 0.129 0.128 0.126

0.100 0.100 0.101 0.101 0.101 0.103 0.103 0.104 0.103

0.142 0.143 0.144 0.144 0.142 0.141 0.139 0.136 0.135

0.099 0.099 0.099 0.099 0.100 0.100 0.100 0.100 0.099

0.120 0.120 0.120 0.120 0.121 0.121 0.121 0.121 0.120

0.092 0.092 0.092 0.092 0.093 0.093 0.093 0.093 0.092

0.090 0.090 0.090 0.090 0.091 0.091 0.091 0.091 0.090

0.297 0.299 0.299 0.299 0.302 0.297 0.294 0.291 0.286

0.069 0.069 0.070 0.070 0.070 0.071 0.071 0.072 0.071

0.073 0.073 0.073 0.073 0.072 0.072 0.073 0.073 0.073

0.074 0.074 0.074 0.074 0.073 0.073 0.074 0.074 0.074

0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072

0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.074 0.073 0.072 0.072 0.072 0.072 0.072 0.072 0.072

0.081 0.083 0.084 0.085 0.086 0.087 0.088 0.089 0.089

0.112 0.113 0.114 0.114 0.112 0.111 0.109 0.107 0.107

0.106 0.106 0.106 0.106 0.107 0.107 0.107 0.107 0.106

0.131 0.132 0.133 0.133 0.131 0.130 0.128 0.126 0.125

0.087 0.087 0.087 0.087 0.086 0.086 0.087 0.087 0.087

0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079

0.084 0.083 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073

0.097 0.097 0.099 0.099 0.099 0.100 0.100 0.101 0.100

0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073

0.098 0.098 0.099 0.099 0.099 0.100 0.100 0.101 0.100
0.128 0.129 0.130 0.130 0.128 0.127 0.125 0.123 0.122

0.106 0.106 0.106 0.107 0.107 0.107 0.107 0.107 0.107

0.095 0.095 0.096 0.096 0.096 0.097 0.097 0.098 0.097

0.125 0.125 0.125 0.126 0.126 0.126 0.126 0.126 0.126

0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075

0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068

0.082 0.082 0.082 0.082 0.081 0.081 0.082 0.082 0.082

0.072 0.074 0.075 0.076 0.077 0.078 0.079 0.080 0.080

0.077 0.078 0.078 0.078 0.078 0.077 0.076 0.076 0.074

0.078 0.078 0.078 0.079 0.079 0.079 0.079 0.079 0.079

0.114 0.115 0.116 0.116 0.114 0.113 0.111 0.110 0.109

0.085 0.085 0.085 0.085 0.086 0.086 0.086 0.086 0.085

0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070

0.090 0.089 0.088 0.088 0.088 0.088 0.088 0.088 0.088

0.085 0.088 0.089 0.090 0.091 0.092 0.093 0.094 0.094

0.078 0.078 0.079 0.079 0.079 0.080 0.080 0.081 0.080

0.126 0.127 0.128 0.128 0.126 0.125 0.123 0.121 0.120

0.072 0.072 0.072 0.072 0.073 0.073 0.073 0.073 0.072

0.072 0.072 0.072 0.072 0.073 0.072 0.071 0.070 0.069

0.074 0.074 0.074 0.074 0.075 0.075 0.075 0.075 0.074

0.088 0.088 0.088 0.088 0.087 0.087 0.088 0.088 0.088

0.082 0.082 0.083 0.083 0.083 0.084 0.084 0.085 0.084

0.092 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093

2024 2025 2026 2027 2028 2029 2030 2031 2032

8 9 10 11 12 13 14 15 16

0.097 0.096 0.096 0.097 0.098 0.098 0.098 0.098 0.098

0.146 0.146 0.148 0.149 0.149 0.148 0.147 0.146 0.146

0.106 0.107 0.107 0.107 0.109 0.109 0.110 0.111 0.111

0.076 0.077 0.078 0.081 0.080 0.082 0.084 0.084 0.084

0.134 0.134 0.136 0.138 0.138 0.136 0.135 0.134 0.134

0.104 0.105 0.105 0.105 0.106 0.106 0.108 0.109 0.109

0.147 0.150 0.149 0.146 0.145 0.145 0.144 0.143 0.141

0.103 0.103 0.103 0.104 0.104 0.104 0.104 0.106 0.104

0.125 0.125 0.125 0.127 0.127 0.127 0.127 0.128 0.127

0.096 0.096 0.096 0.097 0.097 0.097 0.097 0.098 0.097

0.094 0.094 0.094 0.095 0.095 0.095 0.095 0.096 0.095

0.305 0.305 0.310 0.313 0.313 0.310 0.307 0.305 0.305

0.072 0.073 0.073 0.073 0.074 0.074 0.075 0.076 0.076

0.076 0.076 0.076 0.077 0.077 0.077 0.077 0.078 0.078

0.077 0.077 0.077 0.078 0.078 0.079 0.079 0.079 0.079

0.074 0.074 0.075 0.075 0.075 0.075 0.076 0.077 0.077

0.082 0.082 0.083 0.083 0.083 0.083 0.084 0.085 0.085

0.078 0.077 0.077 0.078 0.079 0.079 0.079 0.079 0.079
0.087 0.088 0.089 0.092 0.091 0.093 0.096 0.096 0.096

0.116 0.118 0.117 0.115 0.114 0.114 0.114 0.113 0.111

0.110 0.110 0.110 0.111 0.111 0.111 0.111 0.112 0.111

0.136 0.138 0.137 0.135 0.134 0.134 0.133 0.132 0.130

0.090 0.090 0.090 0.091 0.091 0.092 0.092 0.093 0.093

0.081 0.081 0.082 0.082 0.082 0.082 0.083 0.084 0.084

0.088 0.087 0.087 0.088 0.089 0.089 0.089 0.089 0.089

0.075 0.075 0.076 0.076 0.076 0.076 0.077 0.078 0.078

0.101 0.102 0.102 0.102 0.104 0.104 0.105 0.106 0.106

0.075 0.075 0.076 0.076 0.076 0.076 0.077 0.078 0.078

0.101 0.103 0.103 0.103 0.104 0.104 0.105 0.106 0.106

0.133 0.135 0.134 0.132 0.131 0.131 0.130 0.129 0.127

0.109 0.109 0.109 0.109 0.110 0.110 0.111 0.111 0.111

0.098 0.100 0.100 0.100 0.101 0.101 0.102 0.103 0.103

0.128 0.128 0.129 0.129 0.130 0.130 0.132 0.132 0.132

0.078 0.078 0.078 0.079 0.079 0.079 0.079 0.079 0.079

0.070 0.070 0.071 0.071 0.071 0.071 0.072 0.073 0.073

0.085 0.085 0.085 0.086 0.086 0.087 0.087 0.087 0.087

0.078 0.079 0.080 0.083 0.082 0.084 0.086 0.086 0.086

0.079 0.079 0.080 0.081 0.081 0.080 0.080 0.079 0.079

0.080 0.080 0.081 0.081 0.082 0.082 0.082 0.082 0.082

0.119 0.120 0.120 0.118 0.117 0.117 0.116 0.115 0.113

0.089 0.089 0.089 0.090 0.090 0.090 0.090 0.091 0.090

0.072 0.072 0.073 0.073 0.073 0.073 0.074 0.075 0.075

0.094 0.093 0.093 0.094 0.096 0.096 0.096 0.096 0.096

0.092 0.093 0.094 0.098 0.096 0.099 0.101 0.101 0.101

0.081 0.082 0.082 0.082 0.083 0.083 0.084 0.085 0.085

0.131 0.133 0.132 0.130 0.129 0.129 0.128 0.127 0.125

0.075 0.075 0.075 0.076 0.076 0.076 0.076 0.077 0.076

0.073 0.073 0.075 0.075 0.075 0.075 0.074 0.073 0.073

0.077 0.077 0.077 0.078 0.078 0.078 0.078 0.079 0.078

0.091 0.091 0.091 0.092 0.092 0.093 0.093 0.094 0.094

0.085 0.086 0.086 0.086 0.087 0.087 0.088 0.089 0.089

0.096 0.096 0.097 0.097 0.098 0.098 0.098 0.098 0.098
2028 2029 2030 2031 2032 2033 2034 2035 2036

0.91 0.90 0.89 0.87 0.87 0.87 0.87 0.86 0.87

0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.80 0.80

0.84 0.84 0.85 0.85 0.85 0.86 0.86 0.86 0.87

0.91 0.91 0.91 0.91 0.91 0.91 0.91 0.92 0.92

0.93 0.93 0.93 0.93 0.92 0.92 0.92 0.93 0.93

0.87 0.87 0.87 0.87 0.87 0.87 0.87 0.87 0.87

1.01 1.02 1.04 1.05 1.05 1.06 1.07 1.07 1.09

1.09 1.10 1.10 1.12 1.10 1.12 1.12 1.12 1.12

0.97 0.95 0.94 0.94 0.92 0.92 0.91 0.90 0.90

0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90

2028 2029 2030 2031 2032 2033 2034 2035 2036

0.93 0.93 0.92 0.92 0.90 0.91 0.90 0.89 0.87

0.81 0.81 0.82 0.82 0.82 0.83 0.83 0.83 0.83

0.89 0.90 0.90 0.91 0.91 0.92 0.93 0.93 0.93

0.95 0.95 0.96 0.97 0.97 0.97 0.99 0.99 0.99

0.97 0.97 0.97 0.98 0.97 0.98 0.98 0.99 0.99

0.94 0.94 0.94 0.94 0.94 0.94 0.94 0.94 0.94

1.07 1.10 1.12 1.12 1.12 1.15 1.16 1.17 1.19

1.14 1.14 1.16 1.17 1.17 1.18 1.20 1.20 1.20

1.00 0.99 0.99 0.98 0.98 0.98 0.98 0.97 0.96

0.95 0.95 0.95 0.95 0.95 0.96 0.97 0.97 0.96

2028 2029 2030 2031 2032 2033 2034 2035 2036

0.87 0.87 0.84 0.84 0.84 0.83 0.83 0.83 0.83

0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.75 0.76

0.81 0.81 0.80 0.80 0.80 0.80 0.80 0.80 0.81

0.86 0.86 0.86 0.85 0.85 0.85 0.85 0.86 0.86

0.89 0.89 0.89 0.88 0.88 0.87 0.88 0.87 0.87

0.83 0.82 0.82 0.81 0.81 0.81 0.81 0.81 0.81

0.97 0.99 0.99 0.99 0.99 1.00 1.01 1.02 1.02

1.05 1.03 1.05 1.03 1.03 1.05 1.05 1.05 1.05

0.93 0.92 0.90 0.89 0.88 0.88 0.87 0.87 0.87

0.86 0.86 0.86 0.86 0.86 0.86 0.86 0.86 0.86
2022 2023 2024 2025 2026 2027 2028 2029 2030

$ 0.123 $ 0.125 $ 0.127 $ 0.128 $ 0.129 $ 0.129 $ 0.127 $ 0.126 $ 0.124

$ 0.117 $ 0.117 $ 0.117 $ 0.117 $ 0.117 $ 0.118 $ 0.118 $ 0.118 $ 0.118

$ 0.087 $ 0.086 $ 0.085 $ 0.085 $ 0.085 $ 0.085 $ 0.084 $ 0.084 $ 0.085

$ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.073

$ 0.093 $ 0.093 $ 0.092 $ 0.092 $ 0.092 $ 0.092 $ 0.093 $ 0.093 $ 0.093

$ 0.082 $ 0.081 $ 0.080 $ 0.079 $ 0.078 $ 0.078 $ 0.078 $ 0.078 $ 0.078

$ 0.075 $ 0.075 $ 0.076 $ 0.078 $ 0.079 $ 0.080 $ 0.081 $ 0.082 $ 0.083

$ 0.078 $ 0.078 $ 0.078 $ 0.078 $ 0.079 $ 0.079 $ 0.079 $ 0.080 $ 0.080

$ 0.112 $ 0.111 $ 0.112 $ 0.113 $ 0.113 $ 0.113 $ 0.114 $ 0.112 $ 0.111

$ 0.092 $ 0.092 $ 0.092 $ 0.093 $ 0.093 $ 0.093 $ 0.093 $ 0.093 $ 0.093

Available 3-28-2012)

2022 2023 2024 2025 2026 2027 2028 2029 2030

$ 0.129 $ 0.132 $ 0.132 $ 0.134 $ 0.133 $ 0.131 $ 0.130 $ 0.130 $ 0.129

$ 0.119 $ 0.119 $ 0.120 $ 0.120 $ 0.121 $ 0.121 $ 0.122 $ 0.122 $ 0.123

$ 0.089 $ 0.088 $ 0.088 $ 0.088 $ 0.088 $ 0.089 $ 0.089 $ 0.090 $ 0.090

$ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.077

$ 0.096 $ 0.096 $ 0.096 $ 0.096 $ 0.096 $ 0.097 $ 0.097 $ 0.097 $ 0.097

$ 0.085 $ 0.084 $ 0.084 $ 0.083 $ 0.083 $ 0.084 $ 0.085 $ 0.085 $ 0.085
$ 0.079 $ 0.080 $ 0.082 $ 0.083 $ 0.084 $ 0.087 $ 0.086 $ 0.088 $ 0.090

$ 0.081 $ 0.081 $ 0.081 $ 0.082 $ 0.082 $ 0.082 $ 0.083 $ 0.083 $ 0.084

$ 0.115 $ 0.115 $ 0.115 $ 0.115 $ 0.117 $ 0.118 $ 0.118 $ 0.117 $ 0.116

$ 0.095 $ 0.096 $ 0.096 $ 0.096 $ 0.097 $ 0.097 $ 0.098 $ 0.098 $ 0.098

Available 3-28-2012)

2022 2023 2024 2025 2026 2027 2028 2029 2030

$ 0.121 $ 0.122 $ 0.124 $ 0.124 $ 0.124 $ 0.123 $ 0.122 $ 0.121 $ 0.118

$ 0.113 $ 0.114 $ 0.114 $ 0.114 $ 0.115 $ 0.114 $ 0.113 $ 0.113 $ 0.113

$ 0.083 $ 0.082 $ 0.082 $ 0.081 $ 0.081 $ 0.081 $ 0.081 $ 0.081 $ 0.080

$ 0.071 $ 0.070 $ 0.070 $ 0.070 $ 0.070 $ 0.070 $ 0.069 $ 0.069 $ 0.069

$ 0.091 $ 0.091 $ 0.090 $ 0.090 $ 0.090 $ 0.089 $ 0.089 $ 0.089 $ 0.089

$ 0.079 $ 0.078 $ 0.077 $ 0.076 $ 0.076 $ 0.075 $ 0.075 $ 0.074 $ 0.074

$ 0.074 $ 0.074 $ 0.074 $ 0.075 $ 0.076 $ 0.077 $ 0.078 $ 0.079 $ 0.079

$ 0.076 $ 0.076 $ 0.076 $ 0.075 $ 0.075 $ 0.075 $ 0.076 $ 0.075 $ 0.076

$ 0.110 $ 0.110 $ 0.109 $ 0.108 $ 0.108 $ 0.109 $ 0.109 $ 0.108 $ 0.106

$ 0.090 $ 0.090 $ 0.090 $ 0.090 $ 0.090 $ 0.090 $ 0.089 $ 0.089 $ 0.089

2022 2023 2024 2025 2026 2027 2028 2029 2030

2022 2023 2024 2025 2026 2027 2028 2029 2030
2022 2023 2024 2025 2026 2027 2028 2029 2030
2033 2034 2035 2036 2037 2038 2039 2040 2041

17 18 19 20 21 22 23 24 25

0.084 0.084 0.084 0.084 0.084 0.082 0.082 0.082 0.081

0.130 0.129 0.129 0.129 0.128 0.124 0.123 0.122 0.120

0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100

0.075 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.120 0.119 0.119 0.119 0.118 0.114 0.113 0.112 0.111

0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097

0.130 0.130 0.130 0.130 0.130 0.126 0.126 0.125 0.125

0.094 0.095 0.094 0.094 0.095 0.093 0.093 0.093 0.093

0.114 0.115 0.114 0.114 0.115 0.112 0.112 0.112 0.112

0.087 0.088 0.087 0.087 0.088 0.086 0.086 0.086 0.086

0.085 0.086 0.085 0.085 0.086 0.084 0.084 0.084 0.084

0.273 0.270 0.270 0.270 0.268 0.260 0.257 0.254 0.252

0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068

0.069 0.069 0.069 0.070 0.070 0.069 0.069 0.069 0.069

0.070 0.070 0.070 0.071 0.071 0.070 0.070 0.070 0.070

0.067 0.067 0.068 0.068 0.068 0.067 0.067 0.067 0.067

0.074 0.074 0.075 0.075 0.075 0.074 0.074 0.074 0.074

0.068 0.068 0.068 0.068 0.068 0.066 0.066 0.066 0.065

0.085 0.086 0.087 0.087 0.086 0.086 0.086 0.086 0.086

0.102 0.102 0.102 0.102 0.102 0.099 0.099 0.099 0.099

0.100 0.101 0.100 0.100 0.101 0.099 0.099 0.099 0.099

0.120 0.120 0.120 0.120 0.120 0.117 0.117 0.116 0.116

0.082 0.082 0.082 0.083 0.083 0.082 0.082 0.082 0.082

0.074 0.074 0.075 0.075 0.075 0.074 0.074 0.074 0.074

0.076 0.076 0.076 0.076 0.076 0.074 0.074 0.074 0.073

0.068 0.068 0.069 0.069 0.069 0.068 0.068 0.068 0.068

0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095

0.068 0.068 0.069 0.069 0.069 0.068 0.068 0.068 0.068

0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095

0.117 0.117 0.117 0.117 0.117 0.114 0.114 0.113 0.113

0.102 0.102 0.102 0.103 0.103 0.102 0.102 0.103 0.103

0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092

0.121 0.121 0.121 0.122 0.122 0.121 0.121 0.122 0.122

0.071 0.071 0.071 0.071 0.071 0.070 0.070 0.070 0.070

0.064 0.064 0.065 0.065 0.065 0.064 0.064 0.064 0.064

0.077 0.077 0.077 0.078 0.078 0.077 0.077 0.077 0.077

0.076 0.077 0.078 0.078 0.077 0.077 0.077 0.077 0.077

0.071 0.070 0.070 0.070 0.069 0.067 0.067 0.066 0.065

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.104 0.104 0.104 0.104 0.104 0.102 0.102 0.101 0.101
0.081 0.082 0.081 0.081 0.082 0.080 0.080 0.080 0.080

0.066 0.066 0.067 0.067 0.067 0.066 0.066 0.066 0.066

0.082 0.082 0.082 0.082 0.082 0.080 0.080 0.080 0.079

0.090 0.091 0.092 0.092 0.091 0.091 0.091 0.091 0.091

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.115 0.115 0.115 0.115 0.115 0.112 0.112 0.111 0.111

0.068 0.069 0.068 0.068 0.069 0.067 0.067 0.067 0.067

0.066 0.065 0.065 0.065 0.065 0.063 0.062 0.061 0.061

0.070 0.071 0.070 0.070 0.071 0.069 0.069 0.069 0.069

0.083 0.083 0.083 0.084 0.084 0.083 0.083 0.083 0.083

0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.088 0.088 0.088 0.088 0.088 0.087 0.086 0.086 0.086

2033 2034 2035 2036 2037 2038 2039 2040 2041

17 18 19 20 21 22 23 24 25

0.090 0.090 0.090 0.090 0.089 0.088 0.088 0.088 0.088

0.137 0.135 0.134 0.134 0.135 0.132 0.130 0.129 0.128

0.106 0.106 0.106 0.106 0.107 0.107 0.107 0.107 0.109

0.079 0.080 0.080 0.081 0.082 0.084 0.085 0.085 0.086

0.126 0.125 0.124 0.124 0.125 0.121 0.120 0.119 0.118

0.104 0.104 0.104 0.104 0.105 0.105 0.105 0.105 0.106

0.135 0.135 0.134 0.135 0.134 0.130 0.130 0.128 0.127

0.099 0.099 0.100 0.100 0.100 0.099 0.100 0.100 0.100

0.120 0.120 0.121 0.121 0.121 0.120 0.121 0.121 0.121

0.092 0.092 0.093 0.093 0.093 0.092 0.093 0.093 0.093

0.090 0.090 0.091 0.091 0.091 0.090 0.091 0.091 0.091

0.286 0.283 0.281 0.281 0.283 0.275 0.273 0.270 0.268

0.072 0.072 0.072 0.072 0.073 0.073 0.073 0.073 0.074

0.074 0.074 0.074 0.075 0.075 0.075 0.075 0.076 0.076

0.075 0.075 0.075 0.076 0.076 0.076 0.076 0.077 0.077

0.072 0.072 0.073 0.073 0.073 0.072 0.072 0.072 0.073

0.080 0.080 0.081 0.081 0.081 0.080 0.080 0.080 0.081

0.072 0.072 0.072 0.072 0.071 0.070 0.070 0.070 0.070

0.090 0.091 0.091 0.092 0.093 0.096 0.097 0.097 0.098

0.107 0.107 0.106 0.107 0.106 0.102 0.102 0.101 0.100

0.106 0.106 0.107 0.107 0.107 0.106 0.107 0.107 0.107

0.125 0.125 0.124 0.125 0.124 0.120 0.120 0.119 0.118

0.088 0.088 0.088 0.089 0.089 0.089 0.089 0.090 0.090

0.079 0.079 0.080 0.080 0.080 0.079 0.079 0.079 0.080

0.082 0.082 0.082 0.082 0.080 0.079 0.079 0.079 0.079

0.073 0.073 0.074 0.074 0.074 0.073 0.073 0.073 0.074

0.101 0.101 0.101 0.101 0.102 0.102 0.102 0.102 0.104

0.073 0.073 0.074 0.074 0.074 0.073 0.073 0.073 0.074

0.101 0.101 0.101 0.101 0.103 0.103 0.103 0.103 0.104
0.122 0.122 0.121 0.122 0.121 0.117 0.117 0.116 0.115

0.107 0.108 0.109 0.109 0.110 0.110 0.110 0.110 0.111

0.098 0.098 0.098 0.098 0.100 0.100 0.100 0.100 0.101

0.126 0.127 0.128 0.128 0.130 0.130 0.130 0.130 0.132

0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075

0.068 0.068 0.069 0.069 0.069 0.068 0.068 0.068 0.069

0.083 0.083 0.083 0.084 0.084 0.084 0.084 0.085 0.085

0.081 0.082 0.082 0.083 0.084 0.086 0.086 0.086 0.087

0.074 0.073 0.073 0.073 0.073 0.071 0.071 0.070 0.069

0.079 0.080 0.080 0.080 0.082 0.082 0.082 0.082 0.082

0.109 0.109 0.108 0.109 0.108 0.104 0.104 0.103 0.102

0.085 0.085 0.086 0.086 0.086 0.085 0.086 0.086 0.086

0.070 0.070 0.071 0.071 0.071 0.070 0.070 0.070 0.071

0.088 0.088 0.088 0.088 0.087 0.085 0.085 0.085 0.085

0.095 0.096 0.096 0.098 0.099 0.101 0.102 0.102 0.103

0.081 0.081 0.081 0.081 0.082 0.082 0.082 0.082 0.083

0.120 0.120 0.119 0.120 0.119 0.115 0.115 0.114 0.113

0.072 0.072 0.073 0.073 0.073 0.072 0.073 0.073 0.073

0.069 0.068 0.068 0.068 0.068 0.066 0.066 0.065 0.065

0.074 0.074 0.075 0.075 0.075 0.074 0.075 0.075 0.075

0.089 0.089 0.089 0.090 0.090 0.090 0.090 0.091 0.091

0.085 0.085 0.085 0.085 0.086 0.086 0.086 0.086 0.087

0.093 0.093 0.093 0.093 0.094 0.093 0.093 0.093 0.094

2033 2034 2035 2036 2037 2038 2039 2040 2041

17 18 19 20 21 22 23 24 25

0.098 0.098 0.098 0.098 0.097 0.095 0.095 0.095 0.095

0.146 0.146 0.144 0.143 0.143 0.138 0.138 0.137 0.137

0.113 0.114 0.114 0.114 0.113 0.114 0.114 0.115 0.115

0.086 0.087 0.088 0.089 0.089 0.090 0.091 0.092 0.093

0.134 0.134 0.133 0.132 0.132 0.127 0.127 0.126 0.126

0.110 0.112 0.112 0.112 0.110 0.112 0.112 0.113 0.113

0.142 0.141 0.139 0.135 0.134 0.128 0.127 0.126 0.125

0.106 0.106 0.107 0.107 0.106 0.106 0.106 0.106 0.106

0.128 0.128 0.129 0.129 0.128 0.128 0.128 0.128 0.128

0.098 0.098 0.099 0.099 0.098 0.098 0.098 0.098 0.098

0.096 0.096 0.097 0.097 0.096 0.096 0.096 0.096 0.096

0.305 0.305 0.302 0.299 0.299 0.289 0.289 0.286 0.286

0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.078 0.078

0.079 0.080 0.080 0.080 0.079 0.079 0.079 0.080 0.080

0.080 0.081 0.081 0.081 0.080 0.080 0.080 0.081 0.081

0.077 0.078 0.078 0.078 0.078 0.079 0.079 0.079 0.080

0.085 0.086 0.086 0.086 0.086 0.087 0.087 0.087 0.088

0.079 0.079 0.079 0.079 0.078 0.076 0.076 0.076 0.076
0.098 0.099 0.100 0.101 0.101 0.103 0.104 0.105 0.106

0.112 0.111 0.109 0.107 0.106 0.101 0.100 0.099 0.099

0.112 0.112 0.114 0.114 0.112 0.112 0.112 0.112 0.112

0.131 0.130 0.128 0.125 0.124 0.119 0.118 0.117 0.116

0.094 0.095 0.095 0.095 0.094 0.094 0.094 0.095 0.095

0.084 0.085 0.085 0.085 0.085 0.087 0.087 0.087 0.088

0.089 0.089 0.089 0.089 0.088 0.086 0.086 0.086 0.086

0.078 0.079 0.079 0.079 0.079 0.080 0.080 0.080 0.081

0.107 0.109 0.109 0.109 0.107 0.109 0.109 0.110 0.110

0.078 0.079 0.079 0.079 0.079 0.080 0.080 0.080 0.081

0.108 0.109 0.109 0.109 0.108 0.109 0.109 0.110 0.110

0.128 0.127 0.125 0.122 0.121 0.116 0.115 0.114 0.113

0.112 0.113 0.113 0.112 0.111 0.110 0.110 0.110 0.110

0.104 0.106 0.106 0.106 0.104 0.106 0.106 0.107 0.107

0.133 0.134 0.134 0.133 0.132 0.130 0.130 0.130 0.130

0.079 0.079 0.080 0.080 0.079 0.079 0.079 0.079 0.079

0.073 0.074 0.074 0.074 0.074 0.075 0.075 0.075 0.076

0.088 0.089 0.089 0.089 0.088 0.088 0.088 0.089 0.089

0.087 0.088 0.089 0.090 0.090 0.092 0.093 0.094 0.095

0.079 0.079 0.078 0.078 0.078 0.075 0.075 0.074 0.074

0.083 0.084 0.084 0.083 0.082 0.082 0.082 0.082 0.082

0.114 0.113 0.111 0.109 0.108 0.103 0.102 0.102 0.101

0.091 0.091 0.092 0.092 0.091 0.091 0.091 0.091 0.091

0.075 0.076 0.076 0.076 0.076 0.077 0.077 0.077 0.078

0.096 0.096 0.096 0.096 0.094 0.092 0.092 0.092 0.092

0.103 0.104 0.105 0.107 0.107 0.109 0.110 0.111 0.112

0.086 0.087 0.087 0.087 0.086 0.087 0.087 0.088 0.088

0.126 0.125 0.123 0.120 0.119 0.114 0.113 0.112 0.111

0.077 0.077 0.078 0.078 0.077 0.077 0.077 0.077 0.077

0.073 0.073 0.073 0.072 0.072 0.070 0.070 0.069 0.069

0.079 0.079 0.080 0.080 0.079 0.079 0.079 0.079 0.079

0.095 0.096 0.096 0.096 0.095 0.095 0.095 0.096 0.096

0.090 0.091 0.091 0.091 0.090 0.091 0.091 0.092 0.092

0.099 0.100 0.100 0.099 0.099 0.098 0.098 0.098 0.099
2037 2038 2039 2040 2041 2042 2043 2044 2045

0.86 0.83 0.83 0.82 0.82 0.82 0.81 0.80 0.79

0.81 0.81 0.81 0.81 0.82 0.82 0.83 0.83 0.83

0.87 0.87 0.87 0.88 0.88 0.88 0.89 0.89 0.89

0.92 0.91 0.91 0.91 0.92 0.92 0.92 0.92 0.92

0.93 0.92 0.93 0.93 0.93 0.93 0.93 0.93 0.93

0.85 0.84 0.84 0.84 0.84 0.83 0.83 0.83 0.83

1.10 1.12 1.14 1.14 1.15 1.16 1.17 1.19 1.20

1.13 1.13 1.13 1.13 1.14 1.14 1.14 1.16 1.16

0.91 0.88 0.88 0.87 0.86 0.86 0.85 0.84 0.84

0.91 0.90 0.90 0.90 0.91 0.91 0.91 0.91 0.91

2037 2038 2039 2040 2041 2042 2043 2044 2045

0.86 0.82 0.82 0.81 0.80 0.79 0.79 0.78 0.77

0.82 0.81 0.81 0.81 0.81 0.82 0.82 0.82 0.82

0.92 0.92 0.92 0.93 0.93 0.93 0.94 0.94 0.94

0.99 1.00 1.00 1.00 1.01 1.01 1.01 1.02 1.02

0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.99

0.93 0.91 0.91 0.91 0.91 0.91 0.91 0.91 0.91

1.19 1.21 1.22 1.24 1.25 1.26 1.27 1.29 1.31

1.18 1.20 1.20 1.21 1.21 1.21 1.23 1.23 1.24

0.96 0.93 0.93 0.92 0.92 0.91 0.90 0.90 0.89

0.96 0.95 0.95 0.95 0.96 0.96 0.96 0.96 0.96

2037 2038 2039 2040 2041 2042 2043 2044 2045

0.83 0.81 0.81 0.80 0.80 0.79 0.79 0.79 0.79

0.76 0.75 0.75 0.76 0.76 0.76 0.76 0.76 0.76

0.81 0.80 0.80 0.80 0.80 0.80 0.80 0.80 0.80

0.86 0.85 0.85 0.85 0.85 0.85 0.85 0.85 0.85

0.88 0.86 0.86 0.86 0.86 0.85 0.85 0.85 0.85

0.81 0.79 0.79 0.79 0.78 0.78 0.78 0.78 0.77

1.01 1.01 1.01 1.01 1.01 1.02 1.02 1.02 1.04

1.05 1.05 1.05 1.05 1.05 1.05 1.05 1.05 1.05

0.86 0.83 0.82 0.82 0.81 0.81 0.80 0.79 0.78

0.86 0.85 0.84 0.84 0.84 0.84 0.84 0.84 0.84
2031 2032 2033 2034 2035 2036 2037 2038 2039

$ 0.122 $ 0.121 $ 0.121 $ 0.121 $ 0.120 $ 0.121 $ 0.120 $ 0.116 $ 0.116

$ 0.118 $ 0.118 $ 0.118 $ 0.119 $ 0.120 $ 0.120 $ 0.122 $ 0.122 $ 0.122

$ 0.085 $ 0.085 $ 0.086 $ 0.086 $ 0.086 $ 0.087 $ 0.087 $ 0.087 $ 0.087

$ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.074 $ 0.074 $ 0.074 $ 0.073 $ 0.073

$ 0.093 $ 0.092 $ 0.092 $ 0.092 $ 0.093 $ 0.093 $ 0.093 $ 0.092 $ 0.093

$ 0.078 $ 0.078 $ 0.078 $ 0.078 $ 0.078 $ 0.078 $ 0.077 $ 0.076 $ 0.076

$ 0.084 $ 0.084 $ 0.085 $ 0.086 $ 0.086 $ 0.087 $ 0.088 $ 0.090 $ 0.091

$ 0.081 $ 0.080 $ 0.081 $ 0.081 $ 0.081 $ 0.081 $ 0.082 $ 0.082 $ 0.082

$ 0.110 $ 0.108 $ 0.108 $ 0.107 $ 0.106 $ 0.106 $ 0.107 $ 0.104 $ 0.103

$ 0.093 $ 0.093 $ 0.093 $ 0.093 $ 0.093 $ 0.093 $ 0.094 $ 0.093 $ 0.093

2031 2032 2033 2034 2035 2036 2037 2038 2039

$ 0.128 $ 0.126 $ 0.127 $ 0.126 $ 0.124 $ 0.121 $ 0.120 $ 0.115 $ 0.114

$ 0.123 $ 0.123 $ 0.124 $ 0.125 $ 0.125 $ 0.124 $ 0.123 $ 0.122 $ 0.122

$ 0.091 $ 0.091 $ 0.092 $ 0.093 $ 0.093 $ 0.093 $ 0.092 $ 0.092 $ 0.092

$ 0.078 $ 0.078 $ 0.078 $ 0.079 $ 0.079 $ 0.079 $ 0.079 $ 0.080 $ 0.080

$ 0.098 $ 0.097 $ 0.098 $ 0.098 $ 0.099 $ 0.099 $ 0.098 $ 0.098 $ 0.098

$ 0.085 $ 0.085 $ 0.085 $ 0.085 $ 0.085 $ 0.085 $ 0.084 $ 0.082 $ 0.082
$ 0.090 $ 0.090 $ 0.092 $ 0.093 $ 0.094 $ 0.095 $ 0.095 $ 0.097 $ 0.098

$ 0.085 $ 0.085 $ 0.086 $ 0.087 $ 0.087 $ 0.087 $ 0.086 $ 0.087 $ 0.087

$ 0.115 $ 0.115 $ 0.115 $ 0.115 $ 0.114 $ 0.113 $ 0.113 $ 0.109 $ 0.109

$ 0.098 $ 0.098 $ 0.099 $ 0.100 $ 0.100 $ 0.099 $ 0.099 $ 0.098 $ 0.098

2031 2032 2033 2034 2035 2036 2037 2038 2039

$ 0.117 $ 0.117 $ 0.116 $ 0.116 $ 0.116 $ 0.116 $ 0.116 $ 0.113 $ 0.113

$ 0.113 $ 0.113 $ 0.113 $ 0.113 $ 0.113 $ 0.114 $ 0.114 $ 0.113 $ 0.113

$ 0.080 $ 0.080 $ 0.080 $ 0.080 $ 0.080 $ 0.081 $ 0.081 $ 0.080 $ 0.080

$ 0.068 $ 0.068 $ 0.068 $ 0.068 $ 0.069 $ 0.069 $ 0.069 $ 0.068 $ 0.068

$ 0.088 $ 0.088 $ 0.087 $ 0.088 $ 0.087 $ 0.087 $ 0.088 $ 0.086 $ 0.086

$ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.073 $ 0.071 $ 0.071

$ 0.079 $ 0.079 $ 0.080 $ 0.081 $ 0.082 $ 0.082 $ 0.081 $ 0.081 $ 0.081

$ 0.075 $ 0.075 $ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.076

$ 0.105 $ 0.104 $ 0.103 $ 0.102 $ 0.102 $ 0.102 $ 0.101 $ 0.098 $ 0.097

$ 0.088 $ 0.088 $ 0.088 $ 0.088 $ 0.088 $ 0.088 $ 0.088 $ 0.087 $ 0.086

2031 2032 2033 2034 2035 2036 2037 2038 2039

2031 2032 2033 2034 2035 2036 2037 2038 2039
2031 2032 2033 2034 2035 2036 2037 2038 2039
2042 2043 2044 2045 2046 2047 2048 2049 2050

26 27 28 29 30 31 32 33 34

0.081 0.081 0.081 0.080 0.080 0.080 0.080 0.080 0.079

0.120 0.119 0.118 0.116 0.116 0.115 0.114 0.113 0.113

0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100

0.076 0.076 0.076 0.077 0.077 0.077 0.078 0.078 0.078

0.111 0.110 0.108 0.107 0.107 0.106 0.105 0.104 0.104

0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097

0.124 0.124 0.123 0.123 0.122 0.122 0.121 0.121 0.120

0.092 0.092 0.092 0.092 0.092 0.092 0.090 0.090 0.090

0.111 0.111 0.111 0.111 0.111 0.111 0.110 0.110 0.110

0.085 0.085 0.085 0.085 0.085 0.085 0.084 0.084 0.084

0.083 0.083 0.083 0.083 0.083 0.083 0.082 0.082 0.082

0.252 0.249 0.246 0.244 0.244 0.241 0.238 0.236 0.236

0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068

0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069

0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070

0.067 0.067 0.067 0.067 0.066 0.066 0.066 0.066 0.066

0.074 0.074 0.074 0.074 0.073 0.073 0.073 0.073 0.073

0.065 0.065 0.065 0.064 0.064 0.064 0.064 0.064 0.063

0.087 0.087 0.087 0.088 0.088 0.088 0.089 0.089 0.089

0.098 0.098 0.097 0.097 0.096 0.096 0.095 0.095 0.094

0.098 0.098 0.098 0.098 0.098 0.098 0.096 0.096 0.096

0.115 0.115 0.114 0.114 0.113 0.113 0.112 0.112 0.111

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.074 0.074 0.074 0.074 0.073 0.073 0.073 0.073 0.073

0.073 0.073 0.073 0.072 0.072 0.072 0.072 0.072 0.071

0.068 0.068 0.068 0.068 0.067 0.067 0.067 0.067 0.067

0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095

0.068 0.068 0.068 0.068 0.067 0.067 0.067 0.067 0.067

0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095

0.112 0.112 0.111 0.111 0.110 0.110 0.109 0.109 0.108

0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.104

0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092

0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.122 0.123

0.069 0.069 0.069 0.069 0.069 0.069 0.068 0.068 0.068

0.064 0.064 0.064 0.064 0.063 0.063 0.063 0.063 0.063

0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077

0.078 0.078 0.078 0.079 0.079 0.079 0.080 0.080 0.080

0.065 0.065 0.064 0.063 0.063 0.062 0.062 0.061 0.061

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.077

0.100 0.100 0.099 0.099 0.098 0.098 0.097 0.097 0.096
0.079 0.079 0.079 0.079 0.079 0.079 0.078 0.078 0.078

0.066 0.066 0.066 0.066 0.065 0.065 0.065 0.065 0.065

0.079 0.079 0.079 0.078 0.078 0.078 0.078 0.078 0.076

0.092 0.092 0.092 0.093 0.093 0.093 0.094 0.094 0.094

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.110 0.110 0.109 0.109 0.108 0.108 0.107 0.107 0.106

