**Worksheet**

**Labels**

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

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

**Econom izer**  **TSD Tables CB Results (m** **ultiple dates) Results for NIA** 

**Step**



### 1

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

contains data on harvest rates, utilization rates, energy and water consumption,

Contains annual operating costs in cashflow tables. Contains all data used to calculate discounts rates for each building type and an

aggregate discount rate for the U.S. Contains AEO2011 population-weighted electricity prices by state, AEO2011 electricity price projections, electricity price ratios derived for the various Contains population-weighted water/wastewater prices by state, and

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

done currently for this equipment. This sheet is hidden. Contains the input selections and a summary table of energy and water use,

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

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

### What are the Worksheets in the Workbook? **What does this Life-Cycle Cost (LCC) spreadsheet do?**

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

**Description** This is used as a go-between for user inputs and the rest of the worksheets -- do not modify this sheet.

**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

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

Contains 2010 census data on population by state.

### 3

**4**

**4A**

**4B**

**5**

**5A**

**5B** If base and sensitivity analysis is chosen, then all calculations are performed

for a set of single input values, usually an average. The new results are shown on the Summary tab as soon as the input values are changes through a dropdow n or toggle box. Alternatively, if the Monte Carlo option is chosen or if the button is clicked, the spreadsheet generates a set of results from calculations for each equipment class. For a number of inputs, the Crystal Ball software has custom distributions that it uses to set the level of the input. The model runs each of the studied classes in turn, performing 5,000 model runs for each. At the end of each equipment class run, the model records to the Crystal Ball tab a large number of outputs that you can then work with for further analyses. The Monte Carlo button executes a macro written in Visual Basic for Applications to loop through all equipment classes and selected efficiency levels. The Monte Carlo analysis usually takes 1 to 1.5 hours to complete for all 15 equipment classes. You can interact with the spreadsheet by clicking choices or entering data using the graphical interface on the LCC Summary tab. Select choices from the various dropdow

n input boxes throughout the LCC Summary tab.

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

Equipment classes are defined as particular combinations of equipment families and cooling method. Currently there 15 equipment classes. They can be selected individually in sensitivity mode and all classes can be run in Monte Carlo mode. If you select a combination of equipment families, cooling methods, harvest rate bins, and ice-making processes that results in a potential equipment class that has not been analyzed by DOE (because few or no shipments have been identified), the Annual Electricity Bill shown on the Summary tab will be $0 or blank. There is room for up to eight possible efficiency levels, including the baseline efficiency level. All equipment classes currently have the baseline and four additional representative level populated. If an equipment class contains fewer than eight levels, the extra levels will be have blank values in the calculated output cells on the LCC Summary tab. This spreadsheet gives the user two types of calculation methods: Sensitivity and Monte Carlo mode, using Crystal Ball.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% 

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

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

### 16 Other 16 1% 

### 17 Other 17 1% 

### 18 Other 18 1% 

### 19 Other 19 1% 

### 20 Other 20 0% 

### 21 Other 21 2% 

### 22 Other 22 2% 

### 23 Other 23 3% 

### 24 Other 24 2% 

### 25 Other 25 1% 

### 26 Other 26 2% 

### 27 Other 27 0% 

### 28 Other 28 1% 29 1% 

### 1 **Weights 1**  30 0% 

### 1 11% 

### 1 31 3% 

### 2 20% 

### 2 32 1% 

### 3 45% 

### 3 33 6% 

### 4 18% 

### 4 34 3% 

### 5 5% 

### 5 35 0% 

### 6 0% 

### 6 36 4% 

### 7 0% 

### 7 37 1% 

### 8 0% 

### 8 38 1% 

### 1 **Standards Efficiency Levels** 1 39 4% 

### 1 40 0% 

### 1 **Baseline Efficiency Levels** 

# Labels Used In the LCC / PBP Model for Computer Room AC Equipment **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 population weight Alaska of each state (plus, Washington, D.C.). Each state's population Arizona is expressed as a percentage of the U.S. total. Each state's number Arkansas is selected by Crystal Ball based on the state's relative population California weight. Population weights based on the 2010 U.S. Census. Colorado Connecticut Cell O46: Bldg_Type. In Column J is the percentage of ice Delaware machines purchased for use in each of the seven building types. District of Columbia Data based, as of 6/27/2011, on ADL data from 1996, prepared Florida for the U.S. DOE. Georgia Hawaii Cell B58: Eq_Life. In Column C is a list of equipment Idaho life assumptions and in Column D is a probability of the piece Illinois of equipment being replaced in a given year. The probabilities Indiana come from a Weibul function that yields an average unit life of Iowa approximately 8 1/2 years. Kansas Kentucky Louisiana Maine Maryland Massachusetts Michigan Minnesota Mississippi Missouri Montana Nebraska Nevada New Hampshire New Jersey New Mexico New York North Carolina North Dakota Ohio Oklahoma Oregon Pennsylvania Rhode Island 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

2022 6 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 

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

**States**

21 22 23 24 25 26 27 1 2 3 4 5

### 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 1Flat Tax Credit 2Increasing Rebate User Flat Both Selection: 1

1 **No. Option**  1Flat 2Increasing 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, Installation Cost**  **Number**

**Run Model Undiscounted** FALSE

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

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

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

**Crystal Ball Inputs Described**

### Current Type **3 Office** 

**1**

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

### Assumptions Related To Building Types for Crystal Ball, Installation Cost

### 56 29

**Equipm ent Class**  **Baseline Energy Consum** **ption 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 115.7Colorado 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 Com** **me rcial** 

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

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

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

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

### Table 6.2.16**Annualized Maintenance Costs by Equipment Class for Each Efficiency Level** Water Cooled w/ FE > 240 kBtu Glycol Cooled <65 kBtu Glycol Cooled 65 -240 kBtu

Other Glycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -240 kBtu

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 OtherOklahoma $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 

### Table 6.2.8 Costs and Markups for Determination of Weighted-Average 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

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

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

### Annualized Maintenance 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 Cooled <65 at U.S. Average 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** **U S** **W e** **i g** **h t** **e d** **A v** **e r** **a g** **e R** **e a** **l C** **o s** **t /** **k W** **h (** **2 0** **1 1** **$ )**  

# Electricity Price Pr**ojections**

### Table 6.5.1 Summary of Rebuttable PBP Analysis

**Level 1**

Air Cooled <65 kBtu 

### 7.6 **Product Class** 

### 0.085 **0.087 0.089**  **0.091**

**2017 2022**  **2027 2032** **U S** **W e** **i g** **h t** **e d** **A v