0.067 0.067 0.067 0.067 0.067 0.067 0.066 0.066 0.066

0.061 0.060 0.059 0.059 0.059 0.058 0.058 0.057 0.057

0.069 0.069 0.069 0.069 0.069 0.069 0.068 0.068 0.068

0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.086 0.086 0.086 0.086 0.086 0.085 0.085 0.085 0.085

2042 2043 2044 2045 2046 2047 2048 2049 2050

26 27 28 29 30 31 32 33 34

0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087

0.128 0.127 0.125 0.125 0.124 0.123 0.123 0.122 0.120

0.109 0.109 0.110 0.110 0.110 0.111 0.111 0.111 0.113

0.087 0.088 0.089 0.090 0.090 0.091 0.092 0.093 0.094

0.118 0.117 0.115 0.115 0.114 0.113 0.113 0.112 0.111

0.106 0.106 0.108 0.108 0.108 0.109 0.109 0.109 0.110

0.127 0.126 0.125 0.124 0.124 0.123 0.122 0.122 0.121

0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.101

0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.123

0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.094

0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.091 0.092

0.268 0.265 0.262 0.262 0.260 0.257 0.257 0.254 0.252

0.074 0.074 0.075 0.075 0.075 0.076 0.076 0.076 0.077

0.076 0.077 0.077 0.077 0.077 0.077 0.077 0.078 0.078

0.077 0.078 0.078 0.078 0.079 0.079 0.079 0.079 0.079

0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073

0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081

0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070

0.099 0.100 0.101 0.102 0.103 0.104 0.105 0.106 0.107

0.100 0.099 0.099 0.098 0.098 0.097 0.096 0.096 0.095

0.107 0.107 0.107 0.107 0.107 0.107 0.107 0.107 0.108

0.118 0.117 0.116 0.115 0.115 0.114 0.113 0.113 0.112

0.090 0.091 0.091 0.091 0.092 0.092 0.092 0.093 0.093

0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.104 0.104 0.105 0.105 0.105 0.106 0.106 0.106 0.107

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.104 0.104 0.105 0.105 0.105 0.106 0.106 0.106 0.108
0.115 0.114 0.113 0.112 0.112 0.111 0.110 0.110 0.109

0.111 0.112 0.112 0.113 0.113 0.114 0.114 0.115 0.115

0.101 0.101 0.102 0.102 0.102 0.103 0.103 0.103 0.104

0.132 0.133 0.133 0.134 0.134 0.135 0.135 0.136 0.136

0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.076

0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069

0.085 0.086 0.086 0.086 0.087 0.087 0.087 0.087 0.087

0.088 0.089 0.090 0.091 0.092 0.093 0.094 0.095 0.096

0.069 0.069 0.068 0.068 0.067 0.067 0.067 0.066 0.065

0.082 0.083 0.083 0.084 0.084 0.084 0.084 0.085 0.085

0.102 0.102 0.101 0.100 0.100 0.099 0.098 0.098 0.097

0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.087

0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.104 0.105 0.107 0.108 0.109 0.110 0.111 0.112 0.113

0.083 0.083 0.084 0.084 0.084 0.085 0.085 0.085 0.086

0.113 0.112 0.111 0.110 0.110 0.109 0.108 0.108 0.107

0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.074

0.065 0.064 0.063 0.063 0.063 0.062 0.062 0.061 0.061

0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.076

0.091 0.092 0.092 0.092 0.093 0.093 0.093 0.094 0.094

0.087 0.087 0.088 0.088 0.088 0.089 0.089 0.089 0.090

0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.095 0.095

2042 2043 2044 2045 2046 2047 2048 2049 2050

26 27 28 29 30 31 32 33 34

0.095 0.095 0.095 0.095 0.095 0.094 0.094 0.094 0.094

0.135 0.134 0.134 0.133 0.133 0.132 0.132 0.130 0.129

0.115 0.117 0.117 0.118 0.118 0.119 0.119 0.121 0.121

0.094 0.095 0.096 0.098 0.099 0.100 0.101 0.102 0.104

0.125 0.124 0.124 0.122 0.122 0.121 0.121 0.120 0.119

0.113 0.114 0.114 0.115 0.115 0.117 0.117 0.118 0.118

0.124 0.123 0.122 0.121 0.120 0.118 0.117 0.116 0.115

0.106 0.106 0.106 0.107 0.107 0.107 0.107 0.107 0.107

0.128 0.128 0.128 0.129 0.129 0.129 0.129 0.129 0.129

0.098 0.098 0.098 0.099 0.099 0.099 0.099 0.099 0.099

0.096 0.096 0.096 0.097 0.097 0.097 0.097 0.097 0.097

0.283 0.281 0.281 0.278 0.278 0.275 0.275 0.273 0.270

0.078 0.079 0.079 0.080 0.080 0.081 0.081 0.082 0.082

0.080 0.081 0.081 0.081 0.082 0.082 0.082 0.083 0.083

0.081 0.082 0.082 0.082 0.083 0.083 0.083 0.084 0.084

0.080 0.080 0.081 0.081 0.082 0.082 0.082 0.083 0.083

0.088 0.088 0.089 0.089 0.090 0.090 0.090 0.092 0.092

0.076 0.076 0.076 0.076 0.076 0.075 0.075 0.075 0.075
0.107 0.108 0.109 0.112 0.113 0.114 0.115 0.116 0.118

0.098 0.097 0.096 0.095 0.094 0.093 0.092 0.092 0.091

0.112 0.112 0.112 0.114 0.114 0.114 0.114 0.114 0.114

0.115 0.114 0.113 0.112 0.111 0.110 0.108 0.107 0.106

0.095 0.096 0.096 0.096 0.097 0.097 0.097 0.098 0.098

0.088 0.088 0.089 0.089 0.090 0.090 0.090 0.091 0.091

0.086 0.086 0.086 0.086 0.086 0.085 0.085 0.085 0.085

0.081 0.081 0.082 0.082 0.083 0.083 0.083 0.084 0.084

0.110 0.111 0.111 0.112 0.112 0.114 0.114 0.115 0.115

0.081 0.081 0.082 0.082 0.083 0.083 0.083 0.084 0.084

0.110 0.111 0.111 0.113 0.113 0.114 0.114 0.115 0.115

0.112 0.111 0.110 0.109 0.108 0.107 0.106 0.105 0.104

0.111 0.111 0.111 0.111 0.111 0.111 0.112 0.112 0.112

0.107 0.108 0.108 0.109 0.109 0.110 0.110 0.112 0.112

0.132 0.132 0.132 0.132 0.132 0.132 0.133 0.133 0.133

0.079 0.079 0.079 0.080 0.080 0.080 0.080 0.080 0.080

0.076 0.076 0.077 0.077 0.078 0.078 0.078 0.079 0.079

0.089 0.090 0.090 0.090 0.091 0.091 0.091 0.092 0.092

0.096 0.097 0.098 0.100 0.101 0.102 0.103 0.104 0.105

0.073 0.073 0.073 0.072 0.072 0.071 0.071 0.071 0.070

0.082 0.082 0.082 0.082 0.082 0.082 0.083 0.083 0.083

0.100 0.099 0.098 0.097 0.096 0.095 0.094 0.093 0.093

0.091 0.091 0.091 0.092 0.092 0.092 0.092 0.092 0.092

0.078 0.078 0.079 0.079 0.080 0.080 0.080 0.081 0.081

0.092 0.092 0.092 0.092 0.092 0.091 0.091 0.091 0.091

0.113 0.114 0.116 0.118 0.119 0.120 0.121 0.122 0.125

0.088 0.089 0.089 0.090 0.090 0.091 0.091 0.092 0.092

0.110 0.109 0.108 0.107 0.106 0.105 0.104 0.103 0.102

0.077 0.077 0.077 0.078 0.078 0.078 0.078 0.078 0.078

0.068 0.068 0.068 0.067 0.067 0.066 0.066 0.066 0.065

0.079 0.079 0.079 0.080 0.080 0.080 0.080 0.080 0.080

0.096 0.097 0.097 0.097 0.098 0.098 0.098 0.099 0.099

0.092 0.094 0.094 0.095 0.095 0.096 0.096 0.097 0.097

0.099 0.099 0.099 0.099 0.099 0.099 0.100 0.100 0.100
2046 2047 2048 2049 2050 2051 2052 2053 2054

0.79 0.79 0.78 0.78 0.77 0.77 0.77 0.76 0.76

0.83 0.84 0.84 0.85 0.85 0.85 0.85 0.85 0.86

0.90 0.90 0.90 0.91 0.91 0.91 0.92 0.92 0.92

0.92 0.92 0.92 0.92 0.92 0.94 0.94 0.94 0.94

0.93 0.93 0.93 0.93 0.94 0.94 0.94 0.94 0.94

0.83 0.83 0.83 0.83 0.83 0.82 0.82 0.82 0.82

1.21 1.22 1.24 1.25 1.26 1.27 1.29 1.30 1.31

1.16 1.17 1.17 1.17 1.18 1.18 1.18 1.20 1.20

0.83 0.82 0.82 0.82 0.81 0.81 0.80 0.79 0.79

0.91 0.91 0.91 0.92 0.92 0.92 0.92 0.92 0.92

2046 2047 2048 2049 2050 2051 2052 2053 2054

0.77 0.76 0.75 0.74 0.74 0.73 0.72 0.72 0.71

0.82 0.82 0.83 0.83 0.83 0.83 0.83 0.83 0.83

0.95 0.95 0.95 0.96 0.96 0.96 0.97 0.97 0.97

1.04 1.04 1.04 1.05 1.05 1.06 1.06 1.06 1.07

0.99 0.99 0.99 0.99 0.99 1.00 1.00 1.00 1.00

0.91 0.90 0.90 0.90 0.90 0.90 0.90 0.90 0.90

1.32 1.34 1.35 1.36 1.39 1.40 1.41 1.42 1.45

1.24 1.25 1.25 1.27 1.27 1.28 1.28 1.29 1.29

0.89 0.88 0.88 0.88 0.87 0.87 0.86 0.86 0.85

0.96 0.96 0.97 0.97 0.97 0.97 0.97 0.97 0.98

2046 2047 2048 2049 2050 2051 2052 2053 2054

0.78 0.78 0.77 0.77 0.77 0.76 0.76 0.75 0.75

0.76 0.76 0.76 0.76 0.77 0.77 0.77 0.77 0.77

0.80 0.80 0.80 0.80 0.80 0.80 0.80 0.80 0.80

0.84 0.84 0.84 0.84 0.84 0.84 0.84 0.84 0.84

0.85 0.85 0.84 0.84 0.84 0.84 0.84 0.84 0.83

0.77 0.77 0.77 0.77 0.75 0.75 0.75 0.75 0.74

1.04 1.04 1.05 1.05 1.05 1.06 1.06 1.06 1.07

1.05 1.05 1.05 1.05 1.05 1.05 1.05 1.06 1.06

0.78 0.77 0.77 0.76 0.76 0.75 0.74 0.74 0.73

0.84 0.83 0.83 0.83 0.83 0.83 0.83 0.83 0.82
2040 2041 2042 2043 2044 2045 2046 2047 2048

$ 0.115 $ 0.114 $ 0.114 $ 0.113 $ 0.112 $ 0.111 $ 0.111 $ 0.110 $ 0.109

$ 0.122 $ 0.123 $ 0.123 $ 0.124 $ 0.124 $ 0.125 $ 0.125 $ 0.126 $ 0.126

$ 0.088 $ 0.088 $ 0.088 $ 0.089 $ 0.089 $ 0.089 $ 0.090 $ 0.090 $ 0.090

$ 0.073 $ 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 $ 0.076 $ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.075

$ 0.091 $ 0.092 $ 0.093 $ 0.094 $ 0.095 $ 0.096 $ 0.097 $ 0.098 $ 0.099

$ 0.082 $ 0.083 $ 0.083 $ 0.083 $ 0.084 $ 0.084 $ 0.084 $ 0.085 $ 0.085

$ 0.102 $ 0.101 $ 0.101 $ 0.100 $ 0.099 $ 0.099 $ 0.098 $ 0.097 $ 0.097

$ 0.093 $ 0.094 $ 0.094 $ 0.094 $ 0.094 $ 0.094 $ 0.094 $ 0.094 $ 0.094

2040 2041 2042 2043 2044 2045 2046 2047 2048

$ 0.113 $ 0.112 $ 0.111 $ 0.110 $ 0.109 $ 0.108 $ 0.107 $ 0.106 $ 0.105

$ 0.122 $ 0.122 $ 0.123 $ 0.123 $ 0.123 $ 0.123 $ 0.123 $ 0.123 $ 0.124

$ 0.093 $ 0.093 $ 0.093 $ 0.094 $ 0.094 $ 0.094 $ 0.095 $ 0.095 $ 0.095

$ 0.080 $ 0.081 $ 0.081 $ 0.081 $ 0.082 $ 0.082 $ 0.083 $ 0.083 $ 0.083

$ 0.098 $ 0.098 $ 0.098 $ 0.098 $ 0.098 $ 0.099 $ 0.099 $ 0.099 $ 0.099

$ 0.082 $ 0.082 $ 0.082 $ 0.082 $ 0.082 $ 0.082 $ 0.082 $ 0.081 $ 0.081
$ 0.099 $ 0.100 $ 0.101 $ 0.102 $ 0.103 $ 0.105 $ 0.106 $ 0.107 $ 0.108

$ 0.088 $ 0.088 $ 0.088 $ 0.089 $ 0.089 $ 0.090 $ 0.090 $ 0.091 $ 0.091

$ 0.108 $ 0.108 $ 0.107 $ 0.106 $ 0.106 $ 0.105 $ 0.105 $ 0.104 $ 0.104

$ 0.098 $ 0.099 $ 0.099 $ 0.099 $ 0.099 $ 0.099 $ 0.099 $ 0.099 $ 0.100

2040 2041 2042 2043 2044 2045 2046 2047 2048

$ 0.112 $ 0.112 $ 0.111 $ 0.111 $ 0.110 $ 0.110 $ 0.109 $ 0.109 $ 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 $ 0.068 $ 0.067 $ 0.067 $ 0.067

$ 0.086 $ 0.086 $ 0.085 $ 0.085 $ 0.085 $ 0.085 $ 0.085 $ 0.085 $ 0.084

$ 0.071 $ 0.070 $ 0.070 $ 0.070 $ 0.070 $ 0.069 $ 0.069 $ 0.069 $ 0.069

$ 0.081 $ 0.081 $ 0.082 $ 0.082 $ 0.082 $ 0.083 $ 0.083 $ 0.083 $ 0.084

$ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.076

$ 0.096 $ 0.095 $ 0.095 $ 0.094 $ 0.093 $ 0.092 $ 0.092 $ 0.091 $ 0.090

$ 0.086 $ 0.086 $ 0.086 $ 0.086 $ 0.086 $ 0.086 $ 0.086 $ 0.085 $ 0.085

2040 2041 2042 2043 2044 2045 2046 2047 2048

2040 2041 2042 2043 2044 2045 2046 2047 2048
2040 2041 2042 2043 2044 2045 2046 2047 2048
2051 2052 2053 2054 2055 2056 2057 2058 2059

35 36 37 38 39 40 41 42 43

0.079 0.079 0.079 0.077 0.077 0.077 0.077 0.077 0.076

0.111 0.110 0.110 0.109 0.108 0.108 0.106 0.105 0.105

0.100 0.100 0.101 0.101 0.101 0.101 0.101 0.101 0.101

0.079 0.079 0.079 0.080 0.080 0.080 0.081 0.081 0.081

0.103 0.101 0.101 0.100 0.099 0.099 0.098 0.097 0.097

0.097 0.097 0.099 0.099 0.099 0.099 0.099 0.099 0.099

0.118 0.118 0.117 0.117 0.116 0.116 0.115 0.115 0.114

0.090 0.090 0.090 0.089 0.089 0.089 0.089 0.089 0.089

0.110 0.110 0.110 0.108 0.108 0.108 0.108 0.108 0.108

0.084 0.084 0.084 0.083 0.083 0.083 0.083 0.083 0.083

0.082 0.082 0.082 0.081 0.081 0.081 0.081 0.081 0.081

0.233 0.230 0.230 0.228 0.225 0.225 0.223 0.220 0.220

0.068 0.068 0.069 0.069 0.069 0.069 0.069 0.069 0.069

0.069 0.069 0.069 0.069 0.069 0.069 0.070 0.070 0.070

0.070 0.070 0.070 0.070 0.070 0.070 0.071 0.071 0.071

0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066

0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073

0.063 0.063 0.063 0.062 0.062 0.062 0.062 0.062 0.061

0.090 0.090 0.090 0.091 0.091 0.091 0.092 0.092 0.092

0.093 0.093 0.092 0.092 0.092 0.092 0.091 0.091 0.090

0.096 0.096 0.096 0.095 0.095 0.095 0.095 0.095 0.095

0.110 0.110 0.108 0.108 0.107 0.107 0.106 0.106 0.105

0.082 0.082 0.082 0.082 0.082 0.082 0.083 0.083 0.083

0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073

0.071 0.071 0.071 0.070 0.070 0.070 0.070 0.070 0.069

0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067

0.095 0.095 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067

0.095 0.095 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.107 0.107 0.106 0.106 0.105 0.105 0.104 0.104 0.103

0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.105

0.092 0.092 0.093 0.093 0.093 0.093 0.093 0.093 0.093

0.123 0.123 0.123 0.123 0.123 0.123 0.123 0.123 0.124

0.068 0.068 0.068 0.067 0.067 0.067 0.067 0.067 0.067

0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063

0.077 0.077 0.077 0.077 0.077 0.077 0.078 0.078 0.078

0.081 0.081 0.081 0.082 0.082 0.082 0.083 0.083 0.083

0.060 0.060 0.060 0.059 0.058 0.058 0.058 0.057 0.057

0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.078

0.095 0.095 0.094 0.094 0.093 0.093 0.093 0.093 0.092
0.078 0.078 0.078 0.077 0.077 0.077 0.077 0.077 0.077

0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065

0.076 0.076 0.076 0.075 0.075 0.075 0.075 0.075 0.074

0.095 0.095 0.095 0.096 0.096 0.096 0.098 0.098 0.098

0.076 0.076 0.077 0.077 0.077 0.077 0.077 0.077 0.077

0.105 0.105 0.104 0.104 0.103 0.103 0.102 0.102 0.101

0.066 0.066 0.066 0.065 0.065 0.065 0.065 0.065 0.065

0.056 0.056 0.056 0.055 0.054 0.054 0.054 0.053 0.053

0.068 0.068 0.068 0.067 0.067 0.067 0.067 0.067 0.067

0.083 0.083 0.083 0.083 0.083 0.083 0.084 0.084 0.084

0.080 0.080 0.081 0.081 0.081 0.081 0.081 0.081 0.081

0.085 0.085 0.085 0.084 0.084 0.084 0.084 0.084 0.084

2051 2052 2053 2054 2055 2056 2057 2058 2059

35 36 37 38 39 40 41 42 43

0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086

0.120 0.119 0.118 0.118 0.116 0.115 0.115 0.114 0.113

0.113 0.113 0.114 0.114 0.114 0.115 0.115 0.115 0.117

0.095 0.096 0.097 0.098 0.099 0.100 0.101 0.102 0.103

0.111 0.110 0.108 0.108 0.107 0.106 0.106 0.105 0.104

0.110 0.110 0.112 0.112 0.112 0.113 0.113 0.113 0.114

0.121 0.120 0.118 0.118 0.117 0.116 0.116 0.115 0.114

0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101

0.123 0.123 0.123 0.123 0.123 0.123 0.123 0.123 0.123

0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094

0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092

0.252 0.249 0.246 0.246 0.244 0.241 0.241 0.238 0.236

0.077 0.077 0.077 0.077 0.077 0.078 0.078 0.078 0.079

0.078 0.079 0.079 0.079 0.080 0.080 0.080 0.081 0.081

0.079 0.080 0.080 0.080 0.081 0.081 0.081 0.082 0.082

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069

0.108 0.109 0.110 0.112 0.113 0.114 0.115 0.116 0.117

0.095 0.094 0.093 0.093 0.092 0.092 0.092 0.091 0.090

0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108

0.112 0.111 0.110 0.110 0.108 0.107 0.107 0.106 0.105

0.093 0.094 0.094 0.094 0.095 0.095 0.095 0.096 0.096

0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081

0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077

0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075

0.107 0.107 0.109 0.109 0.109 0.110 0.110 0.110 0.111

0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075

0.108 0.108 0.109 0.109 0.109 0.110 0.110 0.110 0.111
0.109 0.108 0.107 0.107 0.106 0.105 0.105 0.104 0.103

0.115 0.116 0.116 0.117 0.117 0.118 0.118 0.118 0.118

0.104 0.104 0.106 0.106 0.106 0.107 0.107 0.107 0.108

0.136 0.137 0.137 0.138 0.138 0.139 0.139 0.140 0.140

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070

0.087 0.088 0.088 0.088 0.089 0.089 0.089 0.090 0.090

0.097 0.098 0.099 0.100 0.101 0.102 0.103 0.104 0.105

0.065 0.065 0.064 0.064 0.063 0.062 0.062 0.062 0.061

0.085 0.086 0.086 0.086 0.086 0.087 0.087 0.088 0.088

0.097 0.096 0.095 0.095 0.094 0.093 0.093 0.093 0.092

0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087

0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072

0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.114 0.116 0.117 0.118 0.119 0.120 0.121 0.122 0.123

0.086 0.086 0.087 0.087 0.087 0.088 0.088 0.088 0.089

0.107 0.106 0.105 0.105 0.104 0.103 0.103 0.102 0.101

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.061 0.060 0.059 0.059 0.059 0.058 0.058 0.058 0.057

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.094 0.095 0.095 0.095 0.096 0.096 0.096 0.097 0.097

0.090 0.090 0.091 0.091 0.091 0.092 0.092 0.092 0.094

0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.096 0.096

2051 2052 2053 2054 2055 2056 2057 2058 2059

35 36 37 38 39 40 41 42 43

0.094 0.094 0.094 0.094 0.094 0.094 0.093 0.093 0.093

0.129 0.128 0.128 0.127 0.127 0.125 0.125 0.124 0.124

0.122 0.122 0.123 0.123 0.123 0.124 0.124 0.126 0.126

0.104 0.105 0.106 0.108 0.109 0.110 0.111 0.113 0.114

0.119 0.118 0.118 0.117 0.117 0.115 0.115 0.114 0.114

0.119 0.119 0.121 0.121 0.121 0.122 0.122 0.123 0.123

0.114 0.113 0.112 0.111 0.109 0.108 0.107 0.106 0.106

0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.109 0.109

0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.132 0.132

0.100 0.100 0.100 0.100 0.100 0.100 0.100 0.101 0.101

0.098 0.098 0.098 0.098 0.098 0.098 0.098 0.099 0.099

0.270 0.268 0.268 0.265 0.265 0.262 0.262 0.260 0.260

0.083 0.083 0.084 0.084 0.084 0.085 0.085 0.085 0.085

0.083 0.083 0.083 0.083 0.084 0.084 0.084 0.085 0.085

0.084 0.085 0.085 0.085 0.086 0.086 0.086 0.086 0.086

0.084 0.084 0.084 0.085 0.085 0.085 0.086 0.086 0.087

0.093 0.093 0.093 0.094 0.094 0.094 0.095 0.095 0.096

0.075 0.075 0.075 0.075 0.075 0.075 0.074 0.074 0.074
0.119 0.120 0.121 0.123 0.124 0.125 0.126 0.129 0.130

0.090 0.089 0.088 0.087 0.086 0.085 0.084 0.084 0.084

0.115 0.115 0.115 0.115 0.115 0.115 0.115 0.116 0.116

0.105 0.104 0.103 0.102 0.101 0.100 0.099 0.098 0.098

0.098 0.099 0.099 0.099 0.100 0.100 0.100 0.101 0.101

0.092 0.092 0.092 0.093 0.093 0.093 0.094 0.094 0.095

0.085 0.085 0.085 0.085 0.085 0.085 0.084 0.084 0.084

0.085 0.085 0.085 0.086 0.086 0.086 0.087 0.087 0.088

0.116 0.116 0.117 0.117 0.117 0.119 0.119 0.120 0.120

0.085 0.085 0.085 0.086 0.086 0.086 0.087 0.087 0.088

0.116 0.116 0.118 0.118 0.118 0.119 0.119 0.120 0.120

0.103 0.102 0.101 0.100 0.099 0.098 0.097 0.096 0.096

0.112 0.112 0.112 0.112 0.113 0.113 0.113 0.113 0.113

0.113 0.113 0.114 0.114 0.114 0.115 0.115 0.117 0.117

0.133 0.133 0.133 0.133 0.134 0.134 0.134 0.134 0.134

0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.082 0.082

0.080 0.080 0.080 0.081 0.081 0.081 0.081 0.081 0.082

0.092 0.093 0.093 0.093 0.094 0.094 0.094 0.095 0.095

0.106 0.107 0.108 0.110 0.111 0.112 0.113 0.115 0.116

0.070 0.069 0.069 0.069 0.069 0.068 0.068 0.067 0.067

0.083 0.083 0.083 0.083 0.084 0.084 0.084 0.084 0.084

0.092 0.091 0.090 0.089 0.088 0.087 0.086 0.085 0.085

0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.094 0.094

0.082 0.082 0.082 0.083 0.083 0.083 0.084 0.084 0.085

0.091 0.091 0.091 0.091 0.091 0.091 0.090 0.090 0.090

0.126 0.127 0.128 0.130 0.131 0.132 0.134 0.136 0.137

0.093 0.093 0.094 0.094 0.094 0.095 0.095 0.096 0.096

0.101 0.100 0.099 0.098 0.097 0.096 0.095 0.094 0.094

0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.079 0.079

0.065 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 0.081 0.081 0.081

0.099 0.100 0.100 0.100 0.101 0.101 0.101 0.102 0.102

0.098 0.098 0.099 0.099 0.099 0.100 0.100 0.101 0.101

0.100 0.100 0.100 0.101 0.101 0.101 0.101 0.101 0.101
2055 2056 2057 2058 2059 2060

0.75 0.74 0.74 0.74 0.73 0.73

0.86 0.87 0.87 0.87 0.87 0.88

0.93 0.93 0.93 0.94 0.94 0.94

0.94 0.94 0.94 0.94 0.94 0.94

0.94 0.94 0.94 0.94 0.94 0.94

0.82 0.82 0.82 0.82 0.82 0.81

1.32 1.34 1.35 1.36 1.37 1.39

1.20 1.21 1.21 1.21 1.23 1.23

0.78 0.77 0.77 0.77 0.76 0.76

0.92 0.92 0.92 0.93 0.93 0.93

2055 2056 2057 2058 2059 2060

0.70 0.69 0.69 0.68 0.68 0.67

0.83 0.83 0.83 0.83 0.83 0.83

0.98 0.98 0.98 0.99 0.99 0.99

1.07 1.07 1.09 1.09 1.10 1.10

1.00 1.00 1.00 1.01 1.01 1.01

0.90 0.90 0.89 0.89 0.89 0.89

1.46 1.47 1.49 1.51 1.52 1.54

1.29 1.31 1.31 1.32 1.32 1.34

0.85 0.84 0.84 0.83 0.83 0.82

0.98 0.98 0.98 0.98 0.98 0.98

2055 2056 2057 2058 2059 2060

0.74 0.74 0.74 0.74 0.73 0.73

0.77 0.77 0.77 0.77 0.77 0.77

0.80 0.80 0.81 0.81 0.81 0.81

0.84 0.84 0.84 0.84 0.84 0.84

0.83 0.83 0.83 0.83 0.83 0.82

0.74 0.74 0.74 0.74 0.73 0.73

1.07 1.07 1.09 1.09 1.09 1.10

1.06 1.06 1.06 1.06 1.06 1.06

0.72 0.72 0.71 0.71 0.71 0.70

0.82 0.82 0.82 0.82 0.82 0.82
2049 2050 2051 2052 2053 2054 2055 2056 2057

$ 0.109 $ 0.108 $ 0.108 $ 0.107 $ 0.106 $ 0.106 $ 0.105 $ 0.104 $ 0.104

$ 0.127 $ 0.127 $ 0.127 $ 0.128 $ 0.128 $ 0.129 $ 0.129 $ 0.130 $ 0.130

$ 0.091 $ 0.091 $ 0.091 $ 0.092 $ 0.092 $ 0.092 $ 0.093 $ 0.093 $ 0.093

$ 0.074 $ 0.074 $ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.075 $ 0.075

$ 0.093 $ 0.094 $ 0.094 $ 0.094 $ 0.094 $ 0.094 $ 0.094 $ 0.094 $ 0.094

$ 0.075 $ 0.075 $ 0.074 $ 0.074 $ 0.074 $ 0.074 $ 0.074 $ 0.074 $ 0.074

$ 0.100 $ 0.101 $ 0.102 $ 0.103 $ 0.104 $ 0.105 $ 0.106 $ 0.107 $ 0.108

$ 0.085 $ 0.086 $ 0.086 $ 0.086 $ 0.087 $ 0.087 $ 0.087 $ 0.088 $ 0.088

$ 0.096 $ 0.095 $ 0.095 $ 0.094 $ 0.093 $ 0.093 $ 0.092 $ 0.091 $ 0.091

$ 0.095 $ 0.095 $ 0.095 $ 0.095 $ 0.095 $ 0.095 $ 0.095 $ 0.095 $ 0.095

2049 2050 2051 2052 2053 2054 2055 2056 2057

$ 0.104 $ 0.103 $ 0.102 $ 0.101 $ 0.100 $ 0.099 $ 0.098 $ 0.097 $ 0.096

$ 0.124 $ 0.124 $ 0.124 $ 0.124 $ 0.124 $ 0.124 $ 0.125 $ 0.125 $ 0.125

$ 0.096 $ 0.096 $ 0.096 $ 0.097 $ 0.097 $ 0.097 $ 0.098 $ 0.098 $ 0.098

$ 0.084 $ 0.084 $ 0.085 $ 0.085 $ 0.085 $ 0.086 $ 0.086 $ 0.086 $ 0.087

$ 0.099 $ 0.099 $ 0.100 $ 0.100 $ 0.100 $ 0.100 $ 0.100 $ 0.100 $ 0.100

$ 0.081 $ 0.081 $ 0.081 $ 0.081 $ 0.081 $ 0.081 $ 0.081 $ 0.081 $ 0.080
$ 0.109 $ 0.111 $ 0.112 $ 0.113 $ 0.114 $ 0.116 $ 0.117 $ 0.118 $ 0.119

$ 0.092 $ 0.092 $ 0.093 $ 0.093 $ 0.094 $ 0.094 $ 0.094 $ 0.095 $ 0.095

$ 0.103 $ 0.102 $ 0.102 $ 0.101 $ 0.101 $ 0.100 $ 0.100 $ 0.099 $ 0.099

$ 0.100 $ 0.100 $ 0.100 $ 0.100 $ 0.100 $ 0.101 $ 0.101 $ 0.101 $ 0.101

2049 2050 2051 2052 2053 2054 2055 2056 2057

$ 0.108 $ 0.107 $ 0.106 $ 0.106 $ 0.105 $ 0.105 $ 0.104 $ 0.104 $ 0.103

$ 0.114 $ 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 $ 0.080 $ 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 $ 0.084 $ 0.083 $ 0.083 $ 0.083 $ 0.083

$ 0.069 $ 0.068 $ 0.068 $ 0.068 $ 0.068 $ 0.067 $ 0.067 $ 0.067 $ 0.067

$ 0.084 $ 0.084 $ 0.085 $ 0.085 $ 0.085 $ 0.086 $ 0.086 $ 0.086 $ 0.087

$ 0.076 $ 0.076 $ 0.076 $ 0.076 $ 0.077 $ 0.077 $ 0.077 $ 0.077 $ 0.077

$ 0.089 $ 0.089 $ 0.088 $ 0.087 $ 0.087 $ 0.086 $ 0.085 $ 0.085 $ 0.084

$ 0.085 $ 0.085 $ 0.085 $ 0.085 $ 0.085 $ 0.084 $ 0.084 $ 0.084 $ 0.084

2049 2050 2051 2052 2053 2054 2055 2056 2057

2049 2050 2051 2052 2053 2054 2055 2056 2057
2049 2050 2051 2052 2053 2054 2055 2056 2057
2060 2061 2062 2063 2064 2065 2066 2067 2068 2069 2070

44 45 46 47 48 49 50 51 52 53 54

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104

0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099

0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114

0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088

0.107 0.107 0.107 0.107 0.107 0.107 0.107 0.107 0.107 0.107 0.107

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.217 0.217 0.217 0.217 0.217 0.217 0.217 0.217 0.217 0.217 0.217

0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069

0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070

0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071

0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066

0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073

0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061

0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093

0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090

0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094

0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105

0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073

0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069

0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103

0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105

0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093

0.124 0.124 0.124 0.124 0.124 0.124 0.124 0.124 0.124 0.124 0.124

0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066

0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063

0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.056 0.056 0.056 0.056 0.056 0.056 0.056 0.056 0.056 0.056 0.056

0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078

0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092
0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099

0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077

0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101

0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064

0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.052

0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

2060 2061 2062 2063 2064 2065 2066 2067 2068 2069 2070

44 45 46 47 48 49 50 51 52 53 54

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113

0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117

0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104

0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104

0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114

0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114

0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101

0.123 0.123 0.123 0.123 0.123 0.123 0.123 0.123 0.123 0.123 0.123

0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094

0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092

0.236 0.236 0.236 0.236 0.236 0.236 0.236 0.236 0.236 0.236 0.236

0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079

0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.082 0.082 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 0.068 0.068

0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118

0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090

0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108

0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075

0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111

0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075

0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111
0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103

0.119 0.119 0.119 0.119 0.119 0.119 0.119 0.119 0.119 0.119 0.119

0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108

0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070

0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090

0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105

0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061

0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088

0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092

0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087

0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125

0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089

0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097

0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096

2060 2061 2062 2063 2064 2065 2066 2067 2068 2069 2070

44 45 46 47 48 49 50 51 52 53 54

0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093

0.123 0.123 0.123 0.123 0.123 0.123 0.123 0.123 0.123 0.123 0.123

0.127 0.127 0.127 0.127 0.127 0.127 0.127 0.127 0.127 0.127 0.127

0.115 0.115 0.115 0.115 0.115 0.115 0.115 0.115 0.115 0.115 0.115

0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113

0.124 0.124 0.124 0.124 0.124 0.124 0.124 0.124 0.124 0.124 0.124

0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105

0.109 0.109 0.109 0.109 0.109 0.109 0.109 0.109 0.109 0.109 0.109

0.132 0.132 0.132 0.132 0.132 0.132 0.132 0.132 0.132 0.132 0.132

0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101

0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099

0.257 0.257 0.257 0.257 0.257 0.257 0.257 0.257 0.257 0.257 0.257

0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086

0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085

0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086

0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074
0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131

0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.116 0.116 0.116 0.116 0.116 0.116 0.116 0.116 0.116 0.116 0.116

0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097

0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101

0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088

0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121

0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088

0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121

0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095

0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113

0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118

0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095

0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117

0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094

0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085

0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090

0.138 0.138 0.138 0.138 0.138 0.138 0.138 0.138 0.138 0.138 0.138

0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097

0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093

0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079

0.062 0.062 0.062 0.062 0.062 0.062 0.062 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

0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102

0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102

0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101

2058 2059 2060

$ 0.103 $ 0.102 $ 0.102

$ 0.131 $ 0.131 $ 0.132

$ 0.094 $ 0.094 $ 0.094

$ 0.075 $ 0.075 $ 0.075

$ 0.094 $ 0.094 $ 0.094

$ 0.074 $ 0.074 $ 0.073

$ 0.109 $ 0.110 $ 0.111

$ 0.088 $ 0.089 $ 0.089

$ 0.090 $ 0.089 $ 0.089

$ 0.096 $ 0.096 $ 0.096

2058 2059 2060

$ 0.095 $ 0.095 $ 0.094

$ 0.125 $ 0.125 $ 0.125

$ 0.099 $ 0.099 $ 0.099

$ 0.087 $ 0.088 $ 0.088

$ 0.101 $ 0.101 $ 0.101

$ 0.080 $ 0.080 $ 0.080
$ 0.121 $ 0.122 $ 0.123

$ 0.096 $ 0.096 $ 0.097

$ 0.098 $ 0.098 $ 0.097

$ 0.101 $ 0.101 $ 0.101

2058 2059 2060

$ 0.103 $ 0.102 $ 0.102

$ 0.115 $ 0.116 $ 0.116

$ 0.081 $ 0.081 $ 0.081

$ 0.067 $ 0.067 $ 0.067

$ 0.083 $ 0.083 $ 0.082

$ 0.067 $ 0.066 $ 0.066

$ 0.087 $ 0.087 $ 0.088

$ 0.077 $ 0.077 $ 0.077

$ 0.083 $ 0.083 $ 0.082

$ 0.084 $ 0.084 $ 0.084

2058 2059 2060

2058 2059 2060
2058 2059 2060
2071 2072 2073 2074 2075 2076 2077 2078 2079 2080 2081 2082

55 56 57 58 59 60 61 62 63 64 65 66

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104

0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099

0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114

0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088

0.107 0.107 0.107 0.107 0.107 0.107 0.107 0.107 0.107 0.107 0.107 0.107

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080 0.080

0.217 0.217 0.217 0.217 0.217 0.217 0.217 0.217 0.217 0.217 0.217 0.217

0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069

0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070

0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071 0.071

0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066

0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073

0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061

0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093

0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090

0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094

0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105

0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073 0.073

0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069 0.069

0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103

0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105

0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093

0.124 0.124 0.124 0.124 0.124 0.124 0.124 0.124 0.124 0.124 0.124 0.124

0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066

0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063 0.063

0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.056 0.056 0.056 0.056 0.056 0.056 0.056 0.056 0.056 0.056 0.056 0.056

0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078 0.078

0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092
0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065 0.065

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099

0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077 0.077

0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101

0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064 0.064

0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.052 0.052

0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066 0.066

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

2071 2072 2073 2074 2075 2076 2077 2078 2079 2080 2081 2082

55 56 57 58 59 60 61 62 63 64 65 66

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113

0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117

0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104

0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104 0.104

0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114

0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114 0.114

0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101

0.123 0.123 0.123 0.123 0.123 0.123 0.123 0.123 0.123 0.123 0.123 0.123

0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094

0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092

0.236 0.236 0.236 0.236 0.236 0.236 0.236 0.236 0.236 0.236 0.236 0.236

0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079

0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068 0.068

0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118

0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090

0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108

0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081 0.081

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075

0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111

0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075 0.075

0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111 0.111
0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103 0.103

0.119 0.119 0.119 0.119 0.119 0.119 0.119 0.119 0.119 0.119 0.119 0.119

0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108 0.108

0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141 0.141

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070 0.070

0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090

0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105

0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061 0.061

0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088

0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092 0.092

0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087

0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072 0.072

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125 0.125

0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089 0.089

0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074

0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057 0.057

0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076 0.076

0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097

0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096

2071 2072 2073 2074 2075 2076 2077 2078 2079 2080 2081 2082

55 56 57 58 59 60 61 62 63 64 65 66

0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093

0.123 0.123 0.123 0.123 0.123 0.123 0.123 0.123 0.123 0.123 0.123 0.123

0.127 0.127 0.127 0.127 0.127 0.127 0.127 0.127 0.127 0.127 0.127 0.127

0.115 0.115 0.115 0.115 0.115 0.115 0.115 0.115 0.115 0.115 0.115 0.115

0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113

0.124 0.124 0.124 0.124 0.124 0.124 0.124 0.124 0.124 0.124 0.124 0.124

0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105 0.105

0.109 0.109 0.109 0.109 0.109 0.109 0.109 0.109 0.109 0.109 0.109 0.109

0.132 0.132 0.132 0.132 0.132 0.132 0.132 0.132 0.132 0.132 0.132 0.132

0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101

0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099 0.099

0.257 0.257 0.257 0.257 0.257 0.257 0.257 0.257 0.257 0.257 0.257 0.257

0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086

0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085

0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086 0.086

0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087 0.087

0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096 0.096

0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074 0.074
0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131 0.131

0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083 0.083

0.116 0.116 0.116 0.116 0.116 0.116 0.116 0.116 0.116 0.116 0.116 0.116

0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097

0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101

0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088

0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121

0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088 0.088

0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121 0.121

0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095

0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113 0.113

0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118 0.118

0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134 0.134

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082 0.082

0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095 0.095

0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117 0.117

0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067 0.067

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084 0.084

0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094 0.094

0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085 0.085

0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090 0.090

0.138 0.138 0.138 0.138 0.138 0.138 0.138 0.138 0.138 0.138 0.138 0.138

0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097 0.097

0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093 0.093

0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079 0.079

0.062 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

0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102

0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102 0.102

0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101 0.101




2083

67

0.076

0.104

0.101

0.082

0.096

0.099

0.114

0.088

0.107

0.082

0.080

0.217

0.069

0.070

0.071

0.066

0.073

0.061

0.093

0.090

0.094

0.105

0.083

0.073

0.069

0.067

0.096

0.067

0.096

0.103

0.105

0.093

0.124

0.066

0.063

0.078

0.084

0.056

0.078

0.092
0.076

0.065

0.074

0.099

0.077

0.101

0.064

0.052

0.066

0.084

0.081

0.084

2083

67

0.084

0.113

0.117

0.104

0.104

0.114

0.114

0.101

0.123

0.094

0.092

0.236

0.079

0.081

0.082

0.074

0.082

0.068

0.118

0.090

0.108

0.105

0.096

0.081

0.076

0.075

0.111

0.075

0.111
0.103

0.119

0.108

0.141

0.076

0.070

0.090

0.105

0.061

0.088

0.092

0.087

0.072

0.082

0.125

0.089

0.101

0.074

0.057

0.076

0.097

0.094

0.096

2083

67

0.093

0.123

0.127

0.115

0.113

0.124

0.105

0.109

0.132

0.101

0.099

0.257

0.086

0.085

0.086

0.087

0.096

0.074
0.131

0.083

0.116

0.097

0.101

0.095

0.084

0.088

0.121

0.088

0.121

0.095

0.113

0.118

0.134

0.082

0.082

0.095

0.117

0.067

0.084

0.084

0.094

0.085

0.090

0.138

0.097

0.093

0.079

0.062

0.081

0.102

0.102

0.101
1 2 3 4

Air-cooled <65

Air-Cooled 65-

240

Air-cooled 

>240 Water-cooled <65

Small Large Very large Small

Efficiency Level

Baseline 29,946 102,762 246,011 26,633

ASHRAE Standard 27,411 102,762 246,011 24,726

Level 1 25,298 92,662 219,390 23,092

Level 2 23,510 84,504 198,315 21,676

Level 3 21,977 77,778 181,216 20,436

Max Tech 20,649 72,137 167,066 19,343

Baseline 2% 0% 0% 5%

ASHRAE Standard 9% 2% 2% 23%

Level 1 20% 20% 20% 23%

Level 2 45% 45% 45% 36%

Level 3 18% 31% 31% 10%

Max Tech 5% 2% 2% 3%

1.0 1.0 1.0 1.0

Efficiency Level

Baseline 23968 84109 197405 22774

ASHRAE Standard 23910 84109 197405 22676

Level 1 23670 83911 196883 22215

Level 2 23101 82152 192338 21489

Level 3 21917 77667 180939 20408

Max Tech 20649 72137 167066 19343

Baseline #REF! #REF! #REF! #REF!

ASHRAE Standard $ 12,003 $ 38,943 $ 56,633 $ 23,716

Level 1 $ 13,491 $ 41,179 $ 59,852 $ 20,284

Level 2 $ 15,239 $ 43,588 $ 63,322 $ 17,504

Level 3 $ 17,295 $ 46,185 $ 67,061 $ 15,253

Max Tech $ 19,711 $ 48,984 $ 71,092 $ 13,429

Baseline

ASHRAE Standard $ 15,091 $ 43,945 $ 63,836 $ 19,562

Level 1 $ 15,260 $ 43,989 $ 63,899 $ 18,594

Level 2 $ 15,816 $ 44,509 $ 64,647 $ 17,169

Level 3 $ 17,404 $ 46,240 $ 67,140 $ 15,206

Max Tech $ 19,711 $ 48,984 $ 71,092 $ 13,429

Baseline

ASHRAE Standard 0.2% 0.0% 0.0% 0.4%

Level 1 1.2% 0.2% 0.3% 2.5%

Level 2 3.6% 2.3% 2.6% 5.6%

Level 3 8.6% 7.7% 8.3% 10.4%

Max Tech 13.8% 14.2% 15.4% 15.1%
Baseline 2.00 2.10 1.90 2.40

ASHRAE Standard (Downflow) 2.20 2.10 1.90 2.60

Level 1 2.40 2.35 2.15 2.80

Level 2 2.60 2.60 2.40 3.00

Level 3 2.80 2.85 2.65 3.20

Max Tech 3.00 3.10 2.90 3.40

Notes on Scaling based on 

ASHRAE Standard levels N/A N/A

Subtracted 

0.2 from 

Large AC N/A

Baseline 2.00-2.09 - 2.4-2.49

ASHRAE Standard (Downflow) 2.1-2.29 2.1-2.22 2.5-2.69

Level 1 2.3-2.49 2.23-2.47 2.7-2.89

Level 2 2.5-2.69 2.48-2.72 2.9-3.09

Level 3 2.7-2.89 2.73-2.97 3.1-3.29

Max Tech 2.9-3 2.98-3.1 3.3-3.4

Full Distribution Avg SCOP 2.56 2.64 2.85

Binned Avg SCOP 2.56 2.63 2.86

Baseline 2.05 2.1 2.25 2.42

Max Tech 2.98 3.06 2.25 3.36

Number units 203 225 24 99

Number units with SCOP 44 51 1 39

22% 23% 4% 39%

Units with SCOP are within 

derived ranges? N/A N/A Yes N/A

Assumed Total Cap/typical unit (Kbtu/h) 39.735 141.479 307.036 40.863

Assumed Sensible Capacity 36 132 288 36

Annual Energy at Rated Conditions 46,357 172,918 414,767 40,339

Ratio 0.761 0.778 0.854 0.687

Efficiency Level

Baseline

ASHRAE Standard 10,551 35,726 51,445 22,478

Level 1 12,039 37,961 54,664 19,046

Level 2 13,787 40,370 58,133 16,266

Level 3 15,843 42,968 61,873 14,014

Max Tech 18,259 45,767 65,904 12,191

Efficiency Level

Baseline

ASHRAE Standard 1,452 3,217 5,188 1,238

Level 1 1,452 3,217 5,188 1,238

Level 2 1,452 3,217 5,188 1,238

Level 3 1,452 3,217 5,188 1,238

Max Tech 1,452 3,217 5,188 1,238
Efficiency Level

Baseline

ASHRAE Standard 209 897 3,071 212

Level 1 222 933 3,209 197

Level 2 239 973 3,358 185

Level 3 258 1,015 3,519 175

Max Tech 280 1,061 3,692 167

Efficiency Level

Baseline

ASHRAE Standard 298 298 298 298

Level 1 298 298 298 298

Level 2 298 298 298 298

Level 3 298 298 298 298

Max Tech 298 298 298 298

SOME DATA CHECKS Below

16

36 52 68 84

Comparison to Sensitivity Case

Sensitivity Energy Use

bl 31,474 107,929 258,632 27,398

1 28,782 107,929 258,632 25,424

2 26,539 97,206 230,368 23,731

3 24,641 88,546 207,993 22,264

4 23,013 81,404 189,839 20,981

Ratio Energy Use

bl 1.14825 1.05029 1.05130 1.10805

1 1.13774 1.16477 1.17887 1.10096

2 1.12884 1.15031 1.16163 1.09482

3 1.12118 1.13844 1.14776 1.08943

4 1.11450 1.12847 1.13631 1.08466

Sensitivity Installed Cost

bl 12,002 38,939 56,628 23,713

1 13,490 41,174 59,846 20,282

2 15,238 43,583 63,315 17,502

3 17,293 46,180 67,055 15,251

4 19,709 48,979 71,085 13,428
Ratio Installed Cost

bl 0.999915256 0.99990036 0.99990385 0.999888544

1 0.999910075 0.999898618 0.99990194 0.999891976

2 0.999905278 0.99989694 0.99990009 0.999895742

3 0.999900879 0.999895327 0.99989832 0.999899798

4 0.999896881 0.999893781 0.99989661 0.99990408

Check that installed cost calculations add up

bl 0.000 0.000 0.000 0.000

1 0.000 0.000 0.000 0.000

2 0.000 0.000 0.000 0.000

3 0.000 0.000 0.000 0.000

4 0.000 0.000 0.000 0.000
5 6 7 8 9 10

Water-cooled 65-

250

Water-cooled 

>240 Water-cooled <65

Water-cooled 65-

250

Water-cooled 

>240 Glycol cooled <65

Large Very large Small Large Very large Small

99,518 226,298 16,426 61,360 138,888 26,642

92,123 208,727 15,443 57,537 129,787 24,671

85,824 193,860 14,603 54,292 122,113 22,992

80,393 181,116 13,877 51,502 115,555 21,545

75,663 170,072 13,243 49,078 109,886 20,284

71,507 160,408 12,685 46,953 104,937 19,177

2% 2% 5% 2% 2% 5%

26% 26% 23% 26% 26% 23%

30% 30% 23% 30% 30% 23%

22% 22% 36% 22% 22% 36%

16% 16% 10% 16% 16% 10%

4% 4% 3% 4% 4% 3%

1.0 1.0 1.0 1.0 1.0 1.0

84342 190426 14441 53536 120357 22672

84195 190075 14391 53459 120175 22571

82431 185912 14154 52551 118027 22097

79281 178521 13781 50932 114223 21355

75497 169685 13229 48993 109688 20256

71507 160408 12685 46953 104937 19177

#REF! #REF! #REF! #REF! #REF! #REF!

$ 22,767 $ 42,240 $ 25,025 $ 23,952 $ 44,489 $ 23,764

$ 28,390 $ 52,910 $ 21,393 $ 29,903 $ 55,781 $ 20,332

$ 35,948 $ 67,250 $ 18,451 $ 37,901 $ 70,956 $ 17,552

$ 46,106 $ 86,522 $ 16,069 $ 48,651 $ 91,351 $ 15,301

$ 59,759 $ 112,423 $ 14,139 $ 63,099 $ 118,760 $ 13,477

$ 32,568 $ 60,836 $ 20,629 $ 34,324 $ 64,168 $ 19,610

$ 34,142 $ 63,823 $ 19,605 $ 35,990 $ 67,330 $ 18,642

$ 38,526 $ 72,141 $ 18,096 $ 40,629 $ 76,132 $ 17,217

$ 46,652 $ 87,559 $ 16,019 $ 49,229 $ 92,447 $ 15,254

$ 59,759 $ 112,423 $ 14,139 $ 63,099 $ 118,760 $ 13,477

0.2% 0.2% 0.3% 0.1% 0.2% 0.4%

2.3% 2.4% 2.0% 1.8% 1.9% 2.5%

6.0% 6.3% 4.6% 4.9% 5.1% 5.8%

10.5% 10.9% 8.4% 8.5% 8.9% 10.7%

15.2% 15.8% 12.2% 12.3% 12.8% 15.4%

Product Classes

With fluid economizer

UEC per standard level (kwh/yr)

Base Market Share

Average UEC of market at each level: Roll-up (kwh/yr)

Installed Cost

Average Unit Price of Market at each level: Roll-up

Percent more efficient
2.30 2.20 2.35 2.25 2.15 2.30

2.50 2.40 2.55 2.45 2.35 2.50

2.70 2.60 2.75 2.65 2.55 2.70

2.90 2.80 2.95 2.85 2.75 2.90

3.10 3.00 3.15 3.05 2.95 3.10

3.30 3.20 3.35 3.25 3.15 3.30

N/A

Subtracted 0.1 from 

Large WC

Subtracted 0.05 

from Small WC

Subtracted 0.05 

from LargeWC

Subtracted 0.05 

from VL WC

Subtracted 0.1 from 

Small WC

2.3-2.39

2.4-2.59

2.6-2.79

2.8-2.99

3.0-3.19

3.2-3.39

2.77

2.77

2.33 2.45 - - - 2.39

3.31 2.45 - - - 3.09

127 22 61 105 8 91

50 1 0 0 0 9

39% 5% 0% 0% 0% 10%

N/A Yes - - - Yes

146.341 325.792 40.770 138.365 288.577 39.344

132 288 36 132 288 36

 150,243 348,415 41,036 144,953 315,182 40,393

0.698 0.725 0.429 0.436 0.451 0.685

 20,346 38,619 23,787 21,531 40,868 22,478

 25,969 49,289 20,155 27,482 52,160 19,046

 33,527 63,629 17,213 35,480 67,335 16,266

 43,686 82,901 14,831 46,230 87,730 14,014

 57,339 108,802 12,901 60,678 115,139 12,191

 2,421 3,621 1,238 2,421 3,621 1,286

 2,421 3,621 1,238 2,421 3,621 1,286

 2,421 3,621 1,238 2,421 3,621 1,286

 2,421 3,621 1,238 2,421 3,621 1,286

 2,421 3,621 1,238 2,421 3,621 1,286

SCOP-127 Bins

SCOP-127

SCOP-127 Info

Equipment Price (2011$)

Installation Cost (2011$)
 838 2,229 212 838 2,229 261

 988 2,672 197 988 2,672 243

 1,191 3,268 185 1,191 3,268 227

 1,463 4,069 175 1,463 4,069 215

 1,828 5,146 167 1,828 5,146 205

 298 298 298 298 298 298

 298 298 298 298 298 298

 298 298 298 298 298 298

 298 298 298 298 298 298

 298 298 298 298 298 298

100 116 132 148 164 180

 102,390 232,891 25,288 94,655 215,388 27,678

 94,732 214,694 23,492 87,672 198,761 25,612

 88,207 199,296 21,957 81,743 184,742 23,852

 82,583 186,098 20,630 76,646 172,762 22,334

 77,685 174,659 19,472 72,218 162,406 21,013

 1.11145 1.11577 1.63754 1.64511 1.65955 1.12185

 1.10379 1.10747 1.60872 1.61482 1.62768 1.11391

 1.09720 1.10038 1.58227 1.58717 1.59874 1.10705

 1.09145 1.09423 1.55781 1.56171 1.57219 1.10106

 1.08639 1.08885 1.53504 1.53809 1.54765 1.09576

 22,765 42,236 25,022 23,950 44,485 23,762

 28,387 52,904 21,391 29,900 55,775 20,330

 35,944 67,243 18,449 37,897 70,948 17,551

 46,101 86,513 16,067 48,645 91,340 15,299

 59,753 112,410 14,138 63,092 118,746 13,476

Annualized Repair Cost (2011$)

Annualized Maintenance Cost (2011$)
0.999909572 0.999901567 0.999887483 0.999907528 0.999899883 0.999889294

0.99990139 0.999894851 0.999890746 0.999899714 0.999893482 0.999892844

0.999894425 0.999889181 0.999894331 0.999893077 0.999888089 0.999896737

0.999888661 0.999884522 0.999898196 0.999887594 0.999883663 0.999900927

0.999884001 0.999880776 0.999902281 0.999883168 0.999880109 0.999905346

0.000 0.000 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000 0.000 0.000
11 12 13 14 15

Glycol cooled 65-

240

Glycol cooled 

>240 Glycol cooled <65

Glycol cooled 65-

240

Glycol cooled 

>240

Large Very large Small Large Very large

111,505 249,246 21,288 88,960 198,776

101,844 227,098 19,813 81,668 182,034

93,827 208,801 18,561 75,644 168,268

87,068 193,432 17,485 70,584 156,750

81,292 180,339 16,549 66,273 146,970

76,299 169,053 15,729 62,557 138,563

2% 2% 5% 2% 2%

26% 26% 23% 26% 26%

30% 30% 23% 30% 30%

22% 22% 36% 22% 22%

16% 16% 10% 16% 16%

4% 4% 3% 4% 4%

1.0 1.0 1.0 1.0 1.0

92071 204842 18324 74341 165328

91878 204399 18249 74195 164993

89633 199276 17896 72508 161138

85713 190362 17344 69573 154458

81092 179888 16528 66125 146634

76299 169053 15729 62557 138563

#REF! #REF! #REF! #REF! #REF!

$ 22,857 $ 42,419 $ 25,073 $ 24,041 $ 44,668

$ 28,473 $ 53,089 $ 21,441 $ 29,984 $ 55,960

$ 36,020 $ 67,430 $ 18,500 $ 37,971 $ 71,136

$ 46,164 $ 86,702 $ 16,117 $ 48,705 $ 91,530

$ 59,795 $ 112,602 $ 14,187 $ 63,131 $ 118,939

$ 32,644 $ 61,015 $ 20,678 $ 34,398 $ 64,347

$ 34,217 $ 64,003 $ 19,653 $ 36,062 $ 67,509

$ 38,594 $ 72,320 $ 18,145 $ 40,695 $ 76,311

$ 46,709 $ 87,738 $ 16,068 $ 49,282 $ 92,627

$ 59,795 $ 112,602 $ 14,187 $ 63,131 $ 118,939

0.2% 0.2% 0.4% 0.2% 0.2%

2.6% 2.7% 2.3% 2.5% 2.5%

6.9% 7.1% 5.4% 6.4% 6.6%

11.9% 12.2% 9.8% 11.1% 11.3%

17.1% 17.5% 14.2% 15.9% 16.2%

With fluid economizer
1.95 1.90 2.25 1.90 1.85

2.15 2.10 2.45 2.10 2.05

2.35 2.30 2.65 2.30 2.25

2.55 2.50 2.85 2.50 2.45

2.75 2.70 3.05 2.70 2.65

2.95 2.90 3.25 2.90 2.85

Subtracted 0.35 

from Large WC

Subtracted 0.3 from 

VL WC

Subtracted 0.05 

from Small GC

Subtracted 0.05 

from Large GC

Subtracted 0.05 

from VL GC

2.47 2.49 2.43 2.26 2.38

2.74 2.49 2.43 2.62 2.38

128 18 92 145 16

5 1 1 5 1

4% 6% 1% 3% 6%

Yes Yes Yes Yes Yes

138.220 297.521 39.046 135.246 297.214

132 288 36 132 288

 165,006 363,635 40,905 165,300 372,120

0.772 0.789 0.550 0.619 0.632

 20,326 38,619 23,787 21,509 40,868

 25,942 49,289 20,155 27,453 52,160

 33,489 63,629 17,213 35,440 67,335

 43,632 82,901 14,831 46,174 87,730

 57,264 108,802 12,901 60,600 115,139

 2,531 3,800 1,286 2,531 3,800

 2,531 3,800 1,286 2,531 3,800

 2,531 3,800 1,286 2,531 3,800

 2,531 3,800 1,286 2,531 3,800

 2,531 3,800 1,286 2,531 3,800
 1,053 3,018 261 1,053 3,018

 1,242 3,618 243 1,242 3,618

 1,496 4,425 227 1,496 4,425

 1,838 5,510 215 1,838 5,510

 2,297 6,967 205 2,297 6,967

 298 298 298 298 298

 298 298 298 298 298

 298 298 298 298 298

 298 298 298 298 298

 298 298 298 298 298

196 212 228 244 260

 115,967 259,269 27,647 116,472 260,613

 105,840 236,052 25,568 106,196 237,021

 97,436 216,873 23,804 97,707 217,624

 90,351 200,762 22,287 90,577 201,394

 84,296 187,038 20,969 84,503 187,613

 1.13868 1.14167 1.39539 1.42616 1.43167

 1.12803 1.13051 1.37754 1.40389 1.40859

 1.11908 1.12119 1.36142 1.38427 1.38835

 1.11144 1.11325 1.34669 1.36672 1.37030

 1.10482 1.10639 1.33310 1.35081 1.35399

 22,855 42,415 25,071 24,039 44,664

 28,470 53,084 21,439 29,981 55,954

 36,017 67,422 18,498 37,967 71,128

 46,158 86,692 16,116 48,699 91,520

 59,789 112,589 14,186 63,123 118,925
0.999911285 0.999903068 0.999888196 0.999909167 0.999901315

0.9999028 0.999896073 0.999891573 0.999901059 0.999894646

0.999895563 0.999890159 0.999895279 0.999894161 0.999889018

0.999889565 0.999885292 0.999899273 0.999888453 0.999884393

0.999884709 0.999881375 0.99990349 0.99988384 0.999880676

0.000 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000 0.000
Get data from selected Results Tab

Results Based on

Input Tab Name=> Crystal Ball

offset

7

$v$35 0

1

2

3

4

offset

$s$35 0

1

2

3

4
offset

$q$3501234

offset

$r$3501234
offset

$t$3501234

offset

$u$3501234
1 2 3 4

Air-cooled <65

Air-Cooled 65-

240

Air-cooled 

>240 Water-cooled <65

Small Large Very large Small

Efficiency Level

Baseline 29,946 102,762 246,011 26,633

ASHRAE Standard 27,411 102,762 246,011 24,726

Level 1 25,298 92,662 219,390 23,092

Level 2 23,510 84,504 198,315 21,676

Level 3 21,977 77,778 181,216 20,436

Max Tech 20,649 72,137 167,066 19,343

Baseline 2% 0% 0% 5%

ASHRAE Standard 9% 2% 2% 23%

Level 1 20% 20% 20% 23%

Level 2 45% 45% 45% 36%

Level 3 18% 31% 31% 10%

Max Tech 5% 2% 2% 3%

1.0 1.0 1.0 1.0

Efficiency Level

Baseline 23968 84109 197405 22774

ASHRAE Standard 23910 84109 197405 22676

Level 1 23670 83911 196883 22215

Level 2 23101 82152 192338 21489

Level 3 21917 77667 180939 20408

Max Tech 20649 72137 167066 19343

Baseline #REF! #REF! #REF! #REF!

ASHRAE Standard $ 12,003 $ 38,943 $ 56,633 $ 23,716

Level 1 $ 13,491 $ 41,179 $ 59,852 $ 20,284

Level 2 $ 15,239 $ 43,588 $ 63,322 $ 17,504

Level 3 $ 17,295 $ 46,185 $ 67,061 $ 15,253

Max Tech $ 19,711 $ 48,984 $ 71,092 $ 13,429

Baseline

ASHRAE Standard $ 15,091 $ 43,945 $ 63,836 $ 19,562

Level 1 $ 15,260 $ 43,989 $ 63,899 $ 18,594

Level 2 $ 15,816 $ 44,509 $ 64,647 $ 17,169

Level 3 $ 17,404 $ 46,240 $ 67,140 $ 15,206

Max Tech $ 19,711 $ 48,984 $ 71,092 $ 13,429

Baseline

ASHRAE Standard 0.2% 0.0% 0.0% 0.4%

Level 1 1.2% 0.2% 0.3% 2.5%

Level 2 3.6% 2.3% 2.6% 5.6%

Level 3 8.6% 7.7% 8.3% 10.4%

Max Tech 13.8% 14.2% 15.4% 15.1%
Baseline 2.00 2.10 1.90 2.40

ASHRAE Standard (Downflow) 2.20 2.10 1.90 2.60

Level 1 2.40 2.35 2.15 2.80

Level 2 2.60 2.60 2.40 3.00

Level 3 2.80 2.85 2.65 3.20

Max Tech 3.00 3.10 2.90 3.40

Notes on Scaling based on 

ASHRAE Standard levels N/A N/A

Subtracted 

0.2 from 

Large AC N/A

Baseline 2.00-2.09 - 2.4-2.49

ASHRAE Standard (Downflow) 2.1-2.29 2.1-2.22 2.5-2.69

Level 1 2.3-2.49 2.23-2.47 2.7-2.89

Level 2 2.5-2.69 2.48-2.72 2.9-3.09

Level 3 2.7-2.89 2.73-2.97 3.1-3.29

Max Tech 2.9-3 2.98-3.1 3.3-3.4

Full Distribution Avg SCOP 2.56 2.64 2.85

Binned Avg SCOP 2.56 2.63 2.86

Baseline 2.05 2.1 2.25 2.42

Max Tech 2.98 3.06 2.25 3.36

Number units 203 225 24 99

Number units with SCOP 44 51 1 39

22% 23% 4% 39%

Units with SCOP are within 

derived ranges? N/A N/A Yes N/A

Assumed Total Cap/typical unit (Kbtu/h) 39.735 141.479 307.036 40.863

Assumed Sensible Capacity 36 132 288 36

Annual Energy at Rated Conditions 46,357 172,918 414,767 40,339

Ratio 0.761 0.778 0.854 0.687

Efficiency Level

Baseline

ASHRAE Standard 10,551 35,726 51,445 22,478

Level 1 12,039 37,961 54,664 19,046

Level 2 13,787 40,370 58,133 16,266

Level 3 15,843 42,968 61,873 14,014

Max Tech 18,259 45,767 65,904 12,191

Efficiency Level

Baseline

ASHRAE Standard 1,452 3,217 5,188 1,238

Level 1 1,452 3,217 5,188 1,238

Level 2 1,452 3,217 5,188 1,238

Level 3 1,452 3,217 5,188 1,238

Max Tech 1,452 3,217 5,188 1,238
Efficiency Level

Baseline

ASHRAE Standard 209 897 3,071 212

Level 1 222 933 3,209 197

Level 2 239 973 3,358 185

Level 3 258 1,015 3,519 175

Max Tech 280 1,061 3,692 167

Efficiency Level

Baseline

ASHRAE Standard 298 298 298 298

Level 1 298 298 298 298

Level 2 298 298 298 298

Level 3 298 298 298 298

Max Tech 298 298 298 298

SOME DATA CHECKS Below

16

36 52 68 84

Comparison to Sensitivity Case

Sensitivity Energy Use

bl 27,408 102,751 245,985 24,725

1 25,295 92,652 219,367 23,091

2 23,507 84,496 198,295 21,674

3 21,975 77,770 181,199 20,435

4 20,647 72,130 167,050 19,342

Ratio Energy Use

bl 0.99990 0.99990 0.99989 0.99994

1 0.99990 0.99990 0.99990 0.99994

2 0.99990 0.99990 0.99990 0.99994

3 0.99990 0.99990 0.99990 0.99994

4 0.99990 0.99991 0.99990 0.99994

Sensitivity Installed Cost

bl 12,002 38,939 56,628 23,713

1 13,490 41,174 59,846 20,282

2 15,238 43,583 63,315 17,502

3 17,293 46,180 67,055 15,251

4 19,709 48,979 71,085 13,428
Ratio Installed Cost

bl 0.999915256 0.99990036 0.99990385 0.999888544

1 0.999910075 0.999898618 0.99990194 0.999891976

2 0.999905278 0.99989694 0.99990009 0.999895742

3 0.999900879 0.999895327 0.99989832 0.999899798

4 0.999896881 0.999893781 0.99989661 0.99990408

Check that installed cost calculations add up

bl 0.000 0.000 0.000 0.000

1 0.000 0.000 0.000 0.000

2 0.000 0.000 0.000 0.000

3 0.000 0.000 0.000 0.000

4 0.000 0.000 0.000 0.000
5 6 7 8 9 10

Water-cooled 65-

250

Water-cooled 

>240 Water-cooled <65

Water-cooled 65-

250

Water-cooled 

>240 Glycol cooled <65

Large Very large Small Large Very large Small

99,518 226,298 16,426 61,360 138,888 26,642

92,123 208,727 15,443 57,537 129,787 24,671

85,824 193,860 14,603 54,292 122,113 22,992

80,393 181,116 13,877 51,502 115,555 21,545

75,663 170,072 13,243 49,078 109,886 20,284

71,507 160,408 12,685 46,953 104,937 19,177

2% 2% 5% 2% 2% 5%

26% 26% 23% 26% 26% 23%

30% 30% 23% 30% 30% 23%

22% 22% 36% 22% 22% 36%

16% 16% 10% 16% 16% 10%

4% 4% 3% 4% 4% 3%

1.0 1.0 1.0 1.0 1.0 1.0

84342 190426 14441 53536 120357 22672

84195 190075 14391 53459 120175 22571

82431 185912 14154 52551 118027 22097

79281 178521 13781 50932 114223 21355

75497 169685 13229 48993 109688 20256

71507 160408 12685 46953 104937 19177

#REF! #REF! #REF! #REF! #REF! #REF!

$ 22,767 $ 42,240 $ 25,025 $ 23,952 $ 44,489 $ 23,764

$ 28,390 $ 52,910 $ 21,393 $ 29,903 $ 55,781 $ 20,332

$ 35,948 $ 67,250 $ 18,451 $ 37,901 $ 70,956 $ 17,552

$ 46,106 $ 86,522 $ 16,069 $ 48,651 $ 91,351 $ 15,301

$ 59,759 $ 112,423 $ 14,139 $ 63,099 $ 118,760 $ 13,477

$ 32,568 $ 60,836 $ 20,629 $ 34,324 $ 64,168 $ 19,610

$ 34,142 $ 63,823 $ 19,605 $ 35,990 $ 67,330 $ 18,642

$ 38,526 $ 72,141 $ 18,096 $ 40,629 $ 76,132 $ 17,217

$ 46,652 $ 87,559 $ 16,019 $ 49,229 $ 92,447 $ 15,254

$ 59,759 $ 112,423 $ 14,139 $ 63,099 $ 118,760 $ 13,477

0.2% 0.2% 0.3% 0.1% 0.2% 0.4%

2.3% 2.4% 2.0% 1.8% 1.9% 2.5%

6.0% 6.3% 4.6% 4.9% 5.1% 5.8%

10.5% 10.9% 8.4% 8.5% 8.9% 10.7%

15.2% 15.8% 12.2% 12.3% 12.8% 15.4%

Average UEC of market at each level: Roll-up (kwh/yr)

Product Classes

With fluid economizer

UEC per standard level (kwh/yr)

Base Market Share

Installed Cost

Average Unit Price of Market at each level: Roll-up

Percent more efficient
2.30 2.20 2.35 2.25 2.15 2.30

2.50 2.40 2.55 2.45 2.35 2.50

2.70 2.60 2.75 2.65 2.55 2.70

2.90 2.80 2.95 2.85 2.75 2.90

3.10 3.00 3.15 3.05 2.95 3.10

3.30 3.20 3.35 3.25 3.15 3.30

N/A

Subtracted 0.1 from 

Large WC

Subtracted 0.05 

from Small WC

Subtracted 0.05 

from LargeWC

Subtracted 0.05 

from VL WC

Subtracted 0.1 from 

Small WC

2.3-2.39

2.4-2.59

2.6-2.79

2.8-2.99

3.0-3.19

3.2-3.39

2.77

2.77

2.33 2.45 - - - 2.39

3.31 2.45 - - - 3.09

127 22 61 105 8 91

50 1 0 0 0 9

39% 5% 0% 0% 0% 10%

N/A Yes - - - Yes

146.341 325.792 40.770 138.365 288.577 39.344

132 288 36 132 288 36

 150,243 348,415 41,036 144,953 315,182 40,393

0.698 0.725 0.429 0.436 0.451 0.685

 20,346 38,619 23,787 21,531 40,868 22,478

 25,969 49,289 20,155 27,482 52,160 19,046

 33,527 63,629 17,213 35,480 67,335 16,266

 43,686 82,901 14,831 46,230 87,730 14,014

 57,339 108,802 12,901 60,678 115,139 12,191

 2,421 3,621 1,238 2,421 3,621 1,286

 2,421 3,621 1,238 2,421 3,621 1,286

 2,421 3,621 1,238 2,421 3,621 1,286

 2,421 3,621 1,238 2,421 3,621 1,286

 2,421 3,621 1,238 2,421 3,621 1,286

SCOP-127 Bins

SCOP-127

SCOP-127 Info

Equipment Price (2011$)

Installation Cost (2011$)
 838 2,229 212 838 2,229 261

 988 2,672 197 988 2,672 243

 1,191 3,268 185 1,191 3,268 227

 1,463 4,069 175 1,463 4,069 215

 1,828 5,146 167 1,828 5,146 205

 298 298 298 298 298 298

 298 298 298 298 298 298

 298 298 298 298 298 298

 298 298 298 298 298 298

 298 298 298 298 298 298

100 116 132 148 164 180

 92,117 208,714 15,422 57,460 129,609 24,670

 85,819 193,848 14,584 54,221 121,951 22,991

 80,388 181,105 13,859 51,437 115,407 21,543

 75,659 170,062 13,227 49,019 109,751 20,283

 71,503 160,399 12,670 46,898 104,812 19,175

 0.99994 0.99994 0.99866 0.99865 0.99863 0.99992

 0.99994 0.99994 0.99870 0.99870 0.99868 0.99992

 0.99994 0.99994 0.99874 0.99874 0.99872 0.99993

 0.99994 0.99994 0.99879 0.99878 0.99877 0.99993

 0.99994 0.99994 0.99883 0.99883 0.99881 0.99993

 22,765 42,236 25,022 23,950 44,485 23,762

 28,387 52,904 21,391 29,900 55,775 20,330

 35,944 67,243 18,449 37,897 70,948 17,551

 46,101 86,513 16,067 48,645 91,340 15,299

 59,753 112,410 14,138 63,092 118,746 13,476

Annualized Repair Cost (2011$)

Annualized Maintenance Cost (2011$)
0.999909572 0.999901567 0.999887483 0.999907528 0.999899883 0.999889294

0.99990139 0.999894851 0.999890746 0.999899714 0.999893482 0.999892844

0.999894425 0.999889181 0.999894331 0.999893077 0.999888089 0.999896737

0.999888661 0.999884522 0.999898196 0.999887594 0.999883663 0.999900927

0.999884001 0.999880776 0.999902281 0.999883168 0.999880109 0.999905346

0.000 0.000 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000 0.000 0.000
11 12 13 14 15

Glycol cooled 65-

240

Glycol cooled 

>240 Glycol cooled <65

Glycol cooled 65-

240

Glycol cooled 

>240

Large Very large Small Large Very large

111,505 249,246 21,288 88,960 198,776

101,844 227,098 19,813 81,668 182,034

93,827 208,801 18,561 75,644 168,268

87,068 193,432 17,485 70,584 156,750

81,292 180,339 16,549 66,273 146,970

76,299 169,053 15,729 62,557 138,563

2% 2% 5% 2% 2%

26% 26% 23% 26% 26%

30% 30% 23% 30% 30%

22% 22% 36% 22% 22%

16% 16% 10% 16% 16%

4% 4% 3% 4% 4%

1.0 1.0 1.0 1.0 1.0

92071 204842 18324 74341 165328

91878 204399 18249 74195 164993

89633 199276 17896 72508 161138

85713 190362 17344 69573 154458

81092 179888 16528 66125 146634

76299 169053 15729 62557 138563

#REF! #REF! #REF! #REF! #REF!

$ 22,857 $ 42,419 $ 25,073 $ 24,041 $ 44,668

$ 28,473 $ 53,089 $ 21,441 $ 29,984 $ 55,960

$ 36,020 $ 67,430 $ 18,500 $ 37,971 $ 71,136

$ 46,164 $ 86,702 $ 16,117 $ 48,705 $ 91,530

$ 59,795 $ 112,602 $ 14,187 $ 63,131 $ 118,939

$ 32,644 $ 61,015 $ 20,678 $ 34,398 $ 64,347

$ 34,217 $ 64,003 $ 19,653 $ 36,062 $ 67,509

$ 38,594 $ 72,320 $ 18,145 $ 40,695 $ 76,311

$ 46,709 $ 87,738 $ 16,068 $ 49,282 $ 92,627

$ 59,795 $ 112,602 $ 14,187 $ 63,131 $ 118,939

0.2% 0.2% 0.4% 0.2% 0.2%

2.6% 2.7% 2.3% 2.5% 2.5%

6.9% 7.1% 5.4% 6.4% 6.6%

11.9% 12.2% 9.8% 11.1% 11.3%

17.1% 17.5% 14.2% 15.9% 16.2%

With fluid economizer
1.95 1.90 2.25 1.90 1.85

2.15 2.10 2.45 2.10 2.05

2.35 2.30 2.65 2.30 2.25

2.55 2.50 2.85 2.50 2.45

2.75 2.70 3.05 2.70 2.65

2.95 2.90 3.25 2.90 2.85

Subtracted 0.35 

from Large WC

Subtracted 0.3 from 

VL WC

Subtracted 0.05 

from Small GC

Subtracted 0.05 

from Large GC

Subtracted 0.05 

from VL GC

2.47 2.49 2.43 2.26 2.38

2.74 2.49 2.43 2.62 2.38

128 18 92 145 16

5 1 1 5 1

4% 6% 1% 3% 6%

Yes Yes Yes Yes Yes

138.220 297.521 39.046 135.246 297.214

132 288 36 132 288

 165,006 363,635 40,905 165,300 372,120

0.772 0.789 0.550 0.619 0.632

 20,326 38,619 23,787 21,509 40,868

 25,942 49,289 20,155 27,453 52,160

 33,489 63,629 17,213 35,440 67,335

 43,632 82,901 14,831 46,174 87,730

 57,264 108,802 12,901 60,600 115,139

 2,531 3,800 1,286 2,531 3,800

 2,531 3,800 1,286 2,531 3,800

 2,531 3,800 1,286 2,531 3,800

 2,531 3,800 1,286 2,531 3,800

 2,531 3,800 1,286 2,531 3,800
 1,053 3,018 261 1,053 3,018

 1,242 3,618 243 1,242 3,618

 1,496 4,425 227 1,496 4,425

 1,838 5,510 215 1,838 5,510

 2,297 6,967 205 2,297 6,967

 298 298 298 298 298

 298 298 298 298 298

 298 298 298 298 298

 298 298 298 298 298

 298 298 298 298 298

196 212 228 244 260

 101,836 227,079 19,798 81,603 181,888

 93,820 208,784 18,547 75,585 168,137

 87,061 193,417 17,472 70,531 156,631

 81,286 180,326 16,538 66,225 146,862

 76,293 169,040 15,718 62,513 138,464

 0.99992 0.99992 0.99923 0.99920 0.99920

 0.99992 0.99992 0.99925 0.99922 0.99922

 0.99992 0.99992 0.99927 0.99925 0.99924

 0.99992 0.99992 0.99929 0.99927 0.99926

 0.99993 0.99993 0.99931 0.99929 0.99929

 22,855 42,415 25,071 24,039 44,664

 28,470 53,084 21,439 29,981 55,954

 36,017 67,422 18,498 37,967 71,128

 46,158 86,692 16,116 48,699 91,520

 59,789 112,589 14,186 63,123 118,925
0.999911285 0.999903068 0.999888196 0.999909167 0.999901315

0.9999028 0.999896073 0.999891573 0.999901059 0.999894646

0.999895563 0.999890159 0.999895279 0.999894161 0.999889018

0.999889565 0.999885292 0.999899273 0.999888453 0.999884393

0.999884709 0.999881375 0.99990349 0.99988384 0.999880676

0.000 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000 0.000

0.000 0.000 0.000 0.000 0.000
Get data from selected Results Tab

Results Based on

Input Tab Name=> Crystal Ball

offset

7

$v$35 0

1

2

3

4

offset

$s$35 0

1

2

3

4
offset

$q$3501234

offset

$r$3501234
offset

$t$3501234

offset

$u$3501234
State and City 

Name City

% of State 

Total

Mechanical: 

RS Means, 

2011 Calculated

Mechanical: 

RS Means, 

2011

Alabama

Birmingham 212,237 24.0% 74.6 17.9 87.4

Huntsville 180,105 20.4% 68.1 13.9 84.1

Mobile 195,111 22.1% 67.5 14.9 84.4

Montgomery 205,764 23.3% 56.6 13.2 79.4

Tuscaloosa 90,468 10.2% 58.6 6.0 79.9

 883,685 100.0% 65.9

Alaska

Anchorage 291,826 82.3% 114.0 93.8 119.9

Fairbanks 31,535 8.9% 115.0 10.2 119.1

Juneau 31,275 8.8% 113.9 10.0 117.5

 354,636 100.0% 114.1

Arizona

Flagstaff 65,870 2.5% 73.9 1.8 88.7

Mesa/Tempe 600,760 22.5% 72.4 16.3 86.3

Phoenix 1,445,632 54.1% 76.6 41.4 88.5

Prescott 39,843 1.5% 62.1 0.9 82.2

Tucson 520,116 19.5% 72.1 14.0 85.5

 2,672,221 100.0% 74.5

Arkansas

Fort Smith 86,209 20.2% 62.5 12.6 81.8

Jonesboro 67,263 15.8% 60.7 9.6 80.9

Little Rock 193,524 45.4% 65.0 29.5 82.9

Pine Bluff 49,083 11.5% 63.8 7.4 82.2

Texarkana 29,919 7.0% 51.3 3.6 76.2

 425,998 100.0% 62.7

California

CALCULATIONS FOR STATE-LEVEL INSTALLATION COST ADJUSTMENTS

Population, 2010 (US Census) Labor Cost Only Labor & Materials Costs
Anahiem 336,265 3.4% 112.8 3.8 105.1

Bakersfield 347,483 3.5% 109.5 3.8 104.2

Fresno 494,665 5.0% 115.7 5.7 107.2

Los Angeles 3,792,621 38.0% 115.5 43.9 106.9

Oakland 390,724 3.9% 133.9 5.2 118.5

Oxnard 197,899 2.0% 112.3 2.2 105.5

Redding 89,861 0.9% 114.4 1.0 107.9

Riverside 303,871 3.0% 112.4 3.4 104.9

Sacramento 466,488 4.7% 118.6 5.5 109.9

San Diego 1,307,402 13.1% 107.8 14.1 103.0

San Francisco 805,235 8.1% 142.3 11.5 123.4

San Jose 945,942 9.5% 135.1 12.8 117.3

Santa Barbara 88,410 0.9% 112.3 1.0 105.1

Stockton 291,707 2.9% 117.2 3.4 108.0

Vallejo 115,942 1.2% 128.2 1.5 113.7

 9,974,515 100.0% 119.1

Colorado

Colorado Springs 416,427 29.4% 81.7 24.0 92.8

Denver 600,158 42.3% 84.7 35.8 94.2

Fort Collins 143,986 10.1% 79.1 8.0 92.2

Grand Junction 58,566 4.1% 79.6 3.3 93.4

Greeley 92,889 6.5% 78.2 5.1 90.4

Pueblo 106,595 7.5% 80.8 6.1 91.8

 1,418,621 100.0% 82.3

Connecticut

Bridgeport 144,229 18.2% 118.7 21.7 109.5

Hartford 124,775 15.8% 118.7 18.7 109.4

New Britain 73,206 9.3% 118.6 11.0 108.8

New Haven 129,779 16.4% 118.6 19.5 109.8

Norwalk 85,603 10.8% 126.3 13.7 112.6

Stamford 122,643 15.5% 126.3 19.6 112.7

Waterbury 110,366 14.0% 118.6 16.6 109.2

 790,601 100.0% 120.7

Delaware

Wilmington 70,8511 108.0 108.0 103.0

 70,851 108.0

District of Columbia

Washington 601,723

1 92.8 92.8 98.2

 601,723 92.8
Florida

Daytona Beach 61,005 2.3% 75.2 1.8 88.4

Fort Lauderdale 165,521 6.3% 75.9 4.8 88.3

Jacksonville 821,784 31.5% 69.4 21.8 85.7

Melbourne 76,068 2.9% 78.2 2.3 91.2

Miami 399,457 15.3% 76.7 11.7 89.6

Orlando 238,300 9.1% 73.0 6.7 89.1

Panama City 36,484 1.4% 60.5 0.8 82.7

Pensacola 51,923 2.0% 64.1 1.3 85.6

St Petersburg 244,769 9.4% 65.8 6.2 86.3

Tallahassee 181,376 6.9% 59.3 4.1 81.7

Tampa 335,709 12.9% 82.1 10.6 92.0

 2,612,396 100.0% 72.0

Georgia

Albany 77,434 6.6% 61.5 4.1 81.7

Atlanta 420,003 35.9% 76.5 27.5 88.5

Augusta 200,549 17.1% 64.5 11.1 82.5

Columbus 189,885 16.2% 64.6 10.5 83.0

Macon 91,351 7.8% 64.2 5.0 82.2

Savannah 136,286 11.6% 60.5 7.0 81.5

Valdosta 54,518 4.7% 60.8 2.8 81.4

 1,170,026 100.0% 68.0

Hawaii

Honolulu 337,2561 121.2 121.2 116.8

 337,256 121.2

Idaho

Boise 205,671 61.2% 72.4 44.3 87.4

Lewiston 31,894 9.5% 79.7 7.6 95.5

Pocatello 54,255 16.1% 72.2 11.7 87.9

Twin Falls 44,125 13.1% 52.5 6.9 79.8

 335,945 100.0% 70.4

Illinois

Chicago 2,695,598 80.9% 138.9 112.4 116.6

Decatur 76,122 2.3% 106.3 2.4 101.3

East St Louis 27,006 0.8% 108.3 0.9 100.9

Joliet 147,433 4.4% 136.4 6.0 115.3

Peoria 115,007 3.5% 108.3 3.7 103.4

Rockford 152,871 4.6% 124.3 5.7 109.8

Springfield 116,250 3.5% 107.1 3.7 101.9
 3,330,287 100.0% 135.0

Indiana

Anderson 56,129 3.4% 83.4 2.8 90.5

Bloomington 80,405 4.9% 82.9 4.0 91.6

Evansville 117,429 7.1% 86.5 6.2 91.8

Fort Wayne 253,691 15.4% 78.7 12.1 88.8

Gary 80,294 4.9% 108.5 5.3 102.4

Indianapolis 829,718 50.3% 85.6 43.1 93.2

Muncie 70,085 4.2% 82.6 3.5 90.7

South Bend 101,168 6.1% 82.9 5.1 90.1

Terre Haute 60,785 3.7% 86.9 3.2 92.4

 1,649,704 100.0% 85.3

Iowa

Cedar Rapids 126,326 18.0% 84.0 15.2 93.3

Council Bluffs 62,230 8.9% 78.8 7.0 91.6

Davenport 99,685 14.2% 90.4 12.9 95.5

Des Moines 203,433 29.0% 84.7 24.6 92.7

Dubuque 57,637 8.2% 79.7 6.6 91.0

Sioux City 82,684 11.8% 70.7 8.3 87.3

Waterloo 68,406 9.8% 72.2 7.1 87.6

 700,401 100.0% 81.6

Kansas

Dodge City 27,340 3.7% 66.8 2.5 86.0

Kansas City 145,786 20.0% 95.4 19.0 97.7

Salina 47,707 6.5% 66.9 4.4 85.4

Topeka 127,473 17.4% 64.5 11.3 83.9

Wichita 382,368 52.3% 64.1 33.5 83.3

 730,674 100.0% 70.7

Kentucky

Bowling Green 58,067 5.8% 83.5 4.8 90.0

Lexington 295,803 29.3% 81.8 24.0 90.0

Louisville 597,337 59.2% 83.5 49.5 91.5

Owensboro 57,265 5.7% 87.9 5.0 92.0

 1,008,472 100.0% 83.3

Louisiana

Alexandria 47,723 5.1% 53.5 2.7 77.9

Baton Rouge 229,493 24.4% 63.0 15.4 84.4

Lake Charles 71,993 7.6% 64.1 4.9 84.2

Monroe 48,815 5.2% 53.6 2.8 77.9
New Orleans 343,829 36.5% 70.5 25.8 88.3

Shreveport 199,311 21.2% 56.3 11.9 78.9

 941,164 100.0% 63.4

Maine

Augusta 19,136 12.3% 79.8 9.9 89.8

Bangor 33,039 21.3% 78.9 16.8 89.4

Lewiston 36,592 23.6% 78.9 18.6 89.7

Portland 66,194 42.7% 78.9 33.7 90.4

 154,961 100.0% 79.0

Maryland

Baltimore 620,961 94.0% 84.7 79.6 93.3

Hagerstown 39,662 6.0% 82.9 5.0 90.7

 660,623 100.0% 84.6

Massachusetts

Boston 617,594 45.1% 136.8 61.7 117.5

Brockton 93,810 6.9% 124.7 8.5 111.4

Hyannis (Not used) - 122.1 0.0 108.6

Lawrence 76,377 5.6% 129.0 7.2 113.1

Lowell 106,519 7.8% 128.5 10.0 112.3

New Bedford 95,072 6.9% 122.2 8.5 109.7

Pittsfield 44,737 3.3% 105.3 3.4 102.1

Springfield 153,060 11.2% 108.7 12.2 103.9

Worcester 181,045 13.2% 123.5 16.3 110.4

 1,368,214 100.0% 127.9

Michigan

Ann Arbor 113,934 8.2% 108.1 8.8 101.2

Detroit 713,777 51.1% 110.1 56.3 103.0

Flint 102,434 7.3% 97.1 7.1 96.2

Grand Rapids 188,040 13.5% 83.0 11.2 90.9

Kalamazoo 74,262 5.3% 87.4 4.6 92.4

Lansing 114,297 8.2% 95.1 7.8 95.9

Muskegon 38,401 2.7% 84.9 2.3 90.5

Saginaw 51,508 3.7% 93.5 3.4 94.4

 1,396,653 100.0% 101.6

Minnesota

Duluth 86,265 9.3% 112.0 10.4 105.4

Minneapolis 382,578 41.3% 123.0 50.8 111.3

Rochester 106,769 11.5% 107.6 12.4 103.8

Saint Paul 285,068 30.8% 121.5 37.4 110.1
St Cloud 65,842 7.1% 120.8 8.6 107.9

 926,522 100.0% 119.6

Mississippi

Biloxi 44054 15.0% 60.2 9.0 81.5

Greenville 34400 11.7% 65.1 7.6 84.7

Jackson 173514 59.2% 64.4 38.1 82.9

Meridian 41,148 14.0% 66.1 9.3 83.2

 293,116 100.0% 64.1

Missouri

Cape Girardeau 37941 3.1% 89.6 2.8 95.3

Columbia 108500 9.0% 92.4 8.3 95.4

Joplin 50150 4.1% 70.4 2.9 85.9

Kansas City 459787 37.9% 108.0 41.0 103.6

Springfield 159498 13.2% 79.9 10.5 90.3

St Joseph 76780 6.3% 91.8 5.8 96.0

St Louis 319,294 26.3% 105.7 27.8 102.5

 1,211,950 100.0% 99.1

Montana

Billings 104170 35.7% 74.7 26.7 90.8

Butte 34200 11.7% 73.5 8.6 90.3

Great Falls 58505 20.0% 75.3 15.1 91.9

Helena 28190 9.7% 72.0 7.0 89.1

Missoula 66,788 22.9% 72.2 16.5 88.2

 291,853 100.0% 73.8

Nebraska

Grand Island 48520 6.6% 78.4 5.1 89.8

Lincoln 258379 34.9% 73.6 25.7 87.2

North Platte 24733 3.3% 79.4 2.7 89.9

Omaha 408,958 55.2% 79.2 43.7 90.8

 740,590 100.0% 77.2

Nevada

Carson City 55274 6.4% 93.5 6.0 95.9

Las Vegas 583756 67.5% 110.7 74.8 104.6

Reno 225,221 26.1% 93.7 24.4 96.5

 864,251 100.0% 105.2

New Hampshire

Manchester 109565 50.5% 86.7 43.8 94.3

Nashua 86494 39.9% 86.7 34.6 94.5
Portsmouth 20,779 9.6% 91.2 8.7 94.9

 216,838 100.0% 87.1

New Jersey

Camden 77344 8.1% 122.6 9.9 109.6

Elizabeth 124969 13.0% 124.5 16.2 111.2

Jersey City 247597 25.8% 124.4 32.1 110.4

Newark 277140 28.9% 124.6 36.0 112.4

Paterson 146199 15.3% 124.5 19.0 111.6

Trenton 84,913 8.9% 123.6 11.0 110.2

 958,162 100.0% 124.3

New Mexico

Albuquerque 545852 67.8% 73.6 49.9 87.7

Farmington 45877 5.7% 73.6 4.2 88.0

Las Cruces 97618 12.1% 69.6 8.4 84.4

Roswell 48366 6.0% 73.6 4.4 88.0

Santa Fe 67,947 8.4% 73.6 6.2 88.0

 805,660 100.0% 73.1

New York

Albany 97856 1.0% 96.4 1.0 96.5

Binghamton 47376 0.5% 89.2 0.5 94.4

Buffalo 261310 2.8% 104.0 2.9 101.9

Hicksville (Don't use) 0 0.0% 145.6 0.0 120.8

New York 8175133 87.5% 166.9 146.0 132.2

Riverhead (Don't Use) 0 0.0% 146.1 0.0 121.5

Rochester 210565 2.3% 94.0 2.1 97.3

Schenectady 66135 0.7% 96.1 0.7 97.0

Syracuse 145170 1.6% 94.5 1.5 97.0

Utica 62235 0.7% 88.2 0.6 93.0

Watertown 27023 0.3% 93.5 0.3 96.3

White Plains 56853 0.6% 133.0 0.8 113.9

Yonkers 195,976 2.1% 133.1 2.8 116.5

 9,345,632 100.0% 159.1

North Carolina

Asheville 83393 3.7% 45.5 1.7 74.7

Charlotte 731424 32.5% 47.8 15.5 76.7

Durham 228330 10.1% 47.9 4.9 77.5

Fayetteville 200564 8.9% 49.4 4.4 78.1

Greensboro 269666 12.0% 47.3 5.7 76.6

Raleigh 403892 17.9% 47.6 8.5 76.8

Wilmington 106476 4.7% 48.5 2.3 75.8
Winston-Salem 229,617 10.2% 46.0 4.7 75.9

 2,253,362 100.0% 47.6

North Dakota

Bismarck 61272 23.5% 64.4 15.1 84.7

Fargo 105549 40.5% 65.7 26.6 86.0

Grand Forks 52838 20.3% 53.1 10.8 80.9

Minot 40,888 15.7% 70.2 11.0 88.4

 260,547 100.0% 63.5

Ohio

Akron 199110 8.4% 94.5 7.9 96.9

Canton 73007 3.1% 86.3 2.7 93.0

Cincinnati 296943 12.5% 85.8 10.7 92.0

Cleveland 396815 16.7% 99.8 16.7 98.7

Columbus 787033 33.2% 90.6 30.0 94.6

Dayton 141527 6.0% 85.2 5.1 91.6

Lorain 64097 2.7% 91.3 2.5 94.9

Springfield 60608 2.6% 85.8 2.2 91.8

Toledo 287208 12.1% 98.3 11.9 98.1

Youngstown 66,982 2.8% 90.1 2.5 94.6

 2,373,330 100.0% 92.2

Oklahoma

Enid 49379 4.3% 58.7 2.5 80.3

Lawton 96867 8.4% 61.4 5.1 81.6

Muskogee 39223 3.4% 39.3 1.3 71.4

Oklahoma City 579999 50.1% 60.6 30.4 81.4

Tulsa 391,906 33.9% 53.5 18.1 78.0

 1,157,374 100.0% 55.0

Oregon

Eugene 156185 16.1% 98.5 15.9 98.6

Medford 74907 7.7% 97.0 7.5 98.7

Portland 583776 60.2% 100.3 60.4 99.5

Salem 154,637 16.0% 98.6 15.7 98.6

 969,505 100.0% 99.5

Pennsylvania

Allentown 118032 5.0% 109.2 5.5 102.9

Altoona 46320 2.0% 90.6 1.8 93.0

Erie 101786 4.3% 93.6 4.0 94.1

Harrisburg 49528 2.1% 96.1 2.0 97.0

Phildelphia 1526006 64.8% 130.9 84.8 113.6
Pittsburgh 305704 13.0% 104.6 13.6 101.5

Reading 88082 3.7% 100.0 3.7 98.6

Scranton 76089 3.2% 99.5 3.2 99.0

York 43,718 1.9% 95.2 1.8 95.8

 2,355,265 100.0% 120.4

Rhode Island

Providence 178,0421 111.1 111.1 105.0

 178,042 111.1

South Carolina

Charleston 120083 31.4% 57.4 18.1 80.3

Columbia 129272 33.9% 49.3 16.7 76.4

Florence 37056 9.7% 49.3 4.8 75.8

Greenville 58409 15.3% 49.0 7.5 75.6

Spartanburg 37,013 9.7% 49.0 4.7 75.7

 381,833 100.0% 51.8

South Dakota

Aberdeen 26091 10.0% 52.2 5.2 79.8

Pierre 13646 5.2% 53.8 2.8 79.7

Rapid City 67956 26.0% 54.6 14.2 80.7

Sioux Falls 153,888 58.8% 57.1 33.6 81.5

 261,581 100.0% 55.8

Tennessee

Chatanooga 167674 9.6% 66.2 6.3 84.6

Jackson 65211 3.7% 63.8 2.4 83.6

Johnson City 63152 3.6% 56.7 2.0 80.2

Knoxville 178874 10.2% 61.4 6.3 80.4

Memphis 646889 37.0% 69.6 25.8 85.6

Nashville 626,681 35.8% 72.2 25.9 86.0

 1,748,481 100.0% 68.7

Texas

Abilene 117063 1.4% 54.2 0.8 78.6

Amarillo 190695 2.3% 61.0 1.4 81.7

Austin 790390 9.6% 58.8 5.6 79.6

Beaumont 118296 1.4% 62.0 0.9 81.7

Corpus Christi 305215 3.7% 52.3 1.9 78.4

Dallas 1197816 14.6% 66.8 9.7 85.0

El Paso 649121 7.9% 51.2 4.0 76.7

Fort Worth 741206 9.0% 63.2 5.7 82.2

Houston 2099451 25.5% 69.8 17.8 86.2
Laredo 236091 2.9% 52.7 1.5 76.8

Lubbock 229573 2.8% 56.8 1.6 80.7

San Antonio 1327407 16.1% 65.0 10.5 82.4

Waco 124805 1.5% 56.4 0.9 79.4

Wichita Falls 104,553 1.3% 54.8 0.7 79.0

 8,231,682 100.0% 63.0

Utah

Logan 48174 11.2% 70.0 7.8 86.3

Ogden 82825 19.3% 70.0 13.5 85.3

Provo 112488 26.2% 68.3 17.9 85.8

Salt Lake City 186,440 43.4% 68.4 29.7 86.9

 429,927 100.0% 68.9

Vermont

Burlington 42417 72.0% 65.4 47.1 85.1

Rutland 16,495 28.0% 65.4 18.3 84.3

 58,912 100.0% 65.4

Virginia

Alexandria 139966 12.0% 86.0 10.3 94.2

Arlington 207627 17.8% 79.9 14.2 92

Newport News 180719 15.5% 67.3 10.4 85.8

Norfolk 242803 20.8% 67.6 14.1 86.5

Portsmouth 95535 8.2% 64.4 5.3 84.3

Richmond 204214 17.5% 66 11.5 85.3

Roanoke 97,032 8.3% 59.8 5.0 82.9

 1,167,896 100.0% 70.8

Washington

Everett 103019 7.3% 95.6 6.9 99.3

Richland 48058 3.4% 86.8 2.9 95.4

Seattle 608660 42.9% 106.3 45.6 104.2

Spokane 208916 14.7% 82.7 12.2 93.7

Tacoma 198397 14.0% 97.9 13.7 100.3

Vancouver 161791 11.4% 93.0 10.6 98.8

Yakima 91,067 6.4% 92.6 5.9 98.1

 1,419,908 100.0% 97.8

West Virginia

Charleston 51400 32.0% 89.5 28.7 94.9

Huntington 49138 30.6% 91.4 28.0 96.6

Parkersburg 31492 19.6% 88.4 17.3 94.7

Wheeling 28,486 17.7% 89.2 15.8 95.7
 160,516 100.0% 89.8

Wisconsin

Eau Claire 65883 5.4% 94.3 5.1 97.3

Green Bay 104057 8.5% 91.6 7.8 97.3

Kenosha 99218 8.1% 101 8.2 100.9

La Crosse 51320 4.2% 93.2 3.9 95.9

Madison 233209 19.0% 97.2 18.5 98.4

Milwaukee 594833 48.5% 108.3 52.5 104.2

Racine 78,860 6.4% 101 6.5 100.5

 1,227,380 100.0% 102.3

Wyoming

Casper 55316 40.1% 57.7 23.2 80.7

Cheyenne 59466 43.1% 63.8 27.5 83.5

Rock Springs 23,036 16.7% 57.2 9.6 81.7

 137,818 100.0% 60.2

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 2012. RS Means CostWorks. Location Factors . 

RS Means Construction Publishers & Consultants, Kingston, MA
Calculated

Alabama 6 883,685 4,802,740 1.54%

21.0 Alaska 9 354,636 722,718 0.23%

17.1 Arizona 8 2,672,221 6,482,505 2.08%

18.6 Arkansas 7 425,998 2,937,979 0.94%

18.5 California 9 9,974,515.00 37,691,912 12.10%

8.2 Colorado 8 1,418,621 5,116,796 1.64%

83.4 Connecticut 1 790,601 3,580,709 1.15%

Delaware 5 70,851 907,135 0.29%

Dist. of Columbia 5 601,723 617,996 0.20%

98.7 Florida 5 2,612,396 19,057,542 6.12%

10.6 Georgia 5 1,170,026 9,815,210 3.15%

10.4 Hawaii 9 337,256 1,374,810 0.44%

119.6 Idaho 8 335,945 1,584,985 0.51%

Illinois 3 3,330,287 12,869,257 4.13%

Indiana 3 1,649,704 6,516,922 2.09%

2.2 Iowa 4 700,401 3,062,309 0.98%

19.4 Kansas 4 730,674 2,871,238 0.92%

47.9 Kentucky 6 1,008,472 4,369,356 1.40%

1.2 Louisiana 7 941,164 4,574,836 1.47%

16.6 Maine 1 154,961 1,328,188 0.43%

87.3 Maryland 5 660,623 5,828,289 1.87%

Massachusetts 1 1,368,214 6,587,536 2.11%

Michigan 3 1,396,653 9,876,187 3.17%

16.6 Minnesota 4 926,522 5,344,861 1.72%

12.8 Mississippi 6 293,116 2,978,512 0.96%

37.7 Missouri 4 1,211,950 6,010,688 1.93%

9.5 Montana 8 291,853 998,199 0.32%

5.4 Nebraska 4 740,590 1,842,641 0.59%

81.8 Nevada 8 864,251 2,723,322 0.87%

New Hampshire 1 216,838 1,318,194 0.42%

New Jersey 2 958,162 8,821,155 2.83%

 ADJUSTMENTS

Labor & Materials Costs

Census 

State Division

Population Weights and RS Means Indexes

Sum of City 

Populations 

Used

2011 U.S. 

Population, 

July 2011 

Census 

To Calculate State Indexes

State 

Population 

Weights
3.5 New Mexico 8 805,660 2,082,224 0.67%

3.6 New York 2 9,345,632 19,465,197 6.25%

5.3 North Carolina 5 2,253,362 9,656,401 3.10%

40.6 North Dakota 4 260,547 683,932 0.22%

4.6 Ohio 3 2,373,330 11,544,951 3.71%

2.1 Oklahoma 7 1,157,374 3,791,508 1.22%

1.0 Oregon 9 969,505 3,871,859 1.24%

3.2 Pennsylvania 2 2,355,265 12,742,886 4.09%

5.1 Rhode Island 1 178,042 1,051,302 0.34%

13.5 South Carolina 5 381,833 4,679,230 1.50%

10.0 South Dakota 4 261,581 824,082 0.26%

11.1 Tennessee 6 1,748,481 6,403,353 2.06%

0.9 Texas 7 8,231,682 25,674,681 8.24%

3.2 Utah 8 429,927 2,817,222 0.90%

1.3 Vermont 1 58,912 626,431 0.20%

109.2 Virginia 5 1,167,896 8,096,604 2.60%

Washington 9 1,419,908 6,830,038 2.19%

West Virginia 5 160,516 1,855,364 0.60%

27.2 Wisconsin 3 1,227,380 5,711,767 1.83%

39.9 Wyoming 8 137,818 568,158 0.18%

9.4 U.S. Totals 74,017,560 311,591,917 100.00%

3.9

5.9

6.9

93.1

20.0

17.3

10.1

18.0

12.2

17.5

15.2

110.3

103.0

103.0

98.2

98.2
2.1

5.6

27.0

2.7

13.7

8.1

1.2

1.7

8.1

5.7

11.8

87.5

5.4

31.8

14.1

13.5

6.4

9.5

3.8

84.5

116.8

116.8

53.5

9.1

14.2

10.5

87.3

94.4

2.3

0.8

5.1

3.6

5.0

3.6
114.8

3.1

4.5

6.5

13.7

5.0

46.9

3.9

5.5

3.4

92.4

16.8

8.1

13.6

26.9

7.5

10.3

8.6

91.8

3.2

19.5

5.6

14.6

43.6

86.5

5.2

26.4

54.2

5.2

91.0

4.0

20.6

6.4

4.0
32.3

16.7

84.0

11.1

19.1

21.2

38.6

89.9

87.7

5.4

93.1

53.0

7.6

0.0

6.3

8.7

7.6

3.3

11.6

14.6

112.9

8.3

52.6

7.1

12.2

4.9

7.8

2.5

3.5

98.9

9.8

46.0

12.0

33.9
7.7

109.3

12.2

9.9

49.1

11.7

82.9

3.0

8.5

3.6

39.3

11.9

6.1

27.0

99.4

32.4

10.6

18.4

8.6

20.2

90.2

5.9

30.4

3.0

50.1

89.4

6.1

70.7

25.1

101.9

47.6

37.7
9.1

94.4

8.8

14.5

28.5

32.5

17.0

9.8

111.2

59.4

5.0

10.2

5.3

7.4

87.4

1.0

0.5

2.8

0.0

115.6

0.0

2.2

0.7

1.5

0.6

0.3

0.7

2.4

128.4

2.8

24.9

7.9

7.0

9.2

13.8

3.6
7.7

76.7

19.9

34.8

16.4

13.9

85.0

8.1

2.9

11.5

16.5

31.4

5.5

2.6

2.3

11.9

2.7

95.3

3.4

6.8

2.4

40.8

26.4

76.5

15.9

7.6

59.9

15.7

99.1

5.2

1.8

4.1

2.0

73.6
13.2

3.7

3.2

1.8

108.5

105.0

105.0

25.3

25.9

7.4

11.6

7.3

77.4

8.0

4.2

21.0

47.9

81.0

8.1

3.1

2.9

8.2

31.7

30.8

84.8

1.1

1.9

7.6

1.2

2.9

12.4

6.0

7.4

22.0
2.2

2.3

13.3

1.2

1.0

82.5

9.7

16.4

22.4

37.7

86.2

61.3

23.6

84.9

11.3

16.4

13.3

18.0

6.9

14.9

6.9

87.6

7.2

3.2

44.7

13.8

14.0

11.3

6.3

100.5

30.4

29.6

18.6

17.0
95.5

5.2

8.2

8.2

4.0

18.7

50.5

6.5

101.3

32.4

36.0

13.7

82.1

 GCT-PL1.
Building Type Analyzed In Current Model Run:

65.9 83.4 1 Alabama 69.5 85.5

114.1 119.6 2 Alaska 120.4 122.6

74.5 87.3 3 Arizona 78.6 89.5

62.7 81.8 4 Arkansas 66.2 83.8

119.1 109.2 5 California 125.6 111.9

82.3 93.1 6 Colorado 86.9 95.4

120.7 110.3 7 Connecticut 127.3 113.0

108.0 103.0 8 Delaware 113.9 105.6

92.8 98.2 9 Dist. of Columbia 97.9 100.6

72.0 87.5 10 Florida 76.0 89.7

68.0 84.5 11 Georgia 71.7 86.6

121.2 116.8 12 Hawaii 127.9 119.7

70.4 87.3 13 Idaho 74.3 89.4

135.0 114.8 14 Illinois 142.4 117.6

85.3 92.4 15 Indiana 90.0 94.7

81.6 91.8 16 Iowa 86.1 94.1

70.7 86.5 17 Kansas 74.6 88.7

83.3 91.0 18 Kentucky 87.8 93.3

63.4 84.0 19 Louisiana 66.9 86.1

79.0 89.9 20 Maine 83.4 92.2

84.6 93.1 21 Maryland 89.2 95.5

127.9 112.9 22 Massachusetts 135.0 115.7

101.6 98.9 23 Michigan 107.2 101.4

119.6 109.3 24 Minnesota 126.2 112.0

64.1 82.9 25 Mississippi 67.6 85.0

99.1 99.4 26 Missouri 104.6 101.8

73.8 90.2 27 Montana 77.9 92.5

77.2 89.4 28 Nebraska 81.4 91.7

105.2 101.9 29 Nevada 111.0 104.5

87.1 94.4 30 New Hampshire 91.9 96.8

124.3 111.2 31 New Jersey 131.1 114.0

Means Indexes

STATE RELATIVE INSTALLATION 

COST INDEXES (U.S.=100.0)

Labor and 

Materials

Means 

2011 

Labor 

Index 

Means 

2011 

Labor and 

Materials State State Name Labor 

Population Weighted
73.1 87.4 32 New Mexico 77.1 89.5

159.1 128.4 33 New York 167.8 131.6

47.6 76.7 34 North Carolina 50.2 78.6

63.5 85.0 35 North Dakota 67.0 87.2

92.2 95.3 36 Ohio 97.3 97.7

55.0 76.5 37 Oklahoma 58.0 78.4

99.5 99.1 38 Oregon 105.0 101.6

120.4 108.5 39 Pennsylvania 127.1 111.2

111.1 105.0 40 Rhode Island 117.2 107.6

51.8 77.4 41 South Carolina 54.6 79.3

55.8 81.0 42 South Dakota 58.9 83.0

68.7 84.8 43 Tennessee 72.5 87.0

63.0 82.5 44 Texas 66.5 84.5

68.9 86.2 45 Utah 72.7 88.4

65.4 84.9 46 Vermont 69.0 87.0

70.8 87.6 47 Virginia 74.6 89.8

97.8 100.5 48 Washington 103.2 103.0

89.8 95.5 49 West Virginia 94.8 97.9

102.3 101.3 50 Wisconsin 108.0 103.8

60.2 82.1 51 Wyoming 63.6 84.1

94.8 97.6 52 U.S. Average 100.0 100.0









Number Name

3 Office
# States Tax Rate Population Weight

1 Alabama 0.0825 4,802,740 1.54%

2 Alaska 0.0145 722,718 0.23%

3 Arizona 0.0815 6,482,505 2.08%

4 Arkansas 0.0835 2,937,979 0.94%

5 California 0.0820 37,691,912 12.10%

6 Colorado 0.0640 5,116,796 1.64%

7 Connecticut 0.0635 3,580,709 1.15%

8 Delaware - 907,135 0.29%

9 District of Columbia 0.0600 617,996 0.20%

10 Florida 0.0665 19,057,542 6.12%

11 Georgia 0.0690 9,815,210 3.15%

12 Hawaii 0.0440 1,374,810 0.44%

13 Idaho 0.0605 1,584,985 0.51%

14 Illinois 0.0810 12,869,257 4.13%

15 Indiana 0.0700 6,516,922 2.09%

16 Iowa 0.0685 3,062,309 0.98%

17 Kansas 0.0805 2,871,238 0.92%

18 Kentucky 0.0600 4,369,356 1.40%

19 Louisiana 0.0875 4,574,836 1.47%

20 Maine 0.0500 1,328,188 0.43%

21 Maryland 0.0600 5,828,289 1.87%

22 Massachusetts 0.0625 6,587,536 2.11%

23 Michigan 0.0600 9,876,187 3.17%

24 Minnesota 0.0720 5,344,861 1.72%

25 Mississippi 0.0700 2,978,512 0.96%

26 Missouri 0.0725 6,010,688 1.93%

27 Montana - 998,199 0.32%

28 Nebraska 0.0600 1,842,641 0.59%

29 Nevada 0.0785 2,723,322 0.87%

30 New Hampshire - 1,318,194 0.42%

31 New Jersey 0.0695 8,821,155 2.83%

32 New Mexico 0.0660 2,082,224 0.67%

33 New York 0.0845 19,465,197 6.25%

34 North Carolina 0.0685 9,656,401 3.10%

35 North Dakota 0.0585 683,932 0.22%

36 Ohio 0.0680 11,544,951 3.71%

37 Oklahoma 0.0820 3,791,508 1.22%

38 Oregon - 3,871,859 1.24%

39 Pennsylvania 0.0640 12,742,886 4.09%

40 Rhode Island 0.0700 1,051,302 0.34%

41 South Carolina 0.0715 4,679,230 1.50%

42 South Dakota 0.0550 824,082 0.26%

43 Tennessee 0.0945 6,403,353 2.06%

44 Texas 0.0800 25,674,681 8.24%
45 Utah 0.0670 2,817,222 0.90%

46 Vermont 0.0605 626,431 0.20%

47 Virginia 0.0500 8,096,604 2.60%

48 Washington 0.0880 6,830,038 2.19%

49 West Virginia 0.0605 1,855,364 0.60%

50 Wisconsin 0.0545 5,711,767 1.83%

51 Wyoming 0.0535 568,158 0.18%

52 United States 0.0711 311,591,917 100.00%

http://www.thestc.com/STrates.stm

Data last accessed 1/11/2012.

Sales Tax Clearinghouse (STC)


State Name

2011 U.S. Population, 

July 2011 Census 

Bureau Estimate

Alabama 4,802,740

Alaska 722,718

Arizona 6,482,505

Arkansas 2,937,979

California 37,691,912

Colorado 5,116,796

Connecticut 3,580,709

Delaware 907,135

District of Columbia 617,996

Florida 19,057,542

Georgia 9,815,210

Hawaii 1,374,810

Idaho 1,584,985

Illinois 12,869,257

Indiana 6,516,922

Iowa 3,062,309

Kansas 2,871,238

Kentucky 4,369,356

Louisiana 4,574,836

Maine 1,328,188

Maryland 5,828,289

Massachusetts 6,587,536

Michigan 9,876,187

Minnesota 5,344,861

Mississippi 2,978,512

Missouri 6,010,688

Montana 998,199

Nebraska 1,842,641

Nevada 2,723,322

New Hampshire 1,318,194

New Jersey 8,821,155

New Mexico 2,082,224

New York 19,465,197

North Carolina 9,656,401

North Dakota 683,932

Ohio 11,544,951

Oklahoma 3,791,508

Oregon 3,871,859

Pennsylvania 12,742,886

Rhode Island 1,051,302

South Carolina 4,679,230

South Dakota 824,082
Tennessee 6,403,353

Texas 25,674,681

Utah 2,817,222

Vermont 626,431

Virginia 8,096,604

Washington 6,830,038

West Virginia 1,855,364

Wisconsin 5,711,767

Wyoming 568,158

United States 311,591,917

Source Updated

Annual Population Estimates Last accessed 1/11/2012




Energy Use for Computer Room Air Conditioners, by Efficiency Level, State, and Equipment Class

Air Cooled 

<65 kBtu

Air Cooled 

65 -240 

kBtu

Air Cooled 

> 240 kBtu

Assumed Equipment Capacity (kBtu/h) => 36 132 288

Eff. Level Index Efficiency Level State

Air Cooled 

<65 kBtu

Air Cooled 

65 -240 

kBtu

Air Cooled 

> 240 kBtu

? PreASHRAE 1 Alabama 30442 104437 250102

2 Alaska 28254 97037 232030

3 Arizona 31377 107601 257830

4 Arkansas 30289 103921 248842

5 California 30192 103592 248038

6 Colorado 29273 100483 240447

7 Connecticut 29286 100529 240558

8 Delaware 29565 101473 242864

9 District of Columbia 29616 101644 243280

10 Florida 31474 107929 258632

11 Georgia 30450 104466 250174

12 Hawaii 31938 109499 262465

13 Idaho 29107 99923 239080

14 Illinois 29369 100809 241242

15 Indiana 29464 101129 242024

16 Iowa 29334 100690 240951

17 Kansas 29763 102141 244496

18 Kentucky 29750 102098 244390

19 Louisiana 30874 105898 253670

20 Maine 28809 98914 236614

21 Maryland 29679 101858 243804

22 Massachusetts 29203 100248 239873

23 Michigan 29127 99992 239247

24 Minnesota 29040 99696 238524

25 Mississippi 30562 104843 251094

26 Missouri 29767 102157 244534

27 Montana 28895 99206 237327

28 Nebraska 29437 101039 241804

29 Nevada 30281 103895 248779
30 New Hampshire 28996 99547 238159

31 New Jersey 29571 101493 242914

32 New Mexico 29919 102669 245785

33 New York 29443 101060 241855

34 North Carolina 30071 103184 247042

35 North Dakota 28944 99373 237734

36 Ohio 29328 100672 240907

37 Oklahoma 30229 103717 248345

38 Oregon 29242 100380 240195

39 Pennsylvania 29419 100978 241654

40 Rhode Island 29217 100294 239986

41 South Carolina 30368 104189 249497

42 South Dakota 29130 100002 239271

43 Tennessee 30146 103437 247660

44 Texas 30837 105775 253371

45 Utah 29470 101149 242073

46 Vermont 28990 99527 238112

47 Virginia 29873 102514 245405

48 Washington 29076 99818 238823

49 West Virginia 29442 101056 241845

50 Wisconsin 29023 99639 238386

51 Wyoming 28913 99266 237473

End 52 United States 29943 102751 245985

Eff. Level Index Efficiency Level State

Air Cooled 

<65 kBtu

Air Cooled 

65 -240 

kBtu

Air Cooled 

> 240 kBtu

1? ASHRAE Baseline 1 Alabama 27855 104437 250102

2 Alaska 25891 97037 232030

3 Arizona 28695 107601 257830

4 Arkansas 27718 103921 248842

5 California 27631 103592 248038

6 Colorado 26806 100483 240447

7 Connecticut 26818 100529 240558

8 Delaware 27069 101473 242864

9 District of Columbia 27114 101644 243280

10 Florida 28782 107929 258632

11 Georgia 27863 104466 250174

12 Hawaii 29199 109499 262465

13 Idaho 26657 99923 239080

14 Illinois 26892 100809 241242

15 Indiana 26977 101129 242024
16 Iowa 26861 100690 240951

17 Kansas 27246 102141 244496

18 Kentucky 27235 102098 244390

19 Louisiana 28243 105898 253670

20 Maine 26390 98914 236614

21 Maryland 27171 101858 243804

22 Massachusetts 26744 100248 239873

23 Michigan 26676 99992 239247

24 Minnesota 26597 99696 238524

25 Mississippi 27963 104843 251094

26 Missouri 27250 102157 244534

27 Montana 26467 99206 237327

28 Nebraska 26954 101039 241804

29 Nevada 27712 103895 248779

30 New Hampshire 26557 99547 238159

31 New Jersey 27074 101493 242914

32 New Mexico 27386 102669 245785

33 New York 26959 101060 241855

34 North Carolina 27523 103184 247042

35 North Dakota 26511 99373 237734

36 Ohio 26856 100672 240907

37 Oklahoma 27664 103717 248345

38 Oregon 26779 100380 240195

39 Pennsylvania 26937 100978 241654

40 Rhode Island 26756 100294 239986

41 South Carolina 27789 104189 249497

42 South Dakota 26678 100002 239271

43 Tennessee 27590 103437 247660

44 Texas 28211 105775 253371

45 Utah 26983 101149 242073

46 Vermont 26552 99527 238112

47 Virginia 27345 102514 245405

48 Washington 26630 99818 238823

49 West Virginia 26958 101056 241845

50 Wisconsin 26582 99639 238386

51 Wyoming 26483 99266 237473

End 52 United States 27408 102751 245985

Eff. Level Index Efficiency Level State

Air Cooled 

<65 kBtu

Air Cooled 

65 -240 

kBtu

Air Cooled 

> 240 kBtu

1 Level 1 1 Alabama 25700 94135 222949
2 Alaska 23923 87627 207228

3 Arizona 26460 96918 229671

4 Arkansas 25576 93681 221852

5 California 25497 93392 221153

6 Colorado 24751 90658 214550

7 Connecticut 24761 90698 214646

8 Delaware 24988 91529 216653

9 District of Columbia 25029 91679 217015

10 Florida 26539 97206 230368

11 Georgia 25707 94161 223011

12 Hawaii 26916 98587 233703

13 Idaho 24616 90166 213361

14 Illinois 24829 90944 215241

15 Indiana 24906 91226 215922

16 Iowa 24800 90840 214989

17 Kansas 25149 92116 218072

18 Kentucky 25138 92078 217980

19 Louisiana 26051 95420 226052

20 Maine 24374 89278 211216

21 Maryland 25081 91867 217470

22 Massachusetts 24694 90452 214051

23 Michigan 24633 90226 213506

24 Minnesota 24561 89966 212878

25 Mississippi 25798 94492 223811

26 Missouri 25152 92130 218105

27 Montana 24444 89535 211836

28 Nebraska 24884 91147 215731

29 Nevada 25570 93659 221798

30 New Hampshire 24526 89835 212560

31 New Jersey 24993 91547 216696

32 New Mexico 25275 92580 219193

33 New York 24889 91165 215775

34 North Carolina 25399 93033 220286

35 North Dakota 24484 89681 212191

36 Ohio 24796 90824 214950

37 Oklahoma 25527 93502 221420

38 Oregon 24726 90568 214331

39 Pennsylvania 24869 91093 215600

40 Rhode Island 24705 90492 214149

41 South Carolina 25640 93917 222422

42 South Dakota 24635 90235 213527

43 Tennessee 25460 93256 220824

44 Texas 26021 95312 225792

45 Utah 24910 91244 215964

46 Vermont 24521 89817 212519

47 Virginia 25238 92444 218863

48 Washington 24591 90073 213137
49 West Virginia 24888 91162 215766

50 Wisconsin 24548 89916 212757

51 Wyoming 24458 89588 211964

End 52 United States 25295 92652 219367

Eff. Level Index Efficiency Level State

Air Cooled 

<65 kBtu

Air Cooled 

65 -240 

kBtu

Air Cooled 

> 240 kBtu

2 Level 2 1 Alabama 23876 85814 201452

2 Alaska 22257 80027 187594

3 Arizona 24569 88289 207378

4 Arkansas 23763 85411 200486

5 California 23691 85153 199869

6 Colorado 23011 82723 194048

7 Connecticut 23021 82758 194133

8 Delaware 23228 83497 195902

9 District of Columbia 23265 83630 196221

10 Florida 24641 88546 207993

11 Georgia 23883 85837 201507

12 Hawaii 24984 89773 210932

13 Idaho 22889 82285 193000

14 Illinois 23082 82977 194658

15 Indiana 23153 83228 195258

16 Iowa 23056 82884 194435

17 Kansas 23374 84019 197153

18 Kentucky 23365 83985 197072

19 Louisiana 24196 86957 204188

20 Maine 22668 81495 191109

21 Maryland 23312 83798 196623

22 Massachusetts 22960 82539 193609

23 Michigan 22904 82338 193128

24 Minnesota 22839 82107 192574

25 Mississippi 23965 86132 202212

26 Missouri 23377 84031 197182

27 Montana 22732 81724 191656

28 Nebraska 23133 83157 195089

29 Nevada 23758 85391 200438

30 New Hampshire 22806 81990 192294

31 New Jersey 23232 83513 195940

32 New Mexico 23490 84432 198141

33 New York 23137 83174 195128

34 North Carolina 23602 84834 199105
35 North Dakota 22768 81854 191968

36 Ohio 23052 82870 194401

37 Oklahoma 23719 85252 200105

38 Oregon 22989 82642 193856

39 Pennsylvania 23119 83109 194974

40 Rhode Island 22970 82575 193695

41 South Carolina 23822 85620 200988

42 South Dakota 22906 82346 193147

43 Tennessee 23658 85032 199579

44 Texas 24169 86861 203959

45 Utah 23157 83243 195295

46 Vermont 22802 81975 192258

47 Virginia 23456 84310 197851

48 Washington 22866 82203 192803

49 West Virginia 23137 83170 195121

50 Wisconsin 22827 82063 192468

51 Wyoming 22745 81771 191768

End 52 United States 23507 84496 198295

Eff. Level Index Efficiency Level State

Air Cooled 

<65 kBtu

Air Cooled 

65 -240 

kBtu

Air Cooled 

> 240 kBtu

3 Level 3 1 Alabama 22313 78954 184012

2 Alaska 20829 73761 171664

3 Arizona 22948 81174 189292

4 Arkansas 22210 78591 183150

5 California 22144 78360 182601

6 Colorado 21520 76179 177415

7 Connecticut 21530 76211 177491

8 Delaware 21719 76874 179067

9 District of Columbia 21753 76993 179351

10 Florida 23013 81404 189839

11 Georgia 22319 78974 184061

12 Hawaii 23328 82506 192458

13 Idaho 21408 75786 176481

14 Illinois 21586 76408 177958

15 Indiana 21650 76633 178493

16 Iowa 21562 76324 177760

17 Kansas 21853 77343 180181

18 Kentucky 21844 77312 180109

19 Louisiana 22606 79979 186449

20 Maine 21206 75078 174796
21 Maryland 21796 77144 179709

22 Massachusetts 21473 76015 177023

23 Michigan 21422 75835 176595

24 Minnesota 21363 75627 176101

25 Mississippi 22395 79238 184689

26 Missouri 21856 77354 180207

27 Montana 21264 75283 175283

28 Nebraska 21632 76569 178342

29 Nevada 22205 78573 183108

30 New Hampshire 21333 75522 175852

31 New Jersey 21723 76888 179100

32 New Mexico 21959 77713 181062

33 New York 21636 76584 178377

34 North Carolina 22062 78074 181921

35 North Dakota 21298 75400 175562

36 Ohio 21558 76311 177729

37 Oklahoma 22169 78449 182811

38 Oregon 21500 76107 177243

39 Pennsylvania 21620 76526 178240

40 Rhode Island 21483 76047 177100

41 South Carolina 22263 78780 183598

42 South Dakota 21424 75842 176612

43 Tennessee 22113 78252 182343

44 Texas 22582 79893 186245

45 Utah 21654 76646 178526

46 Vermont 21329 75508 175820

47 Virginia 21928 77604 180803

48 Washington 21387 75713 176305

49 West Virginia 21635 76581 178370

50 Wisconsin 21351 75587 176007

51 Wyoming 21276 75325 175384

End 52 United States 21975 77770 181199

Eff. Level Index Efficiency Level State

Air Cooled 

<65 kBtu

Air Cooled 

65 -240 

kBtu

Air Cooled 

> 240 kBtu

4 Level 4 1 Alabama 20958 73199 169578

2 Alaska 19592 68505 158481

3 Arizona 21543 75207 174323

4 Arkansas 20863 72872 168804

5 California 20802 72663 168311

6 Colorado 20228 70691 163649
7 Connecticut 20237 70720 163717 8 Delaware 20411 71319 165134 9 District of Columbia 20443 71427 165389

10 Florida 21603 75415 174815

11 Georgia 20964 73218 169622

12 Hawaii 21893 76410 177169

13 Idaho 20125 70336 162810

14 Illinois 20289 70898 164138

15 Indiana 20348 71101 164618

16 Iowa 20267 70822 163959

17 Kansas 20535 71743 166136

18 Kentucky 20527 71716 166071

19 Louisiana 21228 74126 171769

20 Maine 19939 69696 161296

21 Maryland 20482 71563 165711

22 Massachusetts 20185 70542 163297

23 Michigan 20138 70380 162913

24 Minnesota 20083 70192 162469

25 Mississippi 21033 73457 170187

26 Missouri 20537 71753 166159

27 Montana 19993 69881 161734

28 Nebraska 20331 71044 164483

29 Nevada 20858 72856 168766

30 New Hampshire 20055 70097 162245

31 New Jersey 20415 71332 165164

32 New Mexico 20632 72078 166927

33 New York 20335 71057 164514

34 North Carolina 20727 72404 167699

35 North Dakota 20023 69987 161984

36 Ohio 20263 70811 163932

37 Oklahoma 20826 72743 168499

38 Oregon 20209 70626 163495

39 Pennsylvania 20320 71005 164391

40 Rhode Island 20194 70572 163366

41 South Carolina 20913 73042 169206

42 South Dakota 20140 70386 162928

43 Tennessee 20774 72565 168079

44 Texas 21206 74048 171585

45 Utah 20351 71114 164648

46 Vermont 20052 70085 162216

47 Virginia 20603 71979 166694

48 Washington 20106 70269 162652

49 West Virginia 20334 71055 164508

50 Wisconsin 20073 70156 162384

51 Wyoming 20004 69919 161824

End 52 United States 20647 72130 167050
Eff. Level Index Efficiency Level State

Air Cooled 

<65 kBtu

Air Cooled 

65 -240 

kBtu

Air Cooled 

> 240 kBtu

5 Level 5 1 Alabama

2 Alaska

3 Arizona

4 Arkansas

5 California

6 Colorado

7 Connecticut

8 Delaware

9 District of Columbia

10 Florida

11 Georgia

12 Hawaii

13 Idaho

14 Illinois

15 Indiana

16 Iowa

17 Kansas

18 Kentucky

19 Louisiana

20 Maine

21 Maryland

22 Massachusetts

23 Michigan

24 Minnesota

25 Mississippi

26 Missouri

27 Montana

28 Nebraska

29 Nevada

30 New Hampshire

31 New Jersey

32 New Mexico

33 New York

34 North Carolina

35 North Dakota

36 Ohio

37 Oklahoma

38 Oregon
39 Pennsylvania

40 Rhode Island

41 South Carolina

42 South Dakota

43 Tennessee

44 Texas

45 Utah

46 Vermont

47 Virginia

48 Washington

49 West Virginia

50 Wisconsin

51 Wyoming

End 52 United States

Eff. Level Index Efficiency Level State

Air Cooled 

<65 kBtu

Air Cooled 

65 -240 

kBtu

Air Cooled 

> 240 kBtu

6 Level 6 1 Alabama

2 Alaska

3 Arizona

4 Arkansas

5 California

6 Colorado

7 Connecticut

8 Delaware

9 District of Columbia

10 Florida

11 Georgia

12 Hawaii

13 Idaho

14 Illinois

15 Indiana

16 Iowa

17 Kansas

18 Kentucky

19 Louisiana

20 Maine

21 Maryland

22 Massachusetts

23 Michigan

24 Minnesota
25 Mississippi

26 Missouri

27 Montana

28 Nebraska

29 Nevada

30 New Hampshire

31 New Jersey

32 New Mexico

33 New York

34 North Carolina

35 North Dakota

36 Ohio

37 Oklahoma

38 Oregon

39 Pennsylvania

40 Rhode Island

41 South Carolina

42 South Dakota

43 Tennessee

44 Texas

45 Utah

46 Vermont

47 Virginia

48 Washington

49 West Virginia

50 Wisconsin

51 Wyoming

End 52 United States 0 0 0

Eff. Level Index Efficiency Level State

Air Cooled 

<65 kBtu

Air Cooled 

65 -240 

kBtu

Air Cooled 

> 240 kBtu

7 Level 7 1 Alabama 30442 104437 250102

2 Alaska 28254 97037 232030

3 Arizona 31377 107601 257830

4 Arkansas 30289 103921 248842

5 California 30192 103592 248038

6 Colorado 29273 100483 240447

7 Connecticut 29286 100529 240558

8 Delaware 29565 101473 242864

9 District of Columbia 29616 101644 243280

10 Florida 31474 107929 258632
11 Georgia 30450 104466 250174

12 Hawaii 31938 109499 262465

13 Idaho 29107 99923 239080

14 Illinois 29369 100809 241242

15 Indiana 29464 101129 242024

16 Iowa 29334 100690 240951

17 Kansas 29763 102141 244496

18 Kentucky 29750 102098 244390

19 Louisiana 30874 105898 253670

20 Maine 28809 98914 236614

21 Maryland 29679 101858 243804

22 Massachusetts 29203 100248 239873

23 Michigan 29127 99992 239247

24 Minnesota 29040 99696 238524

25 Mississippi 30562 104843 251094

26 Missouri 29767 102157 244534

27 Montana 28895 99206 237327

28 Nebraska 29437 101039 241804

29 Nevada 30281 103895 248779

30 New Hampshire 28996 99547 238159

31 New Jersey 29571 101493 242914

32 New Mexico 29919 102669 245785

33 New York 29443 101060 241855

34 North Carolina 30071 103184 247042

35 North Dakota 28944 99373 237734

36 Ohio 29328 100672 240907

37 Oklahoma 30229 103717 248345

38 Oregon 29242 100380 240195

39 Pennsylvania 29419 100978 241654

40 Rhode Island 29217 100294 239986

41 South Carolina 30368 104189 249497

42 South Dakota 29130 100002 239271

43 Tennessee 30146 103437 247660

44 Texas 30837 105775 253371

45 Utah 29470 101149 242073

46 Vermont 28990 99527 238112

47 Virginia 29873 102514 245405

48 Washington 29076 99818 238823

49 West Virginia 29442 101056 241845

50 Wisconsin 29023 99639 238386

51 Wyoming 28913 99266 237473

End 52 United States 29943 102751 245985
Water 

Cooled 

<65 kBtu

Water 

Cooled 65 -

240 kBtu

Water 

Cooled > 

240 kBtu

Water 

Cooled w/ 

FE <65 

kBtu

Water 

Cooled w/ 

FE 65 -240 

kBtu

Water 

Cooled w/ 

FE > 240 

kBtu

Glycol 

Cooled 

<65 kBtu

Glycol 

Cooled 65 -

240 kBtu

Glycol 

Cooled > 

240 kBtu

36 132 288 36 132 288 36 132 288

Water 

Cooled 

<65 kBtu

Water 

Cooled 65 -

240 kBtu

Water 

Cooled > 

240 kBtu

Water 

Cooled w/ 

FE <65 

kBtu

Water 

Cooled w/ 

FE 65 -240 

kBtu

Water 

Cooled w/ 

FE > 240 

kBtu

Glycol 

Cooled 

<65 kBtu

Glycol 

Cooled 65 -

240 kBtu

Glycol 

Cooled > 

240 kBtu

26888 100475 228495 19294 72135 163645 26988 112994 252592

26010 97181 220932 7146 26493 58778 25442 106330 237622

26658 99613 226515 16843 62933 142509 27734 116208 259812

26819 100216 227901 18310 68437 155148 26895 112592 251688

26663 99629 226552 17732 66293 150238 26782 112106 250597

26149 97701 222126 10374 38619 86638 26183 109526 244801

26405 98663 224334 13797 51479 116182 26188 109547 244850

26518 99085 225303 14809 55280 124916 26386 110399 246763

26541 99173 225505 15219 56822 128460 26427 110576 247161

27398 102390 232891 25288 94655 215388 27678 115967 259269

26869 100405 228334 19225 71877 163053 26996 113030 252672

27515 102829 233900 28288 105920 241265 27977 117259 262171

26113 97566 221816 8886 33032 73801 26087 109110 243866

26441 98799 224647 14266 53241 120231 26230 109727 245254

26481 98949 224991 14587 54447 123003 26293 109999 245865

26410 98682 224378 13705 51130 115380 26194 109572 244905

26558 99236 225650 15564 58119 131439 26517 110965 248035

26604 99411 226051 16236 60643 137238 26504 110908 247906

27136 101406 230633 21932 82047 186419 27284 114271 255461

26246 98065 222962 11465 42713 96042 25836 108027 241435

26542 99176 225513 15220 56825 128467 26467 110749 247548

26367 98519 224004 13247 49413 111438 26134 109312 244320

26355 98473 223899 13216 49292 111157 26057 108983 243581

26298 98260 223410 12397 46217 104091 25971 108609 242742

26953 100720 229057 19964 74655 169436 27076 113374 253446

26572 99288 225769 15734 58755 132901 26517 110965 248033

26091 97486 221632 9049 33641 75198 25918 108381 242229

26414 98695 224409 13785 51430 116069 26273 109911 245667

26282 98202 223276 11500 42852 96367 26949 112826 252214

Equipment Sensible Capacity (kBtu/h)

PreASHRAE
26295 98248 223382 12603 46993 105876 25955 108540 242587

26500 99017 225148 14888 55577 125600 26387 110405 246776

26308 98300 223502 12910 48145 108524 26651 111543 249332

26462 98876 224823 14287 53322 120419 26299 110022 245917

26730 99881 227131 17600 65769 149016 26737 111913 250163

26218 97960 222720 11461 42702 96016 25896 108287 242018

26426 98742 224516 14135 52746 119094 26202 109606 244980

26726 99869 227103 17303 64651 146448 26859 112439 251346

26335 98398 223727 11940 44514 100189 26213 109652 245084

26449 98828 224713 14384 53682 121244 26277 109930 245710

26384 98583 224152 13355 49816 112361 26143 109351 244408

26856 100357 228224 19115 71464 162103 26940 112789 252130

26291 98234 223349 12335 45985 103558 26048 108941 243487

26739 99916 227212 17580 65694 148846 26790 112140 250672

27004 100912 229497 20491 76633 173981 27279 114250 255412

26189 97852 222473 10407 38746 86930 26348 110237 246398

26282 98202 223277 12212 45523 102497 25955 108542 242592

26640 99546 226362 16425 61356 138877 26605 111342 248880

26260 98120 223087 10518 39174 87922 26096 109151 243959

26469 98902 224883 14567 54372 122830 26289 109980 245822

26327 98370 223661 12862 47961 108099 25976 108634 242798

26058 97359 221341 8543 31737 70823 25924 108410 242294

26631 99512 226283 16403 61274 138691 26640 111496 249226

Water 

Cooled 

<65 kBtu

Water 

Cooled 65 -

240 kBtu

Water 

Cooled > 

240 kBtu

Water 

Cooled w/ 

FE <65 

kBtu

Water 

Cooled w/ 

FE 65 -240 

kBtu

Water 

Cooled w/ 

FE > 240 

kBtu

Glycol 

Cooled 

<65 kBtu

Glycol 

Cooled 65 -

240 kBtu

Glycol 

Cooled > 

240 kBtu

24959 92992 210716 18048 67290 152108 24985 103177 230086

24159 90000 203871 7015 25981 57557 23581 97209 216712

24749 92209 208924 15821 58962 133051 25662 106056 236537

24896 92757 210178 17155 63943 144447 24900 102817 229279

24753 92224 208958 16630 62002 140020 24798 102382 228305

24285 90473 204952 9946 36956 82676 24254 100071 223126

24519 91346 206950 13056 48595 109314 24259 100091 223170

24621 91730 207827 13974 52035 117188 24439 100854 224879

24643 91810 208010 14347 53431 120384 24476 101012 225235

25424 94732 214694 23492 87672 198761 25612 105840 236052

24942 92929 210570 17985 67056 151574 24993 103210 230158

25530 95130 215606 26217 97867 222092 25884 106996 238645

24253 90350 204672 8596 31899 71102 24167 99699 222291

24552 91470 207233 13482 50190 112965 24297 100252 223531

24588 91606 207544 13773 51281 115464 24354 100496 224077

ASHRAE Baseline
24523 91364 206990 12972 48279 108591 24264 100113 223219

24658 91867 208141 14661 54604 123070 24558 101361 226015

24700 92026 208504 15270 56888 128299 24546 101309 225900

25185 93838 212650 20444 76261 172642 25254 104321 232649

24374 90804 205709 10937 40661 91155 23939 98729 220119

24643 91813 208017 14348 53433 120390 24512 101167 225581

24484 91216 206651 12556 46725 105036 24209 99880 222697

24473 91174 206556 12527 46615 104783 24140 99585 222036

24421 90981 206114 11784 43832 98412 24061 99250 221286

25018 93215 211224 18657 69571 157329 25065 103518 230850

24670 91914 208249 14814 55180 124388 24558 101360 226014

24233 90277 204505 8743 32450 72362 24013 99046 220828

24527 91376 207018 13044 48550 109212 24336 100416 223899

24407 90928 205993 10969 40787 91448 24950 103027 229749

24418 90970 206088 11971 44535 100022 24047 99189 221148

24605 91668 207687 14046 52304 117806 24440 100859 224890

24431 91017 206197 12249 45577 102409 24679 101878 227174

24570 91540 207393 13501 50263 113134 24359 100516 224123

24814 92453 209481 16509 61528 138918 24757 102209 227917

24348 90708 205489 10934 40651 91132 23993 98962 220639

24538 91418 207115 13362 49742 111940 24271 100143 223286

24811 92442 209456 16239 60516 136602 24868 102681 228973

24454 91106 206400 11369 42291 94894 24281 100184 223379

24559 91496 207293 13588 50589 113878 24340 100434 223938

24499 91274 206785 12654 47089 105868 24218 99915 222775

24930 92885 210470 17886 66682 150718 24942 102993 229674

24415 90957 206059 11728 43622 97932 24131 99547 221952

24823 92485 209554 16491 61461 138765 24805 102412 228372

25065 93389 211623 19135 71361 161427 25250 104302 232606

24322 90610 205266 9977 37071 82940 24404 100708 224553

24407 90928 205994 11616 43204 96975 24047 99191 221152

24733 92149 208785 15443 57534 129776 24637 101698 226770

24387 90853 205822 10077 37458 83834 24176 99736 222374

24577 91564 207447 13755 51213 115308 24350 100478 224038

24448 91080 206341 12206 45411 102026 24067 99273 221337

24202 90162 204242 8283 30727 68417 24019 99072 220886

24725 92117 208714 15422 57460 129609 24670 101836 227079

Water 

Cooled 

<65 kBtu

Water 

Cooled 65 -

240 kBtu

Water 

Cooled > 

240 kBtu

Water 

Cooled w/ 

FE <65 

kBtu

Water 

Cooled w/ 

FE 65 -240 

kBtu

Water 

Cooled w/ 

FE > 240 

kBtu

Glycol 

Cooled 

<65 kBtu

Glycol 

Cooled 65 -

240 kBtu

Glycol 

Cooled > 

240 kBtu

23305 86618 195671 16983 63176 142381 23279 95031 211495

Efficiency Level 1
22572 83884 189435 6903 25546 56528 21996 89641 199439

23113 85902 194039 14949 55590 125077 23898 97631 217310

23247 86403 195181 16167 60127 135424 23202 94706 210767

23117 85916 194070 15687 58359 131405 23108 94313 209889

22688 84316 190420 9581 35543 79336 22611 92226 205221

22902 85114 192240 12422 46146 103523 22616 92244 205260

22996 85464 193040 13261 49279 110673 22780 92933 206801

23015 85537 193206 13602 50551 113575 22814 93076 207121

23731 88207 199296 21957 81743 184742 23852 97436 216873

23289 86560 195539 16926 62963 141896 23286 95061 211560

23829 88572 200127 24446 91030 205927 24100 98481 219210

22658 84204 190165 8347 30937 68826 22531 91889 204468

22932 85227 192499 12811 47599 106838 22650 92389 205586

22965 85351 192782 13077 48593 109108 22703 92609 206078

22906 85130 192277 12345 45858 102867 22620 92264 205305

23029 85589 193325 13888 51620 116014 22889 93391 207825

23068 85735 193656 14445 53701 120761 22878 93344 207721

23512 87391 197434 19172 71348 161025 23525 96065 213805

22769 84618 191109 10486 38919 87035 22323 91014 202510

23016 85540 193212 13602 50554 113581 22847 93215 207433

22870 84994 191968 11965 44443 99639 22570 92053 204834

22860 84957 191882 11939 44343 99409 22507 91787 204238

22812 84780 191479 11260 41807 93624 22435 91485 203562

23359 86821 196135 17539 65254 147121 23352 95339 212183

23041 85633 193424 14029 52145 117211 22888 93390 207824

22640 84137 190013 8482 31439 69970 22391 91300 203149

22909 85141 192302 12411 46105 103431 22686 92538 205918

22799 84731 191368 10515 39034 87301 23247 94896 211191

22810 84770 191455 11431 42447 95086 22422 91429 203438

22981 85408 192912 13327 49525 111234 22781 92937 206811

22821 84813 191554 11685 43397 97253 23000 93858 208870

22949 85291 192644 12829 47665 106992 22707 92628 206119

23173 86125 194547 15577 57927 130404 23071 94157 209539

22745 84530 190910 10484 38910 87013 22373 91224 202979

22919 85180 192391 12702 47191 105908 22627 92291 205365

23170 86115 194524 15331 57006 128301 23172 94583 210491

22843 84894 191740 10881 40403 90430 22636 92328 205449

22939 85251 192553 12909 47962 107668 22689 92553 205952

22884 85048 192090 12055 44774 100395 22578 92085 204905

23279 86520 195448 16835 62623 141118 23240 94865 211123

22806 84758 191429 11208 41616 93188 22499 91753 204163

23181 86154 194613 15561 57866 130265 23115 94340 209949

23402 86980 196498 17976 66885 150842 23521 96047 213767

22722 84441 190706 9609 35648 79575 22748 92801 206507

22799 84732 191369 11106 41235 92320 22422 91431 203442

23098 85847 193913 14603 54289 122103 22961 93695 208506

22781 84663 191213 9701 36001 80387 22539 91923 204543
22955 85312 192693 13061 48531 108966 22699 92594 206043

22837 84871 191686 11646 43246 96906 22440 91505 203608

22612 84032 189773 8062 29869 66389 22397 91323 203202

23091 85819 193848 14584 54221 121951 22991 93820 208784

Water 

Cooled 

<65 kBtu

Water 

Cooled 65 -

240 kBtu

Water 

Cooled > 

240 kBtu

Water 

Cooled w/ 

FE <65 

kBtu

Water 

Cooled w/ 

FE 65 -240 

kBtu

Water 

Cooled w/ 

FE > 240 

kBtu

Glycol 

Cooled 

<65 kBtu

Glycol 

Cooled 65 -

240 kBtu

Glycol 

Cooled > 

240 kBtu

21872 81123 182776 16063 59639 134068 21808 88163 195878

21197 78611 177062 6806 25172 55648 20630 83260 184930

21695 80466 181280 14195 52691 118263 22377 90529 201159

21819 80926 182327 15313 56847 127714 21737 87868 195217

21698 80478 181309 14873 55228 124042 21651 87510 194420

21304 79008 177964 9265 34329 76481 21195 85611 190180

21500 79741 179632 11874 44041 98575 21199 85627 190216

21587 80063 180365 12645 46911 105106 21350 86254 191615

21605 80130 180517 12958 48076 107756 21381 86385 191906

22264 82583 186098 20630 76646 172762 22334 90351 200762

21857 81070 182655 16010 59445 133625 21815 88190 195937

22354 82918 186860 22916 85153 192113 22563 91301 202884

21276 78905 177730 8132 30110 66882 21121 85305 189496

21528 79845 179869 12232 45371 101603 21231 85760 190512

21559 79959 180129 12476 46282 103676 21279 85960 190958

21504 79756 179666 11804 43777 97975 21203 85646 190256

21618 80178 180626 13221 49055 109984 21450 86671 192545

21654 80311 180930 13732 50961 114321 21439 86629 192451

22063 81833 184391 18073 67125 151099 22034 89103 197976

21378 79285 178596 10097 37421 83514 20930 84509 187719

21606 80133 180523 12958 48078 107762 21411 86512 192190

21471 79631 179383 11455 42481 95027 21157 85454 189829

21462 79596 179304 11431 42389 94817 21099 85212 189288

21418 79434 178935 10807 40067 89533 21033 84937 188674

21922 81310 183201 16574 61543 138398 21876 88443 196503

21629 80218 180717 13350 49536 111077 21450 86670 192544

21259 78844 177591 8256 30570 67927 20992 84769 188299

21507 79766 179689 11864 44004 98490 21263 85895 190813

21406 79390 178833 10123 37526 83757 21779 88040 195602

21416 79425 178913 10964 40653 90868 21021 84886 188561

21573 80011 180247 12705 47136 105618 21351 86258 191625

21426 79465 179004 11198 41523 92848 21552 87096 193494

21544 79904 180002 12248 45433 101743 21283 85977 190996

21750 80670 181746 14772 54832 123128 21617 87368 194102

Efficiency Level 2
21357 79205 178413 10094 37413 83494 20976 84700 188145

21517 79802 179770 12131 44998 100753 21209 85670 190312

21748 80661 181725 14545 53988 121208 21710 87755 194967

21446 79539 179174 10459 38781 86615 21217 85704 190387

21534 79867 179919 12321 45704 102360 21267 85909 190845

21484 79680 179495 11537 42785 95717 21164 85483 189893

21848 81033 182571 15926 59133 132915 21772 88012 195541

21413 79414 178888 10760 39891 89135 21092 85181 189219

21757 80697 181807 14757 54776 123001 21657 87535 194474

21961 81456 183534 16975 63037 141797 22031 89087 197941

21334 79123 178226 9291 34425 76700 21321 86135 191348

21406 79390 178834 10666 39543 88341 21021 84888 188565

21681 80415 181165 13877 51499 115546 21516 86948 193164

21389 79327 178691 9375 34749 77442 21129 85336 189564

21550 79923 180047 12461 46225 103546 21275 85946 190927

21440 79518 179124 11161 41384 92530 21037 84955 188716

21233 78747 177371 7870 29132 64655 20998 84790 188347

21674 80388 181105 13859 51437 115407 21543 87061 193417

Water 

Cooled 

<65 kBtu

Water 

Cooled 65 -

240 kBtu

Water 

Cooled > 

240 kBtu

Water 

Cooled w/ 

FE <65 

kBtu

Water 

Cooled w/ 

FE 65 -240 

kBtu

Water 

Cooled w/ 

FE > 240 

kBtu

Glycol 

Cooled 

<65 kBtu

Glycol 

Cooled 65 -

240 kBtu

Glycol 

Cooled > 

240 kBtu

20618 76337 171601 15259 56567 126883 20528 82294 182575

19994 74019 166338 6721 24848 54887 19440 77807 172570

20454 75730 170223 13536 50172 112372 21052 84459 187401

20569 76155 171187 14568 53997 121049 20462 82024 181971

20457 75742 170249 14162 52507 117678 20383 81697 181242

20092 74385 167169 8990 33275 74014 19961 79959 177368

20274 75061 168705 11396 42212 94297 19965 79974 177401

20354 75359 169380 12107 44853 100293 20104 80547 178679

20371 75420 169520 12395 45925 102727 20133 80667 178945

20981 77685 174659 19472 72218 162406 21013 84296 187038

20604 76288 171489 15211 56388 126476 20533 82319 182629

21064 77994 175361 21580 80046 180172 21224 85166 188977

20067 74290 166954 7944 29392 65201 19893 79679 176743

20300 75157 168923 11726 43436 97077 19994 80095 177671

20329 75263 169162 11951 44275 98980 20039 80278 178079

20278 75075 168736 11331 41969 93747 19969 79990 177438

20383 75465 169621 12638 46826 104772 20196 80928 179529

20416 75588 169900 13110 48580 108753 20187 80890 179443

20794 76992 173088 17113 63455 142518 20736 83154 184492

20161 74641 167751 9756 36120 80470 19717 78950 175119

Efficiency Level 3
20372 75423 169526 12396 45927 102731 20161 80783 179204

20247 74960 168475 11009 40776 91040 19926 79815 177047

20238 74928 168403 10987 40692 90847 19873 79593 176553

20198 74778 168063 10412 38555 85996 19812 79342 175992

20664 76509 171992 15730 58318 130858 20590 82551 183146

20393 75502 169704 12757 47268 105776 20196 80928 179528

20051 74233 166825 8059 29815 66160 19774 79188 175649

20281 75084 168757 11387 42178 94220 20024 80219 177947

20187 74737 167969 9781 36217 80693 20500 82181 182323

20196 74770 168043 10557 39094 87222 19800 79295 175888

20342 75311 169272 12162 45060 100763 20105 80551 178688

20206 74806 168126 10772 39895 89040 20291 81317 180397

20315 75211 169046 11740 43493 97206 20042 80294 178114

20505 75919 170651 14069 52142 116839 20351 81566 180952

20141 74567 167582 9754 36112 80452 19759 79125 175508

20289 75117 168832 11633 43092 96297 19974 80013 177488

20503 75910 170632 13860 51366 115076 20437 81921 181742

20224 74875 168283 10090 37371 83317 19982 80044 177557

20306 75178 168969 11808 43743 97773 20027 80231 177975

20259 75006 168578 11085 41056 91674 19933 79841 177106

20595 76254 171412 15133 56100 125824 20494 82156 182267

20193 74760 168020 10368 38393 85631 19866 79565 176490

20512 75944 170708 14055 52091 116722 20388 81719 181292

20700 76644 172298 16100 59693 133979 20733 83140 184460

20121 74491 167411 9013 33363 74215 20077 80438 178435

20187 74738 167970 10282 38072 84902 19801 79297 175892

20442 75683 170116 13243 49076 109878 20258 81182 180094

20172 74679 167838 9091 33660 74896 19900 79707 176805

20320 75230 169087 11937 44222 98861 20036 80265 178050

20219 74855 168237 10738 39767 88748 19816 79359 176029

20027 74144 166623 7703 28492 63157 19779 79208 175693

20435 75659 170062 13227 49019 109751 20283 81286 180326

Water 

Cooled 

<65 kBtu

Water 

Cooled 65 -

240 kBtu

Water 

Cooled > 

240 kBtu

Water 

Cooled w/ 

FE <65 

kBtu

Water 

Cooled w/ 

FE 65 -240 

kBtu

Water 

Cooled w/ 

FE > 240 

kBtu

Glycol 

Cooled 

<65 kBtu

Glycol 

Cooled 65 -

240 kBtu

Glycol 

Cooled > 

240 kBtu

19511 72131 161822 14551 53872 120610 19402 77221 171107

18932 69983 156955 6647 24563 54223 18394 73094 161915

19360 71569 160548 12956 47963 107230 19888 79212 175540

19466 71962 161439 13911 51498 115231 19341 76972 170552

19362 71579 160572 13535 50121 112123 19268 76671 169882

19023 70322 157723 8747 32349 71860 18877 75073 166323

Efficiency Level 4
19192 70949 159144 10975 40608 90563 18880 75086 166353

19267 71225 159768 11633 43048 96092 19009 75614 167528

19282 71282 159898 11900 44039 98336 19036 75724 167772

19848 73380 164651 18452 68334 153366 19852 79062 175207

19499 72085 161718 14507 53707 120235 19407 77243 171156

19925 73666 165300 20404 75568 169747 20047 79863 176989

19000 70234 157524 7779 28762 63733 18814 74815 165749

19216 71038 159346 11280 41739 93126 18908 75198 166601

19243 71136 159567 11489 42514 94881 18949 75366 166976

19196 70962 159173 10915 40384 90055 18884 75102 166387

19293 71323 159991 12125 44872 100222 19095 75965 168309

19324 71437 160249 12562 46492 103893 19086 75929 168229

19675 72738 163197 16268 60238 135027 19595 78012 172868

19087 70560 158261 9457 34979 77813 18651 74145 164256

19283 71284 159903 11901 44041 98340 19062 75831 168010

19167 70855 158932 10617 39281 87560 18845 74941 166028

19159 70826 158864 10596 39203 87382 18795 74737 165574

19122 70687 158550 10064 37229 82908 18739 74505 165059

19554 72291 162183 14988 55491 124276 19459 77457 171631

19302 71357 160068 12235 45280 101147 19095 75964 168308

18986 70182 157405 7885 29153 64618 18704 74364 164744

19198 70970 159192 10966 40576 90492 18936 75312 166855

19111 70649 158463 9480 35068 78019 19376 77117 170875

19120 70679 158531 10198 37727 84039 18728 74463 164963

19255 71180 159668 11684 43239 96525 19010 75618 167536

19129 70713 158609 10397 38467 85715 19182 76322 169105

19230 71088 159459 11294 41791 93245 18952 75381 167008

19407 71744 160944 13449 49784 111349 19238 76552 169615

19069 70491 158106 9455 34971 77797 18690 74306 164614

19206 71001 159262 11194 41421 92407 18889 75123 166433

19405 71736 160926 13256 49066 109723 19318 76878 170342

19146 70777 158753 9766 36135 80438 18896 75151 166497

19222 71057 159388 11356 42022 93768 18938 75324 166881

19179 70897 159027 10687 39540 88144 18851 74965 166082

19490 72054 161647 14435 53441 119634 19371 77094 170823

19117 70669 158511 10023 37079 82572 18789 74711 165516

19413 71767 160996 13436 49736 111241 19273 76692 169928

19588 72416 162467 15330 56761 127153 19592 77999 172839

19050 70421 157947 8769 32431 72045 18985 75513 167304

19112 70649 158464 9943 36783 81900 18728 74464 164967

19348 71525 160449 12685 46950 104930 19152 76198 168828

19097 70595 158342 8841 32706 72673 18821 74841 165806

19235 71105 159498 11475 42465 94772 18946 75355 166950

19141 70758 158711 10366 38349 85446 18742 74521 165093

18963 70099 157218 7555 27930 61848 18708 74382 164784

19342 71503 160399 12670 46898 104812 19175 76293 169040
Water 

Cooled 

<65 kBtu

Water 

Cooled 65 -

240 kBtu

Water 

Cooled > 

240 kBtu

Water 

Cooled w/ 

FE <65 

kBtu

Water 

Cooled w/ 

FE 65 -240 

kBtu

Water 

Cooled w/ 

FE > 240 

kBtu

Glycol 

Cooled 

<65 kBtu

Glycol 

Cooled 65 -

240 kBtu

Glycol 

Cooled > 

240 kBtu

Efficiency Level 5
Water 

Cooled 

<65 kBtu

Water 

Cooled 65 -

240 kBtu

Water 

Cooled > 

240 kBtu

Water 

Cooled w/ 

FE <65 

kBtu

Water 

Cooled w/ 

FE 65 -240 

kBtu

Water 

Cooled w/ 

FE > 240 

kBtu

Glycol 

Cooled 

<65 kBtu

Glycol 

Cooled 65 -

240 kBtu

Glycol 

Cooled > 

240 kBtu

Efficiency Level 6
0 0 0 0 0 0 0 0 0

Water 

Cooled 

<65 kBtu

Water 

Cooled 65 -

240 kBtu

Water 

Cooled > 

240 kBtu

Water 

Cooled w/ 

FE <65 

kBtu

Water 

Cooled w/ 

FE 65 -240 

kBtu

Water 

Cooled w/ 

FE > 240 

kBtu

Glycol 

Cooled 

<65 kBtu

Glycol 

Cooled 65 -

240 kBtu

Glycol 

Cooled > 

240 kBtu

26888 100475 228495 19294 72135 163645 26988 112994 252592

26010 97181 220932 7146 26493 58778 25442 106330 237622

26658 99613 226515 16843 62933 142509 27734 116208 259812

26819 100216 227901 18310 68437 155148 26895 112592 251688

26663 99629 226552 17732 66293 150238 26782 112106 250597

26149 97701 222126 10374 38619 86638 26183 109526 244801

26405 98663 224334 13797 51479 116182 26188 109547 244850

26518 99085 225303 14809 55280 124916 26386 110399 246763

26541 99173 225505 15219 56822 128460 26427 110576 247161

27398 102390 232891 25288 94655 215388 27678 115967 259269

Efficiency Level 7
26869 100405 228334 19225 71877 163053 26996 113030 252672

27515 102829 233900 28288 105920 241265 27977 117259 262171

26113 97566 221816 8886 33032 73801 26087 109110 243866

26441 98799 224647 14266 53241 120231 26230 109727 245254

26481 98949 224991 14587 54447 123003 26293 109999 245865

26410 98682 224378 13705 51130 115380 26194 109572 244905

26558 99236 225650 15564 58119 131439 26517 110965 248035

26604 99411 226051 16236 60643 137238 26504 110908 247906

27136 101406 230633 21932 82047 186419 27284 114271 255461

26246 98065 222962 11465 42713 96042 25836 108027 241435

26542 99176 225513 15220 56825 128467 26467 110749 247548

26367 98519 224004 13247 49413 111438 26134 109312 244320

26355 98473 223899 13216 49292 111157 26057 108983 243581

26298 98260 223410 12397 46217 104091 25971 108609 242742

26953 100720 229057 19964 74655 169436 27076 113374 253446

26572 99288 225769 15734 58755 132901 26517 110965 248033

26091 97486 221632 9049 33641 75198 25918 108381 242229

26414 98695 224409 13785 51430 116069 26273 109911 245667

26282 98202 223276 11500 42852 96367 26949 112826 252214

26295 98248 223382 12603 46993 105876 25955 108540 242587

26500 99017 225148 14888 55577 125600 26387 110405 246776

26308 98300 223502 12910 48145 108524 26651 111543 249332

26462 98876 224823 14287 53322 120419 26299 110022 245917

26730 99881 227131 17600 65769 149016 26737 111913 250163

26218 97960 222720 11461 42702 96016 25896 108287 242018

26426 98742 224516 14135 52746 119094 26202 109606 244980

26726 99869 227103 17303 64651 146448 26859 112439 251346

26335 98398 223727 11940 44514 100189 26213 109652 245084

26449 98828 224713 14384 53682 121244 26277 109930 245710

26384 98583 224152 13355 49816 112361 26143 109351 244408

26856 100357 228224 19115 71464 162103 26940 112789 252130

26291 98234 223349 12335 45985 103558 26048 108941 243487

26739 99916 227212 17580 65694 148846 26790 112140 250672

27004 100912 229497 20491 76633 173981 27279 114250 255412

26189 97852 222473 10407 38746 86930 26348 110237 246398

26282 98202 223277 12212 45523 102497 25955 108542 242592

26640 99546 226362 16425 61356 138877 26605 111342 248880

26260 98120 223087 10518 39174 87922 26096 109151 243959

26469 98902 224883 14567 54372 122830 26289 109980 245822

26327 98370 223661 12862 47961 108099 25976 108634 242798

26058 97359 221341 8543 31737 70823 25924 108410 242294

26631 99512 226283 16403 61274 138691 26640 111496 249226
Glycol 

Cooled w/ 

FE <65 

kBtu

Glycol 

Cooled w/ 

FE 65 -240 

kBtu

Glycol 

Cooled w/ 

FE > 240 

kBtu

36 132 288

Glycol 

Cooled w/ 

FE <65 

kBtu

Glycol 

Cooled w/ 

FE 65 -240 

kBtu

Glycol 

Cooled w/ 

FE > 240 

kBtu

23563 98806 220906

12733 51941 115566

26358 110901 248092

22284 93272 208468

25710 108098 241792

17429 72263 161244

17931 74438 166135

19179 79838 178271

19349 80573 179924

27647 116472 260613

23716 99469 222396

28816 121528 271975

16656 68921 153733

17958 74549 166382

18450 76679 171171

17442 72315 161361

19812 82572 184415

20047 83588 186700

25313 106376 237922

15484 63850 142335

19825 82632 184552

17565 72854 162573

16748 69313 154612

16036 66229 147681

23824 99938 223451

19739 82257 183707

15518 63994 142659

17937 74455 166171

21653 90545 202340
16252 67166 149787

19267 80215 179119

20784 86780 193876

18613 77389 172768

21893 91582 204670

15693 64745 144344

18044 74921 167219

21804 91195 203800

18940 78818 175984

18494 76870 171599

17502 72580 161957

23285 97607 218211

16601 68674 153176

21902 91621 204756

24775 104051 232696

18179 75509 168541

16307 67406 150327

20750 86635 193549

18229 75741 169066

18839 78362 174955

16175 66832 149036

15494 63889 142421

21271 88887 198612

Glycol 

Cooled w/ 

FE <65 

kBtu

Glycol 

Cooled w/ 

FE 65 -240 

kBtu

Glycol 

Cooled w/ 

FE > 240 

kBtu

21872 90446 201713

12071 48663 108041

24402 101229 225888

20715 85512 190652

23815 98730 220285

16321 66781 148659

16775 68721 153008

17905 73535 163800

18058 74190 165270

25568 106196 237021

22011 91037 203038

26627 110703 247125

15621 63801 141980

16800 68820 153228

17245 70719 157486
16333 66828 148763

18477 75972 169264

18690 76879 171295

23456 97195 216844

14561 59281 131845

18489 76026 169385

16444 67308 149840

15704 64151 142762

15060 61402 136598

22109 91455 203976

18411 75691 168634

14591 59410 132133

16780 68736 153040

20144 83081 185203

15255 62237 138471

17984 73871 164554

19357 79724 177677

17392 71352 158906

20361 84006 187275

14750 60078 133631

16877 69152 153973

20280 83661 186501

17688 72626 161766

17284 70888 157867

16387 67064 149293

21621 89377 199316

15571 63581 141485

20369 84040 187351

22969 95122 212197

16999 69675 155148

15305 62451 138951

19326 79595 177386

17045 69882 155614

17596 72219 160851

15186 61939 137804

14569 59315 131921

19798 81603 181888

Glycol 

Cooled w/ 

FE <65 

kBtu

Glycol 

Cooled w/ 

FE 65 -240 

kBtu

Glycol 

Cooled w/ 

FE > 240 

kBtu

20437 83540 185932
11508 45956 101853

22741 93240 207631

19382 79102 176004

22207 90992 202602

15380 62253 138311

15794 63998 142215

16822 68328 151902

16963 68917 153221

23804 97707 217624

20563 84071 187121

24768 101762 226693

14742 59573 132316

15816 64087 142412

16222 65795 146235

15390 62295 138404

17344 70520 156806

17538 71336 158629

21879 89611 199513

13776 55506 123219

17355 70569 156915

15492 62727 139372

14818 59887 133018

14231 57414 127486

20652 84448 187963

17284 70268 156241

13804 55622 123478

15798 64011 142244

18862 76915 171113

14409 58165 129166

16895 68631 152579

18145 73896 164357

16356 66364 147509

19060 77747 172972

13949 56224 124822

15887 64385 143081

18987 77436 172278

16625 67510 150076

16257 65948 146576

15440 62507 138881

20208 82578 183780

14697 59375 131872

19068 77777 173041

21436 87746 195342

15998 64856 144135

14455 58358 129597

18117 73779 164096

16039 65042 144554
16542 67145 149255

14346 57898 128568

13784 55537 123288

18547 75585 168137

Glycol 

Cooled w/ 

FE <65 

kBtu

Glycol 

Cooled w/ 

FE 65 -240 

kBtu

Glycol 

Cooled w/ 

FE > 240 

kBtu

19203 77739 172727

11024 43681 96675

21314 86528 192355

18237 73717 163747

20824 84491 187806

14571 58449 129653

14950 60030 133184

15892 63954 141946

16021 64488 143139

22287 90577 201394

19318 78220 173803

23170 94251 209597

13987 56020 124230

14970 60111 133363

15342 61659 136820

14581 58487 129737

16370 65941 146382

16548 66680 148031

20524 83240 185012

13102 52336 116002

16380 65985 146480

14674 58879 130612

14056 56305 124865

13519 54064 119861

19400 78561 174564

16315 65712 145871

13128 52441 116236

14954 60042 133210

17760 71736 159323

13682 54745 121381

15958 64228 142558

17104 68999 153212

15465 62175 137973

17942 72489 161005
13260 52986 117452

15035 60381 133967

17875 72208 160377

15712 63213 140294

15375 61797 137129

14626 58680 130168

18993 76867 170781

13945 55841 123828

17949 72517 161067

20118 81551 181239

15137 60808 134921

13723 54920 121771

17078 68894 152976

15175 60977 135300

15635 62882 139552

13624 54503 120840

13109 52364 116064

17472 70531 156631

Glycol 

Cooled w/ 

FE <65 

kBtu

Glycol 

Cooled w/ 

FE 65 -240 

kBtu

Glycol 

Cooled w/ 

FE > 240 

kBtu

18130 72797 161516

10604 41744 92279

20073 80811 179384

17242 69130 153340

19622 78954 175243

13868 55209 122302

14217 56651 125516

15084 60228 133493

15202 60716 134579

20969 84503 187613

18237 73236 162495

21781 87853 195081

13330 52994 117365

14236 56724 125679

14578 58136 128826

13877 55244 122378

15524 62040 137531

15687 62714 139033

19347 77813 172699

12516 49635 109874
15533 62080 137621

13963 55601 123175

13394 53254 117943

12899 51211 113387

18312 73547 163188

15473 61831 137066

12540 49730 110087

14220 56662 125540

16803 67323 149313

13050 51832 114771

15145 60478 134050

16199 64829 143750

14691 58606 129876

16970 68010 150844

12661 50227 111194

14295 56971 126229

16908 67754 150272

14918 59553 131989

14608 58262 129108

13918 55419 122770

17938 72002 159744

13292 52831 116999

16977 68036 150900

18973 76273 169265

14389 57360 127098

13088 51991 115126

16176 64732 143535

14424 57514 127443

14847 59251 131313

12996 51611 114278

12523 49660 109930

16538 66225 146862

Glycol 

Cooled w/ 

FE <65 

kBtu

Glycol 

Cooled w/ 

FE 65 -240 

kBtu

Glycol 

Cooled w/ 

FE > 240 

kBtu

17190 68537 151878

10236 40073 88500

18985 75883 168234

16369 65176 144394

18569 74180 164443

13251 52416 115982
13574 53737 118925

14375 57017 126227

14484 57463 127221

19813 79266 175767

17289 68939 152774

20564 82337 182603

12755 50386 111463

13591 53804 119073

13907 55098 121955

13260 52448 116052

14781 58677 129923

14933 59294 131298

18314 73135 162115

12003 47306 104606

14790 58713 130005

13339 52775 116781

12814 50624 111992

12357 48751 107822

17358 69224 153408

14735 58486 129497

12024 47394 104801

13577 53747 118946

15964 63520 140707

12496 49320 109089

14431 57246 126737

15406 61233 135615

14012 55529 122915

16118 64149 142109

12137 47850 105814

13646 54031 119577

16061 63915 141586

14222 56397 124850

13935 55214 122212

13298 52608 116411

17012 67808 150256

12719 50236 111128

16124 64173 142161

17969 71723 158971

13733 54387 120372

12531 49466 109414

15384 61145 135418

13765 54528 120688

14157 56120 124231

12446 49117 108637

12009 47330 104658

15718 62513 138464
Glycol 

Cooled w/ 

FE <65 

kBtu

Glycol 

Cooled w/ 

FE 65 -240 

kBtu

Glycol 

Cooled w/ 

FE > 240 

kBtu
Glycol 

Cooled w/ 

FE <65 

kBtu

Glycol 

Cooled w/ 

FE 65 -240 

kBtu

Glycol 

Cooled w/ 

FE > 240 

kBtu
0 0 0

Glycol 

Cooled w/ 

FE <65 

kBtu

Glycol 

Cooled w/ 

FE 65 -240 

kBtu

Glycol 

Cooled w/ 

FE > 240 

kBtu

23563 98806 220906

12733 51941 115566

26358 110901 248092

22284 93272 208468

25710 108098 241792

17429 72263 161244

17931 74438 166135

19179 79838 178271

19349 80573 179924

27647 116472 260613
23716 99469 222396

28816 121528 271975

16656 68921 153733

17958 74549 166382

18450 76679 171171

17442 72315 161361

19812 82572 184415

20047 83588 186700

25313 106376 237922

15484 63850 142335

19825 82632 184552

17565 72854 162573

16748 69313 154612

16036 66229 147681

23824 99938 223451

19739 82257 183707

15518 63994 142659

17937 74455 166171

21653 90545 202340

16252 67166 149787

19267 80215 179119

20784 86780 193876

18613 77389 172768

21893 91582 204670

15693 64745 144344

18044 74921 167219

21804 91195 203800

18940 78818 175984

18494 76870 171599

17502 72580 161957

23285 97607 218211

16601 68674 153176

21902 91621 204756

24775 104051 232696

18179 75509 168541

16307 67406 150327

20750 86635 193549

18229 75741 169066

18839 78362 174955

16175 66832 149036

15494 63889 142421

21271 88887 198612
The mapping is shown in the column labeled Economizer Use Classification:

 Group A are states where economizer is not required

 Group B are states where economizer is required above 65 kBtu/h

 Group C are states where economizer is required above 135 kBtu/h

State

1 Alabama

2 Alaska

3 Arizona

4 Arkansas

5 California

6 Colorado

This sheet estimates the relative fraction of shipments by state of units with and without economizer 

DOE climate zones, but the computer room economizer requirements in Table 6.5.1B were mapped to 

7 Connecticut

8 Delaware

9 Dist. of Columbia

10 Florida

11 Georgia

12 Hawaii

13 Idaho

14 Illinois

15 Indiana

16 Iowa

17 Kansas

18 Kentucky

19 Louisiana

20 Maine

21 Maryland

22 Massachusetts

23 Michigan

24 Minnesota

25 Mississippi

26 Missouri
27 Montana

28 Nebraska

29 Nevada

30 New Hampshire

31 New Jersey

32 New Mexico

33 New York

34 North Carolina

35 North Dakota

36 Ohio

37 Oklahoma

38 Oregon

39 Pennsylvania

40 Rhode Island

41 South Carolina

42 South Dakota

43 Tennessee

44 Texas

45 Utah

46 Vermont

47 Virginia

48 Washington

49 West Virginia

50 Wisconsin

51 Wyoming

52 U.S. Totals
A value of 1 indicates required. 0 indicates not required in Table 6.5.1B

Economizer Use Classification 65-135

A =IF(OR(D18="B",D18="C"),1,0) =IF(D18="b",1,0)

C =IF(OR(D19="B",D19="C"),1,0) =IF(D19="b",1,0)

C =IF(OR(D20="B",D20="C"),1,0) =IF(D20="b",1,0)

A =IF(OR(D21="B",D21="C"),1,0) =IF(D21="b",1,0)

B =IF(OR(D22="B",D22="C"),1,0) =IF(D22="b",1,0)

B =IF(OR(D23="B",D23="C"),1,0) =IF(D23="b",1,0)

nts by state of units with and without economizer based on ASHRAE 90.1-2010 TABLE 6.5.1B Minimum Fan-Cooling Unit Size for Which an 

izer requirements in Table 6.5.1B were mapped to different states by inspection.

>=65, <240 kBtu/h

>=240 kBtu/h

B =IF(OR(D23="B",D23="C"),1,0) =IF(D23="b",1,0)

C =IF(OR(D24="B",D24="C"),1,0) =IF(D24="b",1,0)

A =IF(OR(D25="B",D25="C"),1,0) =IF(D25="b",1,0)

A =IF(OR(D26="B",D26="C"),1,0) =IF(D26="b",1,0)

A =IF(OR(D27="B",D27="C"),1,0) =IF(D27="b",1,0)

A =IF(OR(D28="B",D28="C"),1,0) =IF(D28="b",1,0)

A =IF(OR(D29="B",D29="C"),1,0) =IF(D29="b",1,0)

B =IF(OR(D30="B",D30="C"),1,0) =IF(D30="b",1,0)

A =IF(OR(D31="B",D31="C"),1,0) =IF(D31="b",1,0)

A =IF(OR(D32="B",D32="C"),1,0) =IF(D32="b",1,0)

C =IF(OR(D33="B",D33="C"),1,0) =IF(D33="b",1,0)

A =IF(OR(D34="B",D34="C"),1,0) =IF(D34="b",1,0)

A =IF(OR(D35="B",D35="C"),1,0) =IF(D35="b",1,0)

A =IF(OR(D36="B",D36="C"),1,0) =IF(D36="b",1,0)

C =IF(OR(D37="B",D37="C"),1,0) =IF(D37="b",1,0)

A =IF(OR(D38="B",D38="C"),1,0) =IF(D38="b",1,0)

C =IF(OR(D39="B",D39="C"),1,0) =IF(D39="b",1,0)

C =IF(OR(D40="B",D40="C"),1,0) =IF(D40="b",1,0)

C =IF(OR(D41="B",D41="C"),1,0) =IF(D41="b",1,0)

A =IF(OR(D42="B",D42="C"),1,0) =IF(D42="b",1,0)

C =IF(OR(D43="B",D43="C"),1,0) =IF(D43="b",1,0)
B =IF(OR(D44="B",D44="C"),1,0) =IF(D44="b",1,0) C =IF(OR(D45="B",D45="C"),1,0) =IF(D45="b",1,0) B =IF(OR(D46="B",D46="C"),1,0) =IF(D46="b",1,0) C =IF(OR(D47="B",D47="C"),1,0) =IF(D47="b",1,0) C =IF(OR(D48="B",D48="C"),1,0) =IF(D48="b",1,0) B =IF(OR(D49="B",D49="C"),1,0) =IF(D49="b",1,0) C =IF(OR(D50="B",D50="C"),1,0) =IF(D50="b",1,0) A =IF(OR(D51="B",D51="C"),1,0) =IF(D51="b",1,0) C =IF(OR(D52="B",D52="C"),1,0) =IF(D52="b",1,0) C =IF(OR(D53="B",D53="C"),1,0) =IF(D53="b",1,0) A =IF(OR(D54="B",D54="C"),1,0) =IF(D54="b",1,0) B =IF(OR(D55="B",D55="C"),1,0) =IF(D55="b",1,0) C =IF(OR(D56="B",D56="C"),1,0) =IF(D56="b",1,0) C =IF(OR(D57="B",D57="C"),1,0) =IF(D57="b",1,0) A =IF(OR(D58="B",D58="C"),1,0) =IF(D58="b",1,0) A =IF(OR(D59="B",D59="C"),1,0) =IF(D59="b",1,0) A =IF(OR(D60="B",D60="C"),1,0) =IF(D60="b",1,0) A =IF(OR(D61="B",D61="C"),1,0) =IF(D61="b",1,0) B =IF(OR(D62="B",D62="C"),1,0) =IF(D62="b",1,0) C =IF(OR(D63="B",D63="C"),1,0) =IF(D63="b",1,0) A =IF(OR(D64="B",D64="C"),1,0) =IF(D64="b",1,0) B =IF(OR(D65="B",D65="C"),1,0) =IF(D65="b",1,0) A =IF(OR(D66="B",D66="C"),1,0) =IF(D66="b",1,0) C =IF(OR(D67="B",D67="C"),1,0) =IF(D67="b",1,0) B =IF(OR(D68="B",D68="C"),1,0) =IF(D68="b",1,0)
135-240

=IF(OR(D18="B",D18="C"),1,0) 0

=IF(OR(D19="B",D19="C"),1,0) 0

=IF(OR(D20="B",D20="C"),1,0) 0

=IF(OR(D21="B",D21="C"),1,0) 0

=IF(OR(D22="B",D22="C"),1,0) 0

=IF(OR(D23="B",D23="C"),1,0) 0

Cooling Unit Size for Which an Economizer is Required for Computer Rooms. 90.1 Requirements are by 16 

>=65, <240 kBtu/h

<65 kBtu/h

=IF(OR(D24="B",D24="C"),1,0) 0

=IF(OR(D25="B",D25="C"),1,0) 0

=IF(OR(D26="B",D26="C"),1,0) 0

=IF(OR(D27="B",D27="C"),1,0) 0

=IF(OR(D28="B",D28="C"),1,0) 0

=IF(OR(D29="B",D29="C"),1,0) 0

=IF(OR(D30="B",D30="C"),1,0) 0

=IF(OR(D31="B",D31="C"),1,0) 0

=IF(OR(D32="B",D32="C"),1,0) 0

=IF(OR(D33="B",D33="C"),1,0) 0

=IF(OR(D34="B",D34="C"),1,0) 0

=IF(OR(D35="B",D35="C"),1,0) 0

=IF(OR(D36="B",D36="C"),1,0) 0

=IF(OR(D37="B",D37="C"),1,0) 0

=IF(OR(D38="B",D38="C"),1,0) 0

=IF(OR(D39="B",D39="C"),1,0) 0

=IF(OR(D40="B",D40="C"),1,0) 0

=IF(OR(D41="B",D41="C"),1,0) 0

=IF(OR(D42="B",D42="C"),1,0) 0

=IF(OR(D43="B",D43="C"),1,0) 0
=IF(OR(D44="B",D44="C"),1,0) 0

=IF(OR(D45="B",D45="C"),1,0) 0

=IF(OR(D46="B",D46="C"),1,0) 0

=IF(OR(D47="B",D47="C"),1,0) 0

=IF(OR(D48="B",D48="C"),1,0) 0

=IF(OR(D49="B",D49="C"),1,0) 0

=IF(OR(D50="B",D50="C"),1,0) 0

=IF(OR(D51="B",D51="C"),1,0) 0

=IF(OR(D52="B",D52="C"),1,0) 0

=IF(OR(D53="B",D53="C"),1,0) 0

=IF(OR(D54="B",D54="C"),1,0) 0

=IF(OR(D55="B",D55="C"),1,0) 0

=IF(OR(D56="B",D56="C"),1,0) 0

=IF(OR(D57="B",D57="C"),1,0) 0

=IF(OR(D58="B",D58="C"),1,0) 0

=IF(OR(D59="B",D59="C"),1,0) 0

=IF(OR(D60="B",D60="C"),1,0) 0

=IF(OR(D61="B",D61="C"),1,0) 0

=IF(OR(D62="B",D62="C"),1,0) 0

=IF(OR(D63="B",D63="C"),1,0) 0

=IF(OR(D64="B",D64="C"),1,0) 0

=IF(OR(D65="B",D65="C"),1,0) 0

=IF(OR(D66="B",D66="C"),1,0) 0

=IF(OR(D67="B",D67="C"),1,0) 0

=IF(OR(D68="B",D68="C"),1,0) 0
Shipments in 65-240 Class

<135

>=135

65-135

0.2 =$J$12 =$J$12

65-135

=E18*$K$12 =F18*$L$12

=E19*$K$12 =F19*$L$12

=E20*$K$12 =F20*$L$12

=E21*$K$12 =F21*$L$12

=E22*$K$12 =F22*$L$12

=E23*$K$12 =F23*$L$12

Estimated Fraction Going Into Larger Buildings which trigger the ASHRAE 90.1-2010 Economizer Requi

requirements found in ASHRAE 90.1-2010 6.5.1 exceptions c, j, k)

>=240 kBtu/h

>=240 kBtu/h

=E23*$K$12 =F23*$L$12

=E24*$K$12 =F24*$L$12

=E25*$K$12 =F25*$L$12

=E26*$K$12 =F26*$L$12

=E27*$K$12 =F27*$L$12

=E28*$K$12 =F28*$L$12

=E29*$K$12 =F29*$L$12

=E30*$K$12 =F30*$L$12

=E31*$K$12 =F31*$L$12

=E32*$K$12 =F32*$L$12

=E33*$K$12 =F33*$L$12

=E34*$K$12 =F34*$L$12

=E35*$K$12 =F35*$L$12

=E36*$K$12 =F36*$L$12

=E37*$K$12 =F37*$L$12

=E38*$K$12 =F38*$L$12

=E39*$K$12 =F39*$L$12

=E40*$K$12 =F40*$L$12

=E41*$K$12 =F41*$L$12

=E42*$K$12 =F42*$L$12

=E43*$K$12 =F43*$L$12
=E44*$K$12 =F44*$L$12

=E45*$K$12 =F45*$L$12

=E46*$K$12 =F46*$L$12

=E47*$K$12 =F47*$L$12

=E48*$K$12 =F48*$L$12

=E49*$K$12 =F49*$L$12

=E50*$K$12 =F50*$L$12

=E51*$K$12 =F51*$L$12

=E52*$K$12 =F52*$L$12

=E53*$K$12 =F53*$L$12

=E54*$K$12 =F54*$L$12

=E55*$K$12 =F55*$L$12

=E56*$K$12 =F56*$L$12

=E57*$K$12 =F57*$L$12

=E58*$K$12 =F58*$L$12

=E59*$K$12 =F59*$L$12

=E60*$K$12 =F60*$L$12

=E61*$K$12 =F61*$L$12

=E62*$K$12 =F62*$L$12

=E63*$K$12 =F63*$L$12

=E64*$K$12 =F64*$L$12

=E65*$K$12 =F65*$L$12

=E66*$K$12 =F66*$L$12

=E67*$K$12 =F67*$L$12

=E68*$K$12 =F68*$L$12
Need data from shipments Estimates

0.5

0.5

135-240 Mix

=$J$12 =$J$12 =$J$12

135-240 Mix

=G18*$M$12 =$M$3*L18+$M$4*M18=H18*$O$12

=G19*$M$12 =$M$3*L19+$M$4*M19=H19*$O$12

=G20*$M$12 =$M$3*L20+$M$4*M20=H20*$O$12

=G21*$M$12 =$M$3*L21+$M$4*M21=H21*$O$12

=G22*$M$12 =$M$3*L22+$M$4*M22=H22*$O$12

=G23*$M$12 =$M$3*L23+$M$4*M23=H23*$O$12

gger the ASHRAE 90.1-2010 Economizer Requirements (See additional economizer 

>=65, <240 kBtu/h

<65 kBtu/h

<65 kBtu/h

>=65, <240 kBtu/h

=G23*$M$12 =$M$3*L23+$M$4*M23=H23*$O$12

=G24*$M$12 =$M$3*L24+$M$4*M24=H24*$O$12

=G25*$M$12 =$M$3*L25+$M$4*M25=H25*$O$12

=G26*$M$12 =$M$3*L26+$M$4*M26=H26*$O$12

=G27*$M$12 =$M$3*L27+$M$4*M27=H27*$O$12

=G28*$M$12 =$M$3*L28+$M$4*M28=H28*$O$12

=G29*$M$12 =$M$3*L29+$M$4*M29=H29*$O$12

=G30*$M$12 =$M$3*L30+$M$4*M30=H30*$O$12

=G31*$M$12 =$M$3*L31+$M$4*M31=H31*$O$12

=G32*$M$12 =$M$3*L32+$M$4*M32=H32*$O$12

=G33*$M$12 =$M$3*L33+$M$4*M33=H33*$O$12

=G34*$M$12 =$M$3*L34+$M$4*M34=H34*$O$12

=G35*$M$12 =$M$3*L35+$M$4*M35=H35*$O$12

=G36*$M$12 =$M$3*L36+$M$4*M36=H36*$O$12

=G37*$M$12 =$M$3*L37+$M$4*M37=H37*$O$12

=G38*$M$12 =$M$3*L38+$M$4*M38=H38*$O$12

=G39*$M$12 =$M$3*L39+$M$4*M39=H39*$O$12

=G40*$M$12 =$M$3*L40+$M$4*M40=H40*$O$12

=G41*$M$12 =$M$3*L41+$M$4*M41=H41*$O$12

=G42*$M$12 =$M$3*L42+$M$4*M42=H42*$O$12

=G43*$M$12 =$M$3*L43+$M$4*M43=H43*$O$12
=G44*$M$12 =$M$3*L44+$M$4*M44=H44*$O$12

=G45*$M$12 =$M$3*L45+$M$4*M45=H45*$O$12

=G46*$M$12 =$M$3*L46+$M$4*M46=H46*$O$12

=G47*$M$12 =$M$3*L47+$M$4*M47=H47*$O$12

=G48*$M$12 =$M$3*L48+$M$4*M48=H48*$O$12

=G49*$M$12 =$M$3*L49+$M$4*M49=H49*$O$12

=G50*$M$12 =$M$3*L50+$M$4*M50=H50*$O$12

=G51*$M$12 =$M$3*L51+$M$4*M51=H51*$O$12

=G52*$M$12 =$M$3*L52+$M$4*M52=H52*$O$12

=G53*$M$12 =$M$3*L53+$M$4*M53=H53*$O$12

=G54*$M$12 =$M$3*L54+$M$4*M54=H54*$O$12

=G55*$M$12 =$M$3*L55+$M$4*M55=H55*$O$12

=G56*$M$12 =$M$3*L56+$M$4*M56=H56*$O$12

=G57*$M$12 =$M$3*L57+$M$4*M57=H57*$O$12

=G58*$M$12 =$M$3*L58+$M$4*M58=H58*$O$12

=G59*$M$12 =$M$3*L59+$M$4*M59=H59*$O$12

=G60*$M$12 =$M$3*L60+$M$4*M60=H60*$O$12

=G61*$M$12 =$M$3*L61+$M$4*M61=H61*$O$12

=G62*$M$12 =$M$3*L62+$M$4*M62=H62*$O$12

=G63*$M$12 =$M$3*L63+$M$4*M63=H63*$O$12

=G64*$M$12 =$M$3*L64+$M$4*M64=H64*$O$12

=G65*$M$12 =$M$3*L65+$M$4*M65=H65*$O$12

=G66*$M$12 =$M$3*L66+$M$4*M66=H66*$O$12

=G67*$M$12 =$M$3*L67+$M$4*M67=H67*$O$12

=G68*$M$12 =$M$3*L68+$M$4*M68=H68*$O$12
Use Pop Use Pop Use Pop

Population Weights Air Cooled <65 kBtu

Air Cooled 65 -240 

kBtu Air Cooled > 240 kBtu

=Labels!F5:F55 =$Q18 =$Q18 =$Q18

=Labels!F5:F55 =$Q19 =$Q19 =$Q19

=Labels!F5:F55 =$Q20 =$Q20 =$Q20

=Labels!F5:F55 =$Q21 =$Q21 =$Q21

=Labels!F5:F55 =$Q22 =$Q22 =$Q22

=Labels!F5:F55 =$Q23 =$Q23 =$Q23

=Labels!F5:F55 =$Q24 =$Q24 =$Q24

=Labels!F5:F55 =$Q25 =$Q25 =$Q25

=Labels!F5:F55 =$Q26 =$Q26 =$Q26

=Labels!F5:F55 =$Q27 =$Q27 =$Q27

=Labels!F5:F55 =$Q28 =$Q28 =$Q28

=Labels!F5:F55 =$Q29 =$Q29 =$Q29

=Labels!F5:F55 =$Q30 =$Q30 =$Q30

=Labels!F5:F55 =$Q31 =$Q31 =$Q31

=Labels!F5:F55 =$Q32 =$Q32 =$Q32

=Labels!F5:F55 =$Q33 =$Q33 =$Q33

=Labels!F5:F55 =$Q34 =$Q34 =$Q34

=Labels!F5:F55 =$Q35 =$Q35 =$Q35

=Labels!F5:F55 =$Q36 =$Q36 =$Q36

=Labels!F5:F55 =$Q37 =$Q37 =$Q37

=Labels!F5:F55 =$Q38 =$Q38 =$Q38

=Labels!F5:F55 =$Q39 =$Q39 =$Q39

=Labels!F5:F55 =$Q40 =$Q40 =$Q40

=Labels!F5:F55 =$Q41 =$Q41 =$Q41

=Labels!F5:F55 =$Q42 =$Q42 =$Q42

=Labels!F5:F55 =$Q43 =$Q43 =$Q43
=Labels!F5:F55 =$Q44 =$Q44 =$Q44

=Labels!F5:F55 =$Q45 =$Q45 =$Q45

=Labels!F5:F55 =$Q46 =$Q46 =$Q46

=Labels!F5:F55 =$Q47 =$Q47 =$Q47

=Labels!F5:F55 =$Q48 =$Q48 =$Q48

=Labels!F5:F55 =$Q49 =$Q49 =$Q49

=Labels!F5:F55 =$Q50 =$Q50 =$Q50

=Labels!F5:F55 =$Q51 =$Q51 =$Q51

=Labels!F5:F55 =$Q52 =$Q52 =$Q52

=Labels!F5:F55 =$Q53 =$Q53 =$Q53

=Labels!F5:F55 =$Q54 =$Q54 =$Q54

=Labels!F5:F55 =$Q55 =$Q55 =$Q55

=Labels!F5:F55 =$Q56 =$Q56 =$Q56

=Labels!F5:F55 =$Q57 =$Q57 =$Q57

=Labels!F5:F55 =$Q58 =$Q58 =$Q58

=Labels!F5:F55 =$Q59 =$Q59 =$Q59

=Labels!F5:F55 =$Q60 =$Q60 =$Q60

=Labels!F5:F55 =$Q61 =$Q61 =$Q61

=Labels!F5:F55 =$Q62 =$Q62 =$Q62

=Labels!F5:F55 =$Q63 =$Q63 =$Q63

=Labels!F5:F55 =$Q64 =$Q64 =$Q64

=Labels!F5:F55 =$Q65 =$Q65 =$Q65

=Labels!F5:F55 =$Q66 =$Q66 =$Q66

=Labels!F5:F55 =$Q67 =$Q67 =$Q67

=Labels!F5:F55 =$Q68 =$Q68 =$Q68

=SUM(Q18:Q68) =SUM(R18:R68) =SUM(S18:S68) =SUM(T18:T68)
Use Pop

Water Cooled <65 

kBtu

Water Cooled 65 -240 

kBtu

Water Cooled > 240 

kBtu

Water Cooled w/ FE 

<65 kBtu

=$Q18*(1-$O18) =$Q18*(1-$N18) =$Q18*(1-$K18) =$Q18

=$Q19*(1-$O19) =$Q19*(1-$N19) =$Q19*(1-$K19) =$Q19

=$Q20*(1-$O20) =$Q20*(1-$N20) =$Q20*(1-$K20) =$Q20

=$Q21*(1-$O21) =$Q21*(1-$N21) =$Q21*(1-$K21) =$Q21

=$Q22*(1-$O22) =$Q22*(1-$N22) =$Q22*(1-$K22) =$Q22

=$Q23*(1-$O23) =$Q23*(1-$N23) =$Q23*(1-$K23) =$Q23

=$Q24*(1-$O24) =$Q24*(1-$N24) =$Q24*(1-$K24) =$Q24

=$Q25*(1-$O25) =$Q25*(1-$N25) =$Q25*(1-$K25) =$Q25

=$Q26*(1-$O26) =$Q26*(1-$N26) =$Q26*(1-$K26) =$Q26

=$Q27*(1-$O27) =$Q27*(1-$N27) =$Q27*(1-$K27) =$Q27

=$Q28*(1-$O28) =$Q28*(1-$N28) =$Q28*(1-$K28) =$Q28

=$Q29*(1-$O29) =$Q29*(1-$N29) =$Q29*(1-$K29) =$Q29

=$Q30*(1-$O30) =$Q30*(1-$N30) =$Q30*(1-$K30) =$Q30

=$Q31*(1-$O31) =$Q31*(1-$N31) =$Q31*(1-$K31) =$Q31

=$Q32*(1-$O32) =$Q32*(1-$N32) =$Q32*(1-$K32) =$Q32

=$Q33*(1-$O33) =$Q33*(1-$N33) =$Q33*(1-$K33) =$Q33

=$Q34*(1-$O34) =$Q34*(1-$N34) =$Q34*(1-$K34) =$Q34

=$Q35*(1-$O35) =$Q35*(1-$N35) =$Q35*(1-$K35) =$Q35

=$Q36*(1-$O36) =$Q36*(1-$N36) =$Q36*(1-$K36) =$Q36

=$Q37*(1-$O37) =$Q37*(1-$N37) =$Q37*(1-$K37) =$Q37

=$Q38*(1-$O38) =$Q38*(1-$N38) =$Q38*(1-$K38) =$Q38

=$Q39*(1-$O39) =$Q39*(1-$N39) =$Q39*(1-$K39) =$Q39

=$Q40*(1-$O40) =$Q40*(1-$N40) =$Q40*(1-$K40) =$Q40

=$Q41*(1-$O41) =$Q41*(1-$N41) =$Q41*(1-$K41) =$Q41

=$Q42*(1-$O42) =$Q42*(1-$N42) =$Q42*(1-$K42) =$Q42

=$Q43*(1-$O43) =$Q43*(1-$N43) =$Q43*(1-$K43) =$Q43
=$Q44*(1-$O44) =$Q44*(1-$N44) =$Q44*(1-$K44) =$Q44

=$Q45*(1-$O45) =$Q45*(1-$N45) =$Q45*(1-$K45) =$Q45

=$Q46*(1-$O46) =$Q46*(1-$N46) =$Q46*(1-$K46) =$Q46

=$Q47*(1-$O47) =$Q47*(1-$N47) =$Q47*(1-$K47) =$Q47

=$Q48*(1-$O48) =$Q48*(1-$N48) =$Q48*(1-$K48) =$Q48

=$Q49*(1-$O49) =$Q49*(1-$N49) =$Q49*(1-$K49) =$Q49

=$Q50*(1-$O50) =$Q50*(1-$N50) =$Q50*(1-$K50) =$Q50

=$Q51*(1-$O51) =$Q51*(1-$N51) =$Q51*(1-$K51) =$Q51

=$Q52*(1-$O52) =$Q52*(1-$N52) =$Q52*(1-$K52) =$Q52

=$Q53*(1-$O53) =$Q53*(1-$N53) =$Q53*(1-$K53) =$Q53

=$Q54*(1-$O54) =$Q54*(1-$N54) =$Q54*(1-$K54) =$Q54

=$Q55*(1-$O55) =$Q55*(1-$N55) =$Q55*(1-$K55) =$Q55

=$Q56*(1-$O56) =$Q56*(1-$N56) =$Q56*(1-$K56) =$Q56

=$Q57*(1-$O57) =$Q57*(1-$N57) =$Q57*(1-$K57) =$Q57

=$Q58*(1-$O58) =$Q58*(1-$N58) =$Q58*(1-$K58) =$Q58

=$Q59*(1-$O59) =$Q59*(1-$N59) =$Q59*(1-$K59) =$Q59

=$Q60*(1-$O60) =$Q60*(1-$N60) =$Q60*(1-$K60) =$Q60

=$Q61*(1-$O61) =$Q61*(1-$N61) =$Q61*(1-$K61) =$Q61

=$Q62*(1-$O62) =$Q62*(1-$N62) =$Q62*(1-$K62) =$Q62

=$Q63*(1-$O63) =$Q63*(1-$N63) =$Q63*(1-$K63) =$Q63

=$Q64*(1-$O64) =$Q64*(1-$N64) =$Q64*(1-$K64) =$Q64

=$Q65*(1-$O65) =$Q65*(1-$N65) =$Q65*(1-$K65) =$Q65

=$Q66*(1-$O66) =$Q66*(1-$N66) =$Q66*(1-$K66) =$Q66

=$Q67*(1-$O67) =$Q67*(1-$N67) =$Q67*(1-$K67) =$Q67

=$Q68*(1-$O68) =$Q68*(1-$N68) =$Q68*(1-$K68) =$Q68

=SUM(U18:U68) =SUM(V18:V68) =SUM(W18:W68) =SUM(X18:X68)
Water Cooled w/ FE 

65 -240 kBtu

Water Cooled w/ FE > 

240 kBtu

Glycol Cooled <65 

kBtu

Glycol Cooled 65 -240 

kBtu

=$Q18*$N18 =$Q18*$K18 =$Q18*(1-$O18) =$Q18*(1-$N18)

=$Q19*$N19 =$Q19*$K19 =$Q19*(1-$O19) =$Q19*(1-$N19)

=$Q20*$N20 =$Q20*$K20 =$Q20*(1-$O20) =$Q20*(1-$N20)

=$Q21*$N21 =$Q21*$K21 =$Q21*(1-$O21) =$Q21*(1-$N21)

=$Q22*$N22 =$Q22*$K22 =$Q22*(1-$O22) =$Q22*(1-$N22)

=$Q23*$N23 =$Q23*$K23 =$Q23*(1-$O23) =$Q23*(1-$N23)

=$Q24*$N24 =$Q24*$K24 =$Q24*(1-$O24) =$Q24*(1-$N24)

=$Q25*$N25 =$Q25*$K25 =$Q25*(1-$O25) =$Q25*(1-$N25)

=$Q26*$N26 =$Q26*$K26 =$Q26*(1-$O26) =$Q26*(1-$N26)

=$Q27*$N27 =$Q27*$K27 =$Q27*(1-$O27) =$Q27*(1-$N27)

=$Q28*$N28 =$Q28*$K28 =$Q28*(1-$O28) =$Q28*(1-$N28)

=$Q29*$N29 =$Q29*$K29 =$Q29*(1-$O29) =$Q29*(1-$N29)

=$Q30*$N30 =$Q30*$K30 =$Q30*(1-$O30) =$Q30*(1-$N30)

=$Q31*$N31 =$Q31*$K31 =$Q31*(1-$O31) =$Q31*(1-$N31)

=$Q32*$N32 =$Q32*$K32 =$Q32*(1-$O32) =$Q32*(1-$N32)

=$Q33*$N33 =$Q33*$K33 =$Q33*(1-$O33) =$Q33*(1-$N33)

=$Q34*$N34 =$Q34*$K34 =$Q34*(1-$O34) =$Q34*(1-$N34)

=$Q35*$N35 =$Q35*$K35 =$Q35*(1-$O35) =$Q35*(1-$N35)

=$Q36*$N36 =$Q36*$K36 =$Q36*(1-$O36) =$Q36*(1-$N36)

=$Q37*$N37 =$Q37*$K37 =$Q37*(1-$O37) =$Q37*(1-$N37)

=$Q38*$N38 =$Q38*$K38 =$Q38*(1-$O38) =$Q38*(1-$N38)

=$Q39*$N39 =$Q39*$K39 =$Q39*(1-$O39) =$Q39*(1-$N39)

=$Q40*$N40 =$Q40*$K40 =$Q40*(1-$O40) =$Q40*(1-$N40)

=$Q41*$N41 =$Q41*$K41 =$Q41*(1-$O41) =$Q41*(1-$N41)

=$Q42*$N42 =$Q42*$K42 =$Q42*(1-$O42) =$Q42*(1-$N42)

=$Q43*$N43 =$Q43*$K43 =$Q43*(1-$O43) =$Q43*(1-$N43)
=$Q44*$N44 =$Q44*$K44 =$Q44*(1-$O44) =$Q44*(1-$N44)

=$Q45*$N45 =$Q45*$K45 =$Q45*(1-$O45) =$Q45*(1-$N45)

=$Q46*$N46 =$Q46*$K46 =$Q46*(1-$O46) =$Q46*(1-$N46)

=$Q47*$N47 =$Q47*$K47 =$Q47*(1-$O47) =$Q47*(1-$N47)

=$Q48*$N48 =$Q48*$K48 =$Q48*(1-$O48) =$Q48*(1-$N48)

=$Q49*$N49 =$Q49*$K49 =$Q49*(1-$O49) =$Q49*(1-$N49)

=$Q50*$N50 =$Q50*$K50 =$Q50*(1-$O50) =$Q50*(1-$N50)

=$Q51*$N51 =$Q51*$K51 =$Q51*(1-$O51) =$Q51*(1-$N51)

=$Q52*$N52 =$Q52*$K52 =$Q52*(1-$O52) =$Q52*(1-$N52)

=$Q53*$N53 =$Q53*$K53 =$Q53*(1-$O53) =$Q53*(1-$N53)

=$Q54*$N54 =$Q54*$K54 =$Q54*(1-$O54) =$Q54*(1-$N54)

=$Q55*$N55 =$Q55*$K55 =$Q55*(1-$O55) =$Q55*(1-$N55)

=$Q56*$N56 =$Q56*$K56 =$Q56*(1-$O56) =$Q56*(1-$N56)

=$Q57*$N57 =$Q57*$K57 =$Q57*(1-$O57) =$Q57*(1-$N57)

=$Q58*$N58 =$Q58*$K58 =$Q58*(1-$O58) =$Q58*(1-$N58)

=$Q59*$N59 =$Q59*$K59 =$Q59*(1-$O59) =$Q59*(1-$N59)

=$Q60*$N60 =$Q60*$K60 =$Q60*(1-$O60) =$Q60*(1-$N60)

=$Q61*$N61 =$Q61*$K61 =$Q61*(1-$O61) =$Q61*(1-$N61)

=$Q62*$N62 =$Q62*$K62 =$Q62*(1-$O62) =$Q62*(1-$N62)

=$Q63*$N63 =$Q63*$K63 =$Q63*(1-$O63) =$Q63*(1-$N63)

=$Q64*$N64 =$Q64*$K64 =$Q64*(1-$O64) =$Q64*(1-$N64)

=$Q65*$N65 =$Q65*$K65 =$Q65*(1-$O65) =$Q65*(1-$N65)

=$Q66*$N66 =$Q66*$K66 =$Q66*(1-$O66) =$Q66*(1-$N66)

=$Q67*$N67 =$Q67*$K67 =$Q67*(1-$O67) =$Q67*(1-$N67)

=$Q68*$N68 =$Q68*$K68 =$Q68*(1-$O68) =$Q68*(1-$N68)

=SUM(Y18:Y68) =SUM(Z18:Z68) =SUM(AA18:AA68) =SUM(AB18:AB68)
Use Pop

Glycol Cooled > 240 

kBtu

Glycol Cooled w/ FE 

<65 kBtu

Glycol Cooled w/ FE 

65 -240 kBtu

Glycol Cooled w/ FE > 

240 kBtu

=$Q18*(1-$K18) =$Q18 =$Q18*$N18 =$Q18*$K18

=$Q19*(1-$K19) =$Q19 =$Q19*$N19 =$Q19*$K19

=$Q20*(1-$K20) =$Q20 =$Q20*$N20 =$Q20*$K20

=$Q21*(1-$K21) =$Q21 =$Q21*$N21 =$Q21*$K21

=$Q22*(1-$K22) =$Q22 =$Q22*$N22 =$Q22*$K22

=$Q23*(1-$K23) =$Q23 =$Q23*$N23 =$Q23*$K23

=$Q24*(1-$K24) =$Q24 =$Q24*$N24 =$Q24*$K24

=$Q25*(1-$K25) =$Q25 =$Q25*$N25 =$Q25*$K25

=$Q26*(1-$K26) =$Q26 =$Q26*$N26 =$Q26*$K26

=$Q27*(1-$K27) =$Q27 =$Q27*$N27 =$Q27*$K27

=$Q28*(1-$K28) =$Q28 =$Q28*$N28 =$Q28*$K28

=$Q29*(1-$K29) =$Q29 =$Q29*$N29 =$Q29*$K29

=$Q30*(1-$K30) =$Q30 =$Q30*$N30 =$Q30*$K30

=$Q31*(1-$K31) =$Q31 =$Q31*$N31 =$Q31*$K31

=$Q32*(1-$K32) =$Q32 =$Q32*$N32 =$Q32*$K32

=$Q33*(1-$K33) =$Q33 =$Q33*$N33 =$Q33*$K33

=$Q34*(1-$K34) =$Q34 =$Q34*$N34 =$Q34*$K34

=$Q35*(1-$K35) =$Q35 =$Q35*$N35 =$Q35*$K35

=$Q36*(1-$K36) =$Q36 =$Q36*$N36 =$Q36*$K36

=$Q37*(1-$K37) =$Q37 =$Q37*$N37 =$Q37*$K37

=$Q38*(1-$K38) =$Q38 =$Q38*$N38 =$Q38*$K38

=$Q39*(1-$K39) =$Q39 =$Q39*$N39 =$Q39*$K39

=$Q40*(1-$K40) =$Q40 =$Q40*$N40 =$Q40*$K40

=$Q41*(1-$K41) =$Q41 =$Q41*$N41 =$Q41*$K41

=$Q42*(1-$K42) =$Q42 =$Q42*$N42 =$Q42*$K42

=$Q43*(1-$K43) =$Q43 =$Q43*$N43 =$Q43*$K43
=$Q44*(1-$K44) =$Q44 =$Q44*$N44 =$Q44*$K44

=$Q45*(1-$K45) =$Q45 =$Q45*$N45 =$Q45*$K45

=$Q46*(1-$K46) =$Q46 =$Q46*$N46 =$Q46*$K46

=$Q47*(1-$K47) =$Q47 =$Q47*$N47 =$Q47*$K47

=$Q48*(1-$K48) =$Q48 =$Q48*$N48 =$Q48*$K48

=$Q49*(1-$K49) =$Q49 =$Q49*$N49 =$Q49*$K49

=$Q50*(1-$K50) =$Q50 =$Q50*$N50 =$Q50*$K50

=$Q51*(1-$K51) =$Q51 =$Q51*$N51 =$Q51*$K51

=$Q52*(1-$K52) =$Q52 =$Q52*$N52 =$Q52*$K52

=$Q53*(1-$K53) =$Q53 =$Q53*$N53 =$Q53*$K53

=$Q54*(1-$K54) =$Q54 =$Q54*$N54 =$Q54*$K54

=$Q55*(1-$K55) =$Q55 =$Q55*$N55 =$Q55*$K55

=$Q56*(1-$K56) =$Q56 =$Q56*$N56 =$Q56*$K56

=$Q57*(1-$K57) =$Q57 =$Q57*$N57 =$Q57*$K57

=$Q58*(1-$K58) =$Q58 =$Q58*$N58 =$Q58*$K58

=$Q59*(1-$K59) =$Q59 =$Q59*$N59 =$Q59*$K59

=$Q60*(1-$K60) =$Q60 =$Q60*$N60 =$Q60*$K60

=$Q61*(1-$K61) =$Q61 =$Q61*$N61 =$Q61*$K61

=$Q62*(1-$K62) =$Q62 =$Q62*$N62 =$Q62*$K62

=$Q63*(1-$K63) =$Q63 =$Q63*$N63 =$Q63*$K63

=$Q64*(1-$K64) =$Q64 =$Q64*$N64 =$Q64*$K64

=$Q65*(1-$K65) =$Q65 =$Q65*$N65 =$Q65*$K65

=$Q66*(1-$K66) =$Q66 =$Q66*$N66 =$Q66*$K66

=$Q67*(1-$K67) =$Q67 =$Q67*$N67 =$Q67*$K67

=$Q68*(1-$K68) =$Q68 =$Q68*$N68 =$Q68*$K68

=SUM(AC18:AC68) =SUM(AD18:AD68) =SUM(AE18:AE68) =SUM(AF18:AF68)
Reformulated Distributions

Renormalized State by State Distributions

Air Cooled <65 kBtu

Air Cooled 65 -240 

kBtu

=R18/R$70 =S18/S$70

=R19/R$70 =S19/S$70

=R20/R$70 =S20/S$70

=R21/R$70 =S21/S$70

=R22/R$70 =S22/S$70

=R23/R$70 =S23/S$70

=R24/R$70 =S24/S$70

=R25/R$70 =S25/S$70

=R26/R$70 =S26/S$70

=R27/R$70 =S27/S$70

=R28/R$70 =S28/S$70

=R29/R$70 =S29/S$70

=R30/R$70 =S30/S$70

=R31/R$70 =S31/S$70

=R32/R$70 =S32/S$70

=R33/R$70 =S33/S$70

=R34/R$70 =S34/S$70

=R35/R$70 =S35/S$70

=R36/R$70 =S36/S$70

=R37/R$70 =S37/S$70

=R38/R$70 =S38/S$70

=R39/R$70 =S39/S$70

=R40/R$70 =S40/S$70

=R41/R$70 =S41/S$70

=R42/R$70 =S42/S$70

=R43/R$70 =S43/S$70
=R44/R$70 =S44/S$70

=R45/R$70 =S45/S$70

=R46/R$70 =S46/S$70

=R47/R$70 =S47/S$70

=R48/R$70 =S48/S$70

=R49/R$70 =S49/S$70

=R50/R$70 =S50/S$70

=R51/R$70 =S51/S$70

=R52/R$70 =S52/S$70

=R53/R$70 =S53/S$70

=R54/R$70 =S54/S$70

=R55/R$70 =S55/S$70

=R56/R$70 =S56/S$70

=R57/R$70 =S57/S$70

=R58/R$70 =S58/S$70

=R59/R$70 =S59/S$70

=R60/R$70 =S60/S$70

=R61/R$70 =S61/S$70

=R62/R$70 =S62/S$70

=R63/R$70 =S63/S$70

=R64/R$70 =S64/S$70

=R65/R$70 =S65/S$70

=R66/R$70 =S66/S$70

=R67/R$70 =S67/S$70

=R68/R$70 =S68/S$70

=SUM(AI18:AI68) =SUM(AJ18:AJ68)
Air Cooled > 240 kBtu Water Cooled <65 kBtu

Water Cooled 65 -240 

kBtu

Water Cooled > 240 

kBtu

=T18/T$70 =U18/U$70 =V18/V$70 =W18/W$70

=T19/T$70 =U19/U$70 =V19/V$70 =W19/W$70

=T20/T$70 =U20/U$70 =V20/V$70 =W20/W$70

=T21/T$70 =U21/U$70 =V21/V$70 =W21/W$70

=T22/T$70 =U22/U$70 =V22/V$70 =W22/W$70

=T23/T$70 =U23/U$70 =V23/V$70 =W23/W$70

=T24/T$70 =U24/U$70 =V24/V$70 =W24/W$70

=T25/T$70 =U25/U$70 =V25/V$70 =W25/W$70

=T26/T$70 =U26/U$70 =V26/V$70 =W26/W$70

=T27/T$70 =U27/U$70 =V27/V$70 =W27/W$70

=T28/T$70 =U28/U$70 =V28/V$70 =W28/W$70

=T29/T$70 =U29/U$70 =V29/V$70 =W29/W$70

=T30/T$70 =U30/U$70 =V30/V$70 =W30/W$70

=T31/T$70 =U31/U$70 =V31/V$70 =W31/W$70

=T32/T$70 =U32/U$70 =V32/V$70 =W32/W$70

=T33/T$70 =U33/U$70 =V33/V$70 =W33/W$70

=T34/T$70 =U34/U$70 =V34/V$70 =W34/W$70

=T35/T$70 =U35/U$70 =V35/V$70 =W35/W$70

=T36/T$70 =U36/U$70 =V36/V$70 =W36/W$70

=T37/T$70 =U37/U$70 =V37/V$70 =W37/W$70

=T38/T$70 =U38/U$70 =V38/V$70 =W38/W$70

=T39/T$70 =U39/U$70 =V39/V$70 =W39/W$70

=T40/T$70 =U40/U$70 =V40/V$70 =W40/W$70

=T41/T$70 =U41/U$70 =V41/V$70 =W41/W$70

=T42/T$70 =U42/U$70 =V42/V$70 =W42/W$70

=T43/T$70 =U43/U$70 =V43/V$70 =W43/W$70
=T44/T$70 =U44/U$70 =V44/V$70 =W44/W$70

=T45/T$70 =U45/U$70 =V45/V$70 =W45/W$70

=T46/T$70 =U46/U$70 =V46/V$70 =W46/W$70

=T47/T$70 =U47/U$70 =V47/V$70 =W47/W$70

=T48/T$70 =U48/U$70 =V48/V$70 =W48/W$70

=T49/T$70 =U49/U$70 =V49/V$70 =W49/W$70

=T50/T$70 =U50/U$70 =V50/V$70 =W50/W$70

=T51/T$70 =U51/U$70 =V51/V$70 =W51/W$70

=T52/T$70 =U52/U$70 =V52/V$70 =W52/W$70

=T53/T$70 =U53/U$70 =V53/V$70 =W53/W$70

=T54/T$70 =U54/U$70 =V54/V$70 =W54/W$70

=T55/T$70 =U55/U$70 =V55/V$70 =W55/W$70

=T56/T$70 =U56/U$70 =V56/V$70 =W56/W$70

=T57/T$70 =U57/U$70 =V57/V$70 =W57/W$70

=T58/T$70 =U58/U$70 =V58/V$70 =W58/W$70

=T59/T$70 =U59/U$70 =V59/V$70 =W59/W$70

=T60/T$70 =U60/U$70 =V60/V$70 =W60/W$70

=T61/T$70 =U61/U$70 =V61/V$70 =W61/W$70

=T62/T$70 =U62/U$70 =V62/V$70 =W62/W$70

=T63/T$70 =U63/U$70 =V63/V$70 =W63/W$70

=T64/T$70 =U64/U$70 =V64/V$70 =W64/W$70

=T65/T$70 =U65/U$70 =V65/V$70 =W65/W$70

=T66/T$70 =U66/U$70 =V66/V$70 =W66/W$70

=T67/T$70 =U67/U$70 =V67/V$70 =W67/W$70

=T68/T$70 =U68/U$70 =V68/V$70 =W68/W$70

=SUM(AK18:AK68) =SUM(AL18:AL68) =SUM(AM18:AM68) =SUM(AN18:AN68)
Water Cooled w/ FE 

<65 kBtu

Water Cooled w/ FE 

65 -240 kBtu

Water Cooled w/ FE > 

240 kBtu

Glycol Cooled <65 

kBtu

=X18/X$70 =Y18/Y$70 =Z18/Z$70 =AA18/AA$70

=X19/X$70 =Y19/Y$70 =Z19/Z$70 =AA19/AA$70

=X20/X$70 =Y20/Y$70 =Z20/Z$70 =AA20/AA$70

=X21/X$70 =Y21/Y$70 =Z21/Z$70 =AA21/AA$70

=X22/X$70 =Y22/Y$70 =Z22/Z$70 =AA22/AA$70

=X23/X$70 =Y23/Y$70 =Z23/Z$70 =AA23/AA$70

=X24/X$70 =Y24/Y$70 =Z24/Z$70 =AA24/AA$70

=X25/X$70 =Y25/Y$70 =Z25/Z$70 =AA25/AA$70

=X26/X$70 =Y26/Y$70 =Z26/Z$70 =AA26/AA$70

=X27/X$70 =Y27/Y$70 =Z27/Z$70 =AA27/AA$70

=X28/X$70 =Y28/Y$70 =Z28/Z$70 =AA28/AA$70

=X29/X$70 =Y29/Y$70 =Z29/Z$70 =AA29/AA$70

=X30/X$70 =Y30/Y$70 =Z30/Z$70 =AA30/AA$70

=X31/X$70 =Y31/Y$70 =Z31/Z$70 =AA31/AA$70

=X32/X$70 =Y32/Y$70 =Z32/Z$70 =AA32/AA$70

=X33/X$70 =Y33/Y$70 =Z33/Z$70 =AA33/AA$70

=X34/X$70 =Y34/Y$70 =Z34/Z$70 =AA34/AA$70

=X35/X$70 =Y35/Y$70 =Z35/Z$70 =AA35/AA$70

=X36/X$70 =Y36/Y$70 =Z36/Z$70 =AA36/AA$70

=X37/X$70 =Y37/Y$70 =Z37/Z$70 =AA37/AA$70

=X38/X$70 =Y38/Y$70 =Z38/Z$70 =AA38/AA$70

=X39/X$70 =Y39/Y$70 =Z39/Z$70 =AA39/AA$70

=X40/X$70 =Y40/Y$70 =Z40/Z$70 =AA40/AA$70

=X41/X$70 =Y41/Y$70 =Z41/Z$70 =AA41/AA$70

=X42/X$70 =Y42/Y$70 =Z42/Z$70 =AA42/AA$70

=X43/X$70 =Y43/Y$70 =Z43/Z$70 =AA43/AA$70
=X44/X$70 =Y44/Y$70 =Z44/Z$70 =AA44/AA$70

=X45/X$70 =Y45/Y$70 =Z45/Z$70 =AA45/AA$70

=X46/X$70 =Y46/Y$70 =Z46/Z$70 =AA46/AA$70

=X47/X$70 =Y47/Y$70 =Z47/Z$70 =AA47/AA$70

=X48/X$70 =Y48/Y$70 =Z48/Z$70 =AA48/AA$70

=X49/X$70 =Y49/Y$70 =Z49/Z$70 =AA49/AA$70

=X50/X$70 =Y50/Y$70 =Z50/Z$70 =AA50/AA$70

=X51/X$70 =Y51/Y$70 =Z51/Z$70 =AA51/AA$70

=X52/X$70 =Y52/Y$70 =Z52/Z$70 =AA52/AA$70

=X53/X$70 =Y53/Y$70 =Z53/Z$70 =AA53/AA$70

=X54/X$70 =Y54/Y$70 =Z54/Z$70 =AA54/AA$70

=X55/X$70 =Y55/Y$70 =Z55/Z$70 =AA55/AA$70

=X56/X$70 =Y56/Y$70 =Z56/Z$70 =AA56/AA$70

=X57/X$70 =Y57/Y$70 =Z57/Z$70 =AA57/AA$70

=X58/X$70 =Y58/Y$70 =Z58/Z$70 =AA58/AA$70

=X59/X$70 =Y59/Y$70 =Z59/Z$70 =AA59/AA$70

=X60/X$70 =Y60/Y$70 =Z60/Z$70 =AA60/AA$70

=X61/X$70 =Y61/Y$70 =Z61/Z$70 =AA61/AA$70

=X62/X$70 =Y62/Y$70 =Z62/Z$70 =AA62/AA$70

=X63/X$70 =Y63/Y$70 =Z63/Z$70 =AA63/AA$70

=X64/X$70 =Y64/Y$70 =Z64/Z$70 =AA64/AA$70

=X65/X$70 =Y65/Y$70 =Z65/Z$70 =AA65/AA$70

=X66/X$70 =Y66/Y$70 =Z66/Z$70 =AA66/AA$70

=X67/X$70 =Y67/Y$70 =Z67/Z$70 =AA67/AA$70

=X68/X$70 =Y68/Y$70 =Z68/Z$70 =AA68/AA$70

=SUM(AO18:AO68) =SUM(AP18:AP68) =SUM(AQ18:AQ68) =SUM(AR18:AR68)
Glycol Cooled 65 -240 

kBtu

Glycol Cooled > 240 

kBtu

Glycol Cooled w/ FE 

<65 kBtu

Glycol Cooled w/ FE 

65 -240 kBtu

=AB18/AB$70 =AC18/AC$70 =AD18/AD$70 =AE18/AE$70

=AB19/AB$70 =AC19/AC$70 =AD19/AD$70 =AE19/AE$70

=AB20/AB$70 =AC20/AC$70 =AD20/AD$70 =AE20/AE$70

=AB21/AB$70 =AC21/AC$70 =AD21/AD$70 =AE21/AE$70

=AB22/AB$70 =AC22/AC$70 =AD22/AD$70 =AE22/AE$70

=AB23/AB$70 =AC23/AC$70 =AD23/AD$70 =AE23/AE$70

=AB24/AB$70 =AC24/AC$70 =AD24/AD$70 =AE24/AE$70

=AB25/AB$70 =AC25/AC$70 =AD25/AD$70 =AE25/AE$70

=AB26/AB$70 =AC26/AC$70 =AD26/AD$70 =AE26/AE$70

=AB27/AB$70 =AC27/AC$70 =AD27/AD$70 =AE27/AE$70

=AB28/AB$70 =AC28/AC$70 =AD28/AD$70 =AE28/AE$70

=AB29/AB$70 =AC29/AC$70 =AD29/AD$70 =AE29/AE$70

=AB30/AB$70 =AC30/AC$70 =AD30/AD$70 =AE30/AE$70

=AB31/AB$70 =AC31/AC$70 =AD31/AD$70 =AE31/AE$70

=AB32/AB$70 =AC32/AC$70 =AD32/AD$70 =AE32/AE$70

=AB33/AB$70 =AC33/AC$70 =AD33/AD$70 =AE33/AE$70

=AB34/AB$70 =AC34/AC$70 =AD34/AD$70 =AE34/AE$70

=AB35/AB$70 =AC35/AC$70 =AD35/AD$70 =AE35/AE$70

=AB36/AB$70 =AC36/AC$70 =AD36/AD$70 =AE36/AE$70

=AB37/AB$70 =AC37/AC$70 =AD37/AD$70 =AE37/AE$70

=AB38/AB$70 =AC38/AC$70 =AD38/AD$70 =AE38/AE$70

=AB39/AB$70 =AC39/AC$70 =AD39/AD$70 =AE39/AE$70

=AB40/AB$70 =AC40/AC$70 =AD40/AD$70 =AE40/AE$70

=AB41/AB$70 =AC41/AC$70 =AD41/AD$70 =AE41/AE$70

=AB42/AB$70 =AC42/AC$70 =AD42/AD$70 =AE42/AE$70

=AB43/AB$70 =AC43/AC$70 =AD43/AD$70 =AE43/AE$70
=AB44/AB$70 =AC44/AC$70 =AD44/AD$70 =AE44/AE$70

=AB45/AB$70 =AC45/AC$70 =AD45/AD$70 =AE45/AE$70

=AB46/AB$70 =AC46/AC$70 =AD46/AD$70 =AE46/AE$70

=AB47/AB$70 =AC47/AC$70 =AD47/AD$70 =AE47/AE$70

=AB48/AB$70 =AC48/AC$70 =AD48/AD$70 =AE48/AE$70

=AB49/AB$70 =AC49/AC$70 =AD49/AD$70 =AE49/AE$70

=AB50/AB$70 =AC50/AC$70 =AD50/AD$70 =AE50/AE$70

=AB51/AB$70 =AC51/AC$70 =AD51/AD$70 =AE51/AE$70

=AB52/AB$70 =AC52/AC$70 =AD52/AD$70 =AE52/AE$70

=AB53/AB$70 =AC53/AC$70 =AD53/AD$70 =AE53/AE$70

=AB54/AB$70 =AC54/AC$70 =AD54/AD$70 =AE54/AE$70

=AB55/AB$70 =AC55/AC$70 =AD55/AD$70 =AE55/AE$70

=AB56/AB$70 =AC56/AC$70 =AD56/AD$70 =AE56/AE$70

=AB57/AB$70 =AC57/AC$70 =AD57/AD$70 =AE57/AE$70

=AB58/AB$70 =AC58/AC$70 =AD58/AD$70 =AE58/AE$70

=AB59/AB$70 =AC59/AC$70 =AD59/AD$70 =AE59/AE$70

=AB60/AB$70 =AC60/AC$70 =AD60/AD$70 =AE60/AE$70

=AB61/AB$70 =AC61/AC$70 =AD61/AD$70 =AE61/AE$70

=AB62/AB$70 =AC62/AC$70 =AD62/AD$70 =AE62/AE$70

=AB63/AB$70 =AC63/AC$70 =AD63/AD$70 =AE63/AE$70

=AB64/AB$70 =AC64/AC$70 =AD64/AD$70 =AE64/AE$70

=AB65/AB$70 =AC65/AC$70 =AD65/AD$70 =AE65/AE$70

=AB66/AB$70 =AC66/AC$70 =AD66/AD$70 =AE66/AE$70

=AB67/AB$70 =AC67/AC$70 =AD67/AD$70 =AE67/AE$70

=AB68/AB$70 =AC68/AC$70 =AD68/AD$70 =AE68/AE$70

=SUM(AS18:AS68) =SUM(AT18:AT68) =SUM(AU18:AU68) =SUM(AV18:AV68)
Glycol Cooled w/ FE > 

240 kBtu

=AF18/AF$70

=AF19/AF$70

=AF20/AF$70

=AF21/AF$70

=AF22/AF$70

=AF23/AF$70

=AF24/AF$70

=AF25/AF$70

=AF26/AF$70

=AF27/AF$70

=AF28/AF$70

=AF29/AF$70

=AF30/AF$70

=AF31/AF$70

=AF32/AF$70

=AF33/AF$70

=AF34/AF$70

=AF35/AF$70

=AF36/AF$70

=AF37/AF$70

=AF38/AF$70

=AF39/AF$70

=AF40/AF$70

=AF41/AF$70

=AF42/AF$70

=AF43/AF$70
=AF44/AF$70

=AF45/AF$70

=AF46/AF$70

=AF47/AF$70

=AF48/AF$70

=AF49/AF$70

=AF50/AF$70

=AF51/AF$70

=AF52/AF$70

=AF53/AF$70

=AF54/AF$70

=AF55/AF$70

=AF56/AF$70

=AF57/AF$70

=AF58/AF$70

=AF59/AF$70

=AF60/AF$70

=AF61/AF$70

=AF62/AF$70

=AF63/AF$70

=AF64/AF$70

=AF65/AF$70

=AF66/AF$70

=AF67/AF$70

=AF68/AF$70

=SUM(AW18:AW68)
20.00%

25.00%

30.00%

35.00%

0.00%

5.00%

10.00%

15.00%

20.00%



Population Weights Water Cooled w/ FE 65 

Water Cooled w/ FE 65 -240 kBtu



Year # Year

Baseline Maintenance 

Costs

Baseline 

Repair Costs

Annual 

Discounting at 

3%

Annual 

Discounting at 

7%

1 2017 $297.70 $208.61 1.03 1.07

2 2018 $297.70 $208.61 1.06 1.14

3 2019 $297.70 $208.61 1.09 1.23

4 2020 $297.70 $208.61 1.13 1.31

5 2021 $297.70 $208.61 1.16 1.40

6 2022 $297.70 $208.61 1.19 1.50

7 2023 $297.70 $208.61 1.23 1.61

8 2024 $297.70 $208.61 1.27 1.72

9 2025 $297.70 $208.61 1.30 1.84

10 2026 $297.70 $208.61 1.34 1.97

11 2027 $297.70 $208.61 1.38 2.10

12 2028 $297.70 $208.61 1.43 2.25

13 2029 $297.70 $208.61 1.47 2.41

14 2030 $297.70 $208.61 1.51 2.58

15 2031 $297.70 $208.61 1.56 2.76

Year 1 Year 2 Year 3

Air Cooled <65 kBtu $208.61 $208.61 $208.61

Air Cooled 65 -240 kBtu $896.93 $896.93 $896.93

Air Cooled > 240 kBtu $3,070.88 $3,070.88 $3,070.88

Water Cooled <65 kBtu $212.30 $212.30 $212.30

Water Cooled 65 -240 kBtu $837.81 $837.81 $837.81

Water Cooled > 240 kBtu $2,229.04 $2,229.04 $2,229.04

Water Cooled w/ FE <65 kBtu $212.30 $212.30 $212.30

Water Cooled w/ FE 65 -240 kBtu $837.81 $837.81 $837.81

Water Cooled w/ FE > 240 kBtu $2,229.04 $2,229.04 $2,229.04

Glycol Cooled <65 kBtu $261.38 $261.38 $261.38

Glycol Cooled 65 -240 kBtu $1,053.00 $1,053.00 $1,053.00

Glycol Cooled > 240 kBtu $3,017.94 $3,017.94 $3,017.94

Glycol Cooled w/ FE <65 kBtu $261.38 $261.38 $261.38

Equipment Class

Baseline Repair Costs 
Glycol Cooled w/ FE 65 -240 kBtu $1,053.00 $1,053.00 $1,053.00

Glycol Cooled w/ FE > 240 kBtu $3,017.94 $3,017.94 $3,017.94

Other $0.00 $0.00 $0.00

Other $0.00 $0.00 $0.00

Other $0.00 $0.00 $0.00

Other $0.00 $0.00 $0.00

Other $0.00 $0.00 $0.00

Other $0.00 $0.00 $0.00

All Years

Air Cooled <65 kBtu 47.0%

Air Cooled 65 -240 kBtu 65.0%

Air Cooled > 240 kBtu 72.0%

Water Cooled <65 kBtu 47.0%

Water Cooled 65 -240 kBtu 65.0%

Water Cooled > 240 kBtu 72.0%

Water Cooled w/ FE <65 kBtu 47.0%

Water Cooled w/ FE 65 -240 kBtu 65.0%

Water Cooled w/ FE > 240 kBtu 72.0%

Glycol Cooled <65 kBtu 47.0%

Glycol Cooled 65 -240 kBtu 65.0%

Glycol Cooled > 240 kBtu 72.0%

Glycol Cooled w/ FE <65 kBtu 47.0%

Glycol Cooled w/ FE 65 -240 kBtu 65.0%

Glycol Cooled w/ FE > 240 kBtu 72.0%

Other

Other

Other

Other

Other

Other

Year 1 Year 2 Year 3

Air Cooled <65 kBtu $297.70 $297.70 $297.70

Air Cooled 65 -240 kBtu $297.70 $297.70 $297.70

Air Cooled > 240 kBtu $297.70 $297.70 $297.70

Water Cooled <65 kBtu $297.70 $297.70 $297.70

Water Cooled 65 -240 kBtu $297.70 $297.70 $297.70

Water Cooled > 240 kBtu $297.70 $297.70 $297.70

Baseline Maintenance Co

Equipment Class

Equipment Class

Baseline Repair Material Costs 

Percentage(%)
Water Cooled w/ FE <65 kBtu $297.70 $297.70 $297.70

Water Cooled w/ FE 65 -240 kBtu $297.70 $297.70 $297.70

Water Cooled w/ FE > 240 kBtu $297.70 $297.70 $297.70

Glycol Cooled <65 kBtu $297.70 $297.70 $297.70

Glycol Cooled 65 -240 kBtu $297.70 $297.70 $297.70

Glycol Cooled > 240 kBtu $297.70 $297.70 $297.70

Glycol Cooled w/ FE <65 kBtu $297.70 $297.70 $297.70

Glycol Cooled w/ FE 65 -240 kBtu $297.70 $297.70 $297.70

Glycol Cooled w/ FE > 240 kBtu $297.70 $297.70 $297.70

Other $0.00 $0.00 $0.00

Other $0.00 $0.00 $0.00

Other $0.00 $0.00 $0.00

Other $0.00 $0.00 $0.00

Other $0.00 $0.00 $0.00

Other $0.00 $0.00 $0.00
Annual 

Discounting at 

0.0446440067

527578%

Discounted 

Maintenance 

Costs at 3%

Discounted 

Repair Costs at 

3%

Discounted 

Maintenance Costs 

at 7%

Discounted Repair 

Costs at 7%

1.04 $289.03 $202.53 $278.22 $194.96

1.09 $280.61 $196.63 $260.02 $182.21

1.14 $272.44 $190.91 $243.01 $170.29

1.19 $264.50 $185.35 $227.11 $159.15

1.24 $256.80 $179.95 $212.26 $148.74

1.30 $249.32 $174.71 $198.37 $139.01

1.36 $242.06 $169.62 $185.39 $129.91

1.42 $235.01 $164.68 $173.26 $121.41

1.48 $228.16 $159.88 $161.93 $113.47

1.55 $221.52 $155.23 $151.34 $106.05

1.62 $215.06 $150.70 $141.44 $99.11

1.69 $208.80 $146.31 $132.18 $92.63

1.76 $202.72 $142.05 $123.53 $86.57

1.84 $196.81 $137.92 $115.45 $80.90

1.93 $191.08 $133.90 $107.90 $75.61

$3,553.92 $2,490.37 $2,711.43 $1,900.00

Year 4 Year 5 Year 6 Year 7 Year 8

$208.61 $208.61 $208.61 $208.61 $208.61

$896.93 $896.93 $896.93 $896.93 $896.93

$3,070.88 $3,070.88 $3,070.88 $3,070.88 $3,070.88

$212.30 $212.30 $212.30 $212.30 $212.30

$837.81 $837.81 $837.81 $837.81 $837.81

$2,229.04 $2,229.04 $2,229.04 $2,229.04 $2,229.04

$212.30 $212.30 $212.30 $212.30 $212.30

$837.81 $837.81 $837.81 $837.81 $837.81

$2,229.04 $2,229.04 $2,229.04 $2,229.04 $2,229.04

$261.38 $261.38 $261.38 $261.38 $261.38

$1,053.00 $1,053.00 $1,053.00 $1,053.00 $1,053.00

$3,017.94 $3,017.94 $3,017.94 $3,017.94 $3,017.94

$261.38 $261.38 $261.38 $261.38 $261.38

Baseline Repair Costs (2011$)
$1,053.00 $1,053.00 $1,053.00 $1,053.00 $1,053.00

$3,017.94 $3,017.94 $3,017.94 $3,017.94 $3,017.94

$0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00

Year 4 Year 5 Year 6 Year 7 Year 8

$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70

aseline Maintenance Costs (2011$)
$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70

$0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00
Discounted 

Maintenance Costs at 

0.0446440067527578

%

Discounted Repair 

Costs at 

0.044644006752757

8%

3% Annualized 

Maintenance 

Payment

3% Annualized 

Repair Payment

3% Discounted 

Maintenance 

Payments

$284.98 $199.69 $297.70 $208.61 $289.03

$272.80 $191.16 $297.70 $208.61 $280.61

$261.14 $182.99 $297.70 $208.61 $272.44

$249.98 $175.17 $297.70 $208.61 $264.50

$239.30 $167.68 $297.70 $208.61 $256.80

$229.07 $160.52 $297.70 $208.61 $249.32

$219.28 $153.66 $297.70 $208.61 $242.06

$209.91 $147.09 $297.70 $208.61 $235.01

$200.94 $140.81 $297.70 $208.61 $228.16

$192.35 $134.79 $297.70 $208.61 $221.52

$184.13 $129.03 $297.70 $208.61 $215.06

$176.26 $123.51 $297.70 $208.61 $208.80

$168.73 $118.24 $297.70 $208.61 $202.72

$161.52 $113.18 $297.70 $208.61 $196.81

$154.62 $108.35 $297.70 $208.61 $191.08

$3,205.00 $2,245.87 $4,465.50 $3,129.15 $3,553.92

Year 9 Year 10 Year 11 Year 12 Year 13

$208.61 $208.61 $208.61 $208.61 $208.61

$896.93 $896.93 $896.93 $896.93 $896.93

$3,070.88 $3,070.88 $3,070.88 $3,070.88 $3,070.88

$212.30 $212.30 $212.30 $212.30 $212.30

$837.81 $837.81 $837.81 $837.81 $837.81

$2,229.04 $2,229.04 $2,229.04 $2,229.04 $2,229.04

$212.30 $212.30 $212.30 $212.30 $212.30

$837.81 $837.81 $837.81 $837.81 $837.81

$2,229.04 $2,229.04 $2,229.04 $2,229.04 $2,229.04

$261.38 $261.38 $261.38 $261.38 $261.38

$1,053.00 $1,053.00 $1,053.00 $1,053.00 $1,053.00

$3,017.94 $3,017.94 $3,017.94 $3,017.94 $3,017.94

$261.38 $261.38 $261.38 $261.38 $261.38
$1,053.00 $1,053.00 $1,053.00 $1,053.00 $1,053.00

$3,017.94 $3,017.94 $3,017.94 $3,017.94 $3,017.94

$0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00

Year 9 Year 10 Year 11 Year 12 Year 13

$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70
$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70 $297.70

$0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00 $0.00
3% Discounted 

Repair Payments

7% Annualized 

Maintenance 

Payment

7% Annualized 

Repair Payment

7% Discounted 

Maintenance 

Payments

7% Discounted 

Repair Payments

$202.53 $297.70 $208.61 $278.22 $194.96

$196.63 $297.70 $208.61 $260.02 $182.21

$190.91 $297.70 $208.61 $243.01 $170.29

$185.35 $297.70 $208.61 $227.11 $159.15

$179.95 $297.70 $208.61 $212.26 $148.74

$174.71 $297.70 $208.61 $198.37 $139.01

$169.62 $297.70 $208.61 $185.39 $129.91

$164.68 $297.70 $208.61 $173.26 $121.41

$159.88 $297.70 $208.61 $161.93 $113.47

$155.23 $297.70 $208.61 $151.34 $106.05

$150.70 $297.70 $208.61 $141.44 $99.11

$146.31 $297.70 $208.61 $132.18 $92.63

$142.05 $297.70 $208.61 $123.53 $86.57

$137.92 $297.70 $208.61 $115.45 $80.90

$133.90 $297.70 $208.61 $107.90 $75.61

$2,490.37 $4,465.50 $3,129.15 $2,711.43 $1,900.00

Year 14 Year 15

$208.61 $208.61 1

$896.93 $896.93 2

$3,070.88 $3,070.88 3

$212.30 $212.30 4

$837.81 $837.81 5

$2,229.04 $2,229.04 6

$212.30 $212.30 7

$837.81 $837.81 8

$2,229.04 $2,229.04 9

$261.38 $261.38 10

$1,053.00 $1,053.00 11

$3,017.94 $3,017.94 12

$261.38 $261.38 13

Equipment Class

Water Cooled w/ FE > 240 kBtu

Air Cooled <65 kBtu

Water Cooled > 240 kBtu

Water Cooled 65 -240 kBtu

Water Cooled <65 kBtu

Air Cooled > 240 kBtu

Air Cooled 65 -240 kBtu

Glycol Cooled > 240 kBtu

Glycol Cooled w/ FE <65 kBtu

Water Cooled w/ FE <65 kBtu

Water Cooled w/ FE 65 -240 kBtu

Glycol Cooled <65 kBtu

Glycol Cooled 65 -240 kBtu
$1,053.00 $1,053.00 14

$3,017.94 $3,017.94 15

$0.00 $0.00 16

$0.00 $0.00 17

$0.00 $0.00 18

$0.00 $0.00 19

$0.00 $0.00 20

$0.00 $0.00 21

Year 14 Year 15

$297.70 $297.70

$297.70 $297.70

$297.70 $297.70

$297.70 $297.70

$297.70 $297.70

$297.70 $297.70

Other

Other

Other

Other

Other

Glycol Cooled w/ FE 65 -240 kBtu

Glycol Cooled w/ FE > 240 kBtu

Other
$297.70 $297.70

$297.70 $297.70

$297.70 $297.70

$297.70 $297.70

$297.70 $297.70

$297.70 $297.70

$297.70 $297.70

$297.70 $297.70

$297.70 $297.70

$0.00 $0.00

$0.00 $0.00

$0.00 $0.00

$0.00 $0.00

$0.00 $0.00

$0.00 $0.00
0.044644006752757

8% Annualized 

Maintenance 

Payment

0.0446440067527578

% Annualized Repair 

Payment

0.0446440067527578% 

Discounted Maintenance 

Payments

0.0446440067527578% 

Discounted Repair 

Payments

$297.70 $208.61 $284.98 $199.69

$297.70 $208.61 $272.80 $191.16

$297.70 $208.61 $261.14 $182.99

$297.70 $208.61 $249.98 $175.17

$297.70 $208.61 $239.30 $167.68

$297.70 $208.61 $229.07 $160.52

$297.70 $208.61 $219.28 $153.66

$297.70 $208.61 $209.91 $147.09

$297.70 $208.61 $200.94 $140.81

$297.70 $208.61 $192.35 $134.79

$297.70 $208.61 $184.13 $129.03

$297.70 $208.61 $176.26 $123.51

$297.70 $208.61 $168.73 $118.24

$297.70 $208.61 $161.52 $113.18

$297.70 $208.61 $154.62 $108.35

$4,465.50 $3,129.15 $3,205.00 $2,245.87

1 2 3 4

Level 1 Level 2 Level 3 Level 4

100% 114% 131% 150%

100% 106% 113% 120%

100% 106% 113% 120%

100% 85% 72% 62%

100% 128% 165% 215%

100% 128% 165% 215%

100% 85% 72% 62%

100% 128% 165% 215%

100% 128% 165% 215%

100% 85% 72% 62%

100% 128% 165% 215%

100% 128% 165% 215%

100% 85% 72% 62%

Maintenance and Repair Cost Escalation by Efficiency Level
100% 128% 165% 215%

100% 128% 165% 215%

5 6 7 8

Level 5 Level 6 Level 7 Level 8

173%

128%

128%

54%

282%

282%

54%

282%

282%

54%

282%

282%

54%
282%

282%


Legend IMH NA

RCU NA

54 SCU NA

Other Not Used

End User Equipment Cost (2011$)

Process NA NA NA

Equipment Type #N/A #N/A #N/A

Cooling NA NA NA

Size #N/A #N/A #N/A

Harvest Rate 

(lbs/24 hrs) <500 >=500 and < 1436 >=1436

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level

Baseline $9,737.13 $32,968.89 $47,475.20

Level 1 $11,109.83 $35,031.70 $50,445.65

Level 2 $12,723.41 $37,255.18 $53,647.46

Level 3 $14,620.16 $39,651.83 $57,098.63

Level 4 $16,849.75 $42,235.14 $60,818.60

Level 5

Level 6

Level 7

Incremental Equipment Cost (2011$)

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level

Baseline $ 6,681 $ 22,621 $ 32,575

Level 1 $ 1,172 $ 1,762 $ 2,537

Level 2 $ 2,551 $ 3,661 $ 5,272

Level 3 $ 4,171 $ 5,708 $ 8,219

Level 4 $ 6,075 $ 7,914 $ 11,397

Level 5

Level 6

Level 7
US Average End User Cost (2011$) (No Learning, Always U.S. Average))

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level

Baseline $9,849.86 $33,350.59 $48,024.85

Level 1 $11,238.45 $35,437.29 $51,029.70

Level 2 $12,870.72 $37,686.51 $54,268.57

Level 3 $14,789.43 $40,110.90 $57,759.70

Level 4 $17,044.83 $42,724.12 $61,522.74

Level 5

Level 6

Level 7

Active Energy Use (kWh/yr)

Efficiency Level 29943.12 102750.84 245984.69

Baseline 27407.85 102750.84 245984.69

Level 1 25295.12 92652.39 219367.13

Level 2 23507.43 84495.95 198294.90

Level 3 21975.12 77770.47 181198.56

Level 4 20647.12 72129.74 167049.86

Level 5

Level 6

Level 7 29943.12 102750.84 245984.69

100% Utilization load factor

Usage (%)

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level

Baseline 100% 100% 100%

Level 1 100% 100% 100%

Level 2 100% 100% 100%

Level 3 100% 100% 100%

Level 4 100% 100% 100%

Level 5 100% 100% 100%
Level 6 100% 100% 100%

Level 7 100% 100% 100%

Standby Mode (%)

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level

Baseline 0% 0% 0%

Level 1 0% 0% 0%

Level 2 0% 0% 0%

Level 3 0% 0% 0%

Level 4 0% 0% 0%

Level 5 0% 0% 0%

Level 6 0% 0% 0%

Level 7 0% 0% 0%

Annual Maintenance Costs (2011$)

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level

Baseline $297.70 $297.70 $297.70

Level 1 $297.70 $297.70 $297.70

Level 2 $297.70 $297.70 $297.70

Level 3 $297.70 $297.70 $297.70

Level 4 $297.70 $297.70 $297.70

Level 5 #VALUE! #VALUE! #VALUE!

Level 6 #VALUE! #VALUE! #VALUE!

Level 7 $297.70 $297.70 $297.70

Base Annual Repair Costs (2011$)

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level

Baseline $208.61 $896.93 $3,070.88

Level 1 $208.61 $896.93 $3,070.88

Level 2 $208.61 $896.93 $3,070.88
Level 3 $208.61 $896.93 $3,070.88

Level 4 $208.61 $896.93 $3,070.88

Level 5 #VALUE! #VALUE! #VALUE!

Level 6 #VALUE! #VALUE! #VALUE!

Level 7 $208.61 $896.93 $3,070.88

Installation Cost (2011$) - Baseline plus incremental changes by efficiency level

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level

1 Baseline $1,452.33 $3,218.29 $5,189.41

2 Level 1 $1,452.33 $3,218.29 $5,189.41

3 Level 2 $1,452.33 $3,218.29 $5,189.41

4 Level 3 $1,452.33 $3,218.29 $5,189.41

5 Level 4 $1,452.33 $3,218.29 $5,189.41

6 Level 5

7 Level 6

8 Level 7 $1,452.33 $3,218.29 $5,189.41

1 2 3

Lifetime (Yrs)

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level

Baseline 17.12490515 17.12490515 17.12490515

Level 1 17.12490515 17.12490515 17.12490515

Level 2 17.12490515 17.12490515 17.12490515

Level 3 17.12490515 17.12490515 17.12490515

Level 4 17.12490515 17.12490515 17.12490515

Level 5 #VALUE! #VALUE! #VALUE!

Level 6 #VALUE! #VALUE! #VALUE!

Level 7 17.12490515 17.12490515 17.12490515

Base Installation Cost (2011$)

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level
Baseline $1,452.33 $3,218.29 $5,189.41

Level 1 $1,452.33 $3,218.29 $5,189.41

Level 2 $1,452.33 $3,218.29 $5,189.41

Level 3 $1,452.33 $3,218.29 $5,189.41

Level 4 $1,452.33 $3,218.29 $5,189.41

Level 5 #VALUE! #VALUE! #VALUE!

Level 6 #VALUE! #VALUE! #VALUE!

Level 7 $1,452.33 $3,218.29 $5,189.41

Efficiency Level % Reduction Energy Use

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level

Baseline 0.0% 0.0% 0.0%

Level 1 7.7% 9.8% 10.8%

Level 2 14.2% 17.8% 19.4%

Level 3 19.8% 24.3% 26.3%

Level 4 24.7% 29.8% 32.1%

Level 5 #VALUE! #VALUE! #VALUE!

Level 6 #VALUE! #VALUE! #VALUE!

Level 7 -9.3% 0.0% 0.0%

Market Shares

Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level 0% 0% 0%

Baseline 11% 2% 2%

Level 1 20% 20% 20%

Level 2 45% 45% 45%

Level 3 18% 31% 31%

Level 4 5% 2% 2%

Level 5 0% 0% 0%

Level 6 0% 0% 0%

Level 7 0% 0% 0%

Capacity

United States
Code Air Cooled <65 kBtu Air Cooled 65 -240 kBtu Air Cooled > 240 kBtu

Efficiency Level 29,943 102,751 245,985

Baseline 27,408 102,751 245,985

Level 1 25,295 92,652 219,367

Level 2 23,507 84,496 198,295

Level 3 21,975 77,770 181,199

Level 4 20,647 72,130 167,050

Level 5 - - -

Level 6 - - -

Level 7 29,943 102,751 245,985

1 2 3
A NA

W NA

G NA

NA NA NA NA

NA NA NA NA

NA NA NA NA

#N/A #N/A #N/A #N/A

<450 >=450 <1000 >=1000

Water Cooled <65 kBtu

Water Cooled 65 -240 

kBtu Water Cooled > 240 kBtu

Water Cooled w/ FE <65 

kBtu

$20,743.19 $18,775.92 $35,638.58 $21,951.35

$17,575.94 $23,965.31 $45,485.50 $18,599.63

$15,010.67 $30,940.07 $58,719.10 $15,884.95

$12,932.97 $40,314.42 $76,504.15 $13,686.24

$11,250.16 $52,913.92 $100,406.07 $11,905.42

Water Cooled <65 kBtu

Water Cooled 65 -240 

kBtu Water Cooled > 240 kBtu

Water Cooled w/ FE <65 

kBtu

$ 14,233 $ 12,883 $ 24,453 $ 15,062

$ (2,705) $ 4,432 $ 8,410 $ (2,863)

$ (4,896) $ 10,389 $ 19,713 $ (5,181)

$ (6,671) $ 18,396 $ 34,903 $ (7,059)

$ (8,108) $ 29,157 $ 55,318 $ (8,580)
U.S. Average))

Water Cooled <65 kBtu

Water Cooled 65 -240 

kBtu Water Cooled > 240 kBtu

Water Cooled w/ FE <65 

kBtu

$20,983.34 $18,993.30 $36,051.19 $22,205.50

$17,779.43 $24,242.77 $46,012.12 $18,814.97

$15,184.46 $31,298.28 $59,398.93 $16,068.86

$13,082.70 $40,781.17 $77,389.89 $13,844.69

$11,380.41 $53,526.54 $101,568.54 $12,043.25

26631.28 99511.81 226283.25 16402.71

24724.81 92117.44 208713.99 15421.99

23090.69 85818.54 193847.69 14583.92

21674.45 80388.45 181105.15 13859.48

20435.25 75659.01 170061.62 13227.04

19341.83 71502.85 160398.52 12670.11

26631.28 99511.81 226283.25 16402.71

Water Cooled <65 kBtu

Water Cooled 65 -240 

kBtu Water Cooled > 240 kBtu

Water Cooled w/ FE <65 

kBtu

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%
100% 100% 100% 100%

100% 100% 100% 100%

Water Cooled <65 kBtu

Water Cooled 65 -240 

kBtu Water Cooled > 240 kBtu

Water Cooled w/ FE <65 

kBtu

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

Water Cooled <65 kBtu

Water Cooled 65 -240 

kBtu Water Cooled > 240 kBtu

Water Cooled w/ FE <65 

kBtu

$297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

$297.70 $297.70 $297.70 $297.70

Water Cooled <65 kBtu

Water Cooled 65 -240 

kBtu Water Cooled > 240 kBtu

Water Cooled w/ FE <65 

kBtu

$212.30 $837.81 $2,229.04 $212.30

$212.30 $837.81 $2,229.04 $212.30

$212.30 $837.81 $2,229.04 $212.30
$212.30 $837.81 $2,229.04 $212.30

$212.30 $837.81 $2,229.04 $212.30

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

$212.30 $837.81 $2,229.04 $212.30

ges by efficiency level

Water Cooled <65 kBtu

Water Cooled 65 -240 

kBtu Water Cooled > 240 kBtu

Water Cooled w/ FE <65 

kBtu

$1,238.39 $2,421.46 $3,621.95 $1,238.39

$1,238.39 $2,421.46 $3,621.95 $1,238.39

$1,238.39 $2,421.46 $3,621.95 $1,238.39

$1,238.39 $2,421.46 $3,621.95 $1,238.39

$1,238.39 $2,421.46 $3,621.95 $1,238.39

$1,238.39 $2,421.46 $3,621.95 $1,238.39

4 5 6 7

Water Cooled <65 kBtu

Water Cooled 65 -240 

kBtu Water Cooled > 240 kBtu

Water Cooled w/ FE <65 

kBtu

17.12490515 17.12490515 17.12490515 17.12490515

17.12490515 17.12490515 17.12490515 17.12490515

17.12490515 17.12490515 17.12490515 17.12490515

17.12490515 17.12490515 17.12490515 17.12490515

17.12490515 17.12490515 17.12490515 17.12490515

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

17.12490515 17.12490515 17.12490515 17.12490515

Water Cooled <65 kBtu

Water Cooled 65 -240 

kBtu Water Cooled > 240 kBtu

Water Cooled w/ FE <65 

kBtu
$1,238.39 $2,421.46 $3,621.95 $1,238.39

$1,238.39 $2,421.46 $3,621.95 $1,238.39

$1,238.39 $2,421.46 $3,621.95 $1,238.39

$1,238.39 $2,421.46 $3,621.95 $1,238.39

$1,238.39 $2,421.46 $3,621.95 $1,238.39

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

$1,238.39 $2,421.46 $3,621.95 $1,238.39

Water Cooled <65 kBtu

Water Cooled 65 -240 

kBtu Water Cooled > 240 kBtu

Water Cooled w/ FE <65 

kBtu

0.0% 0.0% 0.0% 0.0%

6.6% 6.8% 7.1% 5.4%

12.3% 12.7% 13.2% 10.1%

17.3% 17.9% 18.5% 14.2%

21.8% 22.4% 23.1% 17.8%

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

-7.7% -8.0% -8.4% -6.4%

Water Cooled <65 kBtu

Water Cooled 65 -240 

kBtu Water Cooled > 240 kBtu

Water Cooled w/ FE <65 

kBtu

0% 0% 0% 0%

28% 28% 28% 28%

23% 30% 30% 23%

36% 22% 22% 36%

10% 16% 16% 10%

3% 4% 4% 3%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%
Water Cooled <65 kBtu

Water Cooled 65 -240 

kBtu Water Cooled > 240 kBtu

Water Cooled w/ FE <65 

kBtu

 26,631 99,512 226,283 16,403

 24,725 92,117 208,714 15,422

 23,091 85,819 193,848 14,584

 21,674 80,388 181,105 13,859

 20,435 75,659 170,062 13,227

 19,342 71,503 160,399 12,670

 - - - -

 - - - -

 26,631 99,512 226,283 16,403

4 5 6 7
Small NA

 Med NA

Large NA

29

NA NA NA NA

NA NA #N/A #N/A

NA NA NA NA

#N/A #N/A #N/A #N/A

<200 >=200 <175 >=175

Water Cooled w/ FE 65 -

240 kBtu

Water Cooled w/ FE > 

240 kBtu Glycol Cooled <65 kBtu

Glycol Cooled 65 -240 

kBtu

$19,869.50 $37,714.32 $20,743.19 $18,757.15

$25,361.15 $48,134.76 $17,575.94 $23,939.74

$32,742.14 $62,139.13 $15,010.67 $30,904.79

$42,662.49 $80,960.07 $12,932.97 $40,265.34

$55,995.84 $106,254.13 $11,250.16 $52,845.30

Water Cooled w/ FE 65 -

240 kBtu

Water Cooled w/ FE > 

240 kBtu Glycol Cooled <65 kBtu

Glycol Cooled 65 -240 

kBtu

$ 13,633 $ 25,878 $ 14,233 $ 12,870

$ 4,690 $ 8,900 $ (2,705) $ 4,426

$ 10,995 $ 20,861 $ (4,896) $ 10,375

$ 19,468 $ 36,936 $ (6,671) $ 18,370

$ 30,856 $ 58,540 $ (8,108) $ 29,115
Water Cooled w/ FE 65 -

240 kBtu

Water Cooled w/ FE > 

240 kBtu Glycol Cooled <65 kBtu

Glycol Cooled 65 -240 

kBtu

$20,099.54 $38,150.96 $20,983.34 $18,974.31

$25,654.77 $48,692.05 $17,779.43 $24,216.90

$33,121.22 $62,858.56 $15,184.46 $31,262.59

$43,156.43 $81,897.40 $13,082.70 $40,731.52

$56,644.14 $107,484.30 $11,380.41 $53,457.13

61273.66 138691.06 26640.31 111495.77

57459.60 129608.71 24669.53 101835.52

54221.25 121951.04 22990.71 93819.58

51437.40 115407.22 21543.45 87061.03

49018.65 109750.69 20282.94 81285.55

46897.59 104812.45 19175.22 76293.18

61273.66 138691.06 26640.31 111495.77

Water Cooled w/ FE 65 -

240 kBtu

Water Cooled w/ FE > 

240 kBtu Glycol Cooled <65 kBtu

Glycol Cooled 65 -240 

kBtu

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%
100% 100% 100% 100%

100% 100% 100% 100%

Water Cooled w/ FE 65 -

240 kBtu

Water Cooled w/ FE > 

240 kBtu Glycol Cooled <65 kBtu

Glycol Cooled 65 -240 

kBtu

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

Water Cooled w/ FE 65 -

240 kBtu

Water Cooled w/ FE > 

240 kBtu Glycol Cooled <65 kBtu

Glycol Cooled 65 -240 

kBtu

$297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

$297.70 $297.70 $297.70 $297.70

Water Cooled w/ FE 65 -

240 kBtu

Water Cooled w/ FE > 

240 kBtu Glycol Cooled <65 kBtu

Glycol Cooled 65 -240 

kBtu

$837.81 $2,229.04 $261.38 $1,053.00

$837.81 $2,229.04 $261.38 $1,053.00

$837.81 $2,229.04 $261.38 $1,053.00
$837.81 $2,229.04 $261.38 $1,053.00

$837.81 $2,229.04 $261.38 $1,053.00

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

$837.81 $2,229.04 $261.38 $1,053.00

Water Cooled w/ FE 65 -

240 kBtu

Water Cooled w/ FE > 

240 kBtu Glycol Cooled <65 kBtu

Glycol Cooled 65 -240 

kBtu

$2,421.46 $3,621.95 $1,286.80 $2,531.86

$2,421.46 $3,621.95 $1,286.80 $2,531.86

$2,421.46 $3,621.95 $1,286.80 $2,531.86

$2,421.46 $3,621.95 $1,286.80 $2,531.86

$2,421.46 $3,621.95 $1,286.80 $2,531.86

$2,421.46 $3,621.95 $1,286.80 $2,531.86

8 9 10 11

Water Cooled w/ FE 65 -

240 kBtu

Water Cooled w/ FE > 

240 kBtu Glycol Cooled <65 kBtu

Glycol Cooled 65 -240 

kBtu

17.12490515 17.12490515 17.12490515 17.12490515

17.12490515 17.12490515 17.12490515 17.12490515

17.12490515 17.12490515 17.12490515 17.12490515

17.12490515 17.12490515 17.12490515 17.12490515

17.12490515 17.12490515 17.12490515 17.12490515

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

17.12490515 17.12490515 17.12490515 17.12490515

Water Cooled w/ FE 65 -

240 kBtu

Water Cooled w/ FE > 

240 kBtu Glycol Cooled <65 kBtu

Glycol Cooled 65 -240 

kBtu
$2,421.46 $3,621.95 $1,286.80 $2,531.86

$2,421.46 $3,621.95 $1,286.80 $2,531.86

$2,421.46 $3,621.95 $1,286.80 $2,531.86

$2,421.46 $3,621.95 $1,286.80 $2,531.86

$2,421.46 $3,621.95 $1,286.80 $2,531.86

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

$2,421.46 $3,621.95 $1,286.80 $2,531.86

Water Cooled w/ FE 65 -

240 kBtu

Water Cooled w/ FE > 

240 kBtu Glycol Cooled <65 kBtu

Glycol Cooled 65 -240 

kBtu

0.0% 0.0% 0.0% 0.0%

5.6% 5.9% 6.8% 7.9%

10.5% 11.0% 12.7% 14.5%

14.7% 15.3% 17.8% 20.2%

18.4% 19.1% 22.3% 25.1%

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

-6.6% -7.0% -8.0% -9.5%

Water Cooled w/ FE 65 -

240 kBtu

Water Cooled w/ FE > 

240 kBtu Glycol Cooled <65 kBtu

Glycol Cooled 65 -240 

kBtu

0% 0% 0% 0%

28% 28% 28% 28%

30% 30% 23% 30%

22% 22% 36% 22%

16% 16% 10% 16%

4% 4% 3% 4%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%
Water Cooled w/ FE 65 -

240 kBtu

Water Cooled w/ FE > 

240 kBtu Glycol Cooled <65 kBtu

Glycol Cooled 65 -240 

kBtu

 61,274 138,691 26,640 111,496

 57,460 129,609 24,670 101,836

 54,221 121,951 22,991 93,820

 51,437 115,407 21,543 87,061

 49,019 109,751 20,283 81,286

 46,898 104,812 19,175 76,293

 - - - -

 - - - -

 61,274 138,691 26,640 111,496

8 9 10 11
B NA

C NA

NA NA NA NA

#N/A #N/A #N/A #N/A

NA NA NA NA

#N/A #N/A #N/A #N/A

<1000 >=1000 <1000 >=1000

Glycol Cooled > 240 kBtu

Glycol Cooled w/ FE <65 

kBtu

Glycol Cooled w/ FE 65 -

240 kBtu

Glycol Cooled w/ FE > 

240 kBtu

$35,638.58 $21,951.35 $19,849.64 $37,714.32

$45,485.50 $18,599.63 $25,334.08 $48,134.76

$58,719.10 $15,884.95 $32,704.81 $62,139.13

$76,504.15 $13,686.24 $42,610.56 $80,960.07

$100,406.07 $11,905.42 $55,923.22 $106,254.13

Glycol Cooled > 240 kBtu

Glycol Cooled w/ FE <65 

kBtu

Glycol Cooled w/ FE 65 -

240 kBtu

Glycol Cooled w/ FE > 

240 kBtu

$ 24,453 $ 15,062 $ 13,620 $ 25,878

$ 8,410 $ (2,863) $ 4,684 $ 8,900

$ 19,713 $ (5,181) $ 10,980 $ 20,861

$ 34,903 $ (7,059) $ 19,440 $ 36,936

$ 55,318 $ (8,580) $ 30,810 $ 58,540
Glycol Cooled > 240 kBtu

Glycol Cooled w/ FE <65 

kBtu

Glycol Cooled w/ FE 65 -

240 kBtu

Glycol Cooled w/ FE > 

240 kBtu

$36,051.19 $22,205.50 $20,079.45 $38,150.96

$46,012.12 $18,814.97 $25,627.40 $48,692.05

$59,398.93 $16,068.86 $33,083.45 $62,858.56

$77,389.89 $13,844.69 $43,103.89 $81,897.40

$101,568.54 $12,043.25 $56,570.69 $107,484.30

249226.04 21270.80 88887.33 198611.82

227079.45 19797.72 81602.93 181887.86

208784.44 18546.99 75585.39 168137.05

193416.64 17471.81 70530.65 156631.27

180325.54 16537.63 66224.76 146862.20

169040.11 15718.42 62512.79 138464.24

249226.04 21270.80 88887.33 198611.82

Glycol Cooled > 240 kBtu

Glycol Cooled w/ FE <65 

kBtu

Glycol Cooled w/ FE 65 -

240 kBtu

Glycol Cooled w/ FE > 

240 kBtu

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%
100% 100% 100% 100%

100% 100% 100% 100%

Glycol Cooled > 240 kBtu

Glycol Cooled w/ FE <65 

kBtu

Glycol Cooled w/ FE 65 -

240 kBtu

Glycol Cooled w/ FE > 

240 kBtu

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

Glycol Cooled > 240 kBtu

Glycol Cooled w/ FE <65 

kBtu

Glycol Cooled w/ FE 65 -

240 kBtu

Glycol Cooled w/ FE > 

240 kBtu

$297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70

$297.70 $297.70 $297.70 $297.70

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

$297.70 $297.70 $297.70 $297.70

Glycol Cooled > 240 kBtu

Glycol Cooled w/ FE <65 

kBtu

Glycol Cooled w/ FE 65 -

240 kBtu

Glycol Cooled w/ FE > 

240 kBtu

$3,017.94 $261.38 $1,053.00 $3,017.94

$3,017.94 $261.38 $1,053.00 $3,017.94

$3,017.94 $261.38 $1,053.00 $3,017.94
$3,017.94 $261.38 $1,053.00 $3,017.94

$3,017.94 $261.38 $1,053.00 $3,017.94

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

$3,017.94 $261.38 $1,053.00 $3,017.94

Glycol Cooled > 240 kBtu

Glycol Cooled w/ FE <65 

kBtu

Glycol Cooled w/ FE 65 -

240 kBtu

Glycol Cooled w/ FE > 

240 kBtu

$3,801.29 $1,286.80 $2,531.86 $3,801.29

$3,801.29 $1,286.80 $2,531.86 $3,801.29

$3,801.29 $1,286.80 $2,531.86 $3,801.29

$3,801.29 $1,286.80 $2,531.86 $3,801.29

$3,801.29 $1,286.80 $2,531.86 $3,801.29

$3,801.29 $1,286.80 $2,531.86 $3,801.29

12 13 14 15

Glycol Cooled > 240 kBtu

Glycol Cooled w/ FE <65 

kBtu

Glycol Cooled w/ FE 65 -

240 kBtu

Glycol Cooled w/ FE > 

240 kBtu

17.12490515 17.12490515 17.12490515 17.12490515

17.12490515 17.12490515 17.12490515 17.12490515

17.12490515 17.12490515 17.12490515 17.12490515

17.12490515 17.12490515 17.12490515 17.12490515

17.12490515 17.12490515 17.12490515 17.12490515

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

17.12490515 17.12490515 17.12490515 17.12490515

Glycol Cooled > 240 kBtu

Glycol Cooled w/ FE <65 

kBtu

Glycol Cooled w/ FE 65 -

240 kBtu

Glycol Cooled w/ FE > 

240 kBtu
$3,801.29 $1,286.80 $2,531.86 $3,801.29

$3,801.29 $1,286.80 $2,531.86 $3,801.29

$3,801.29 $1,286.80 $2,531.86 $3,801.29

$3,801.29 $1,286.80 $2,531.86 $3,801.29

$3,801.29 $1,286.80 $2,531.86 $3,801.29

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

$3,801.29 $1,286.80 $2,531.86 $3,801.29

Glycol Cooled > 240 kBtu

Glycol Cooled w/ FE <65 

kBtu

Glycol Cooled w/ FE 65 -

240 kBtu

Glycol Cooled w/ FE > 

240 kBtu

0.0% 0.0% 0.0% 0.0%

8.1% 6.3% 7.4% 7.6%

14.8% 11.7% 13.6% 13.9%

20.6% 16.5% 18.8% 19.3%

25.6% 20.6% 23.4% 23.9%

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

-9.8% -7.4% -8.9% -9.2%

Glycol Cooled > 240 kBtu

Glycol Cooled w/ FE <65 

kBtu

Glycol Cooled w/ FE 65 -

240 kBtu

Glycol Cooled w/ FE > 

240 kBtu

0% 0% 0% 0%

28% 28% 28% 28%

30% 23% 30% 30%

22% 36% 22% 22%

16% 10% 16% 16%

4% 3% 4% 4%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%
Glycol Cooled > 240 kBtu

Glycol Cooled w/ FE <65 

kBtu

Glycol Cooled w/ FE 65 -

240 kBtu

Glycol Cooled w/ FE > 

240 kBtu

 249,226 21,271 88,887 198,612

 227,079 19,798 81,603 181,888

 208,784 18,547 75,585 168,137

 193,417 17,472 70,531 156,631

 180,326 16,538 66,225 146,862

 169,040 15,718 62,513 138,464

 - - - -

 - - - -

 249,226 21,271 88,887 198,612

12 13 14 15
N/A N/A N/A N/A

Other Other Other Other

$0.00 $0.00 $0.00 $0.00

Other Other Other Other
Other Other Other Other

$0.00 $0.00 $0.00 $0.00

Other Other Other Other

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%

100% 100% 100% 100%
100% 100% 100% 100%

100% 100% 100% 100%

Other Other Other Other

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

0% 0% 0% 0%

Other Other Other Other

$0.00 $0.00 $0.00 $0.00

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

Other Other Other Other

$0.00 $0.00 $0.00 $0.00

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

Other Other Other Other

$0.00 $0.00 $0.00 $0.00

16 17 18 19

Other Other Other Other

17.12490515 17.12490515 17.12490515 17.12490515

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

Other Other Other Other
#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

Other Other Other Other

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

Other Other Other Other
Other Other Other Other

16 17 18 19
N/A N/A N/A N/A

Other Other Other Other

$0.00 $0.00

Other Other Other Other
Other Other Other Other

$0.00 $0.00

Other Other Other Other

100% 100%

100% 100%

100% 100%

100% 100%

100% 100%

100% 100%
100% 100%

100% 100%

Other Other Other Other

0% 0%

0% 0%

0% 0%

0% 0%

0% 0%

0% 0%

0% 0%

0% 0%

Other Other Other Other

$0.00 $0.00

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

Other Other Other Other

$0.00 $0.00

#VALUE! #VALUE!

#VALUE! #VALUE!
#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

Other Other Other Other

$0.00 $0.00 $0.00 $0.00

$0.00 $0.00

$0.00 $0.00

$0.00 $0.00

$0.00 $0.00

$0.00 $0.00

$0.00 $0.00

$0.00 $0.00

20 21 22 23

Other Other Other Other

17.12490515 17.12490515

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

Other Other Other Other
#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

#VALUE! #VALUE!

Other Other Other Other

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

Other Other Other Other
Other Other Other Other

20 21 22 23
N/A N/A N/A N/A

Other Other Other Other

Other Other Other Other
Other Other Other Other

Other Other Other Other
Other Other Other Other

Other Other Other Other

Other Other Other Other
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

Other Other Other Other

Other Other Other Other
Other Other Other Other

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE!

Other Other Other Other
Other Other Other Other

24 25 26 27
N/A

Other

Other
Other

Other
Other

Other

Other
Other

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

$0.00

28

Other

Other
Other

#VALUE!

#VALUE!

#VALUE!

#VALUE!

#VALUE!

#VALUE!

#VALUE!

#VALUE!

Other
Other

28
Equipment Cost With National 

Ave Markup For Rebuttable 

Installation Cost For Rebuttable 

Presumption (Dollars)

$9,850 $1,452

$11,238 $1,452

$12,871 $1,452

$14,789 $1,452

$17,045 $1,452

$9,850 $1,452

$9,850 $1,452

$9,850 $1,452





Total Equipment Cost With National Ave 

Sales Tax For Rebuttable Presumption 

Side note: The 

Rebuttable Presumption 

Energy Use

$12,002 27,408 ASHRAE

$13,490 25,295 1

$15,238 23,507 2

$17,293 21,975 3

$19,709 20,647 4

$12,002 0 5

$12,002 0 6

$12,002 29,943 7

$ 0.0932

<=== Average Price 

(Electricity Prices! 

$g$115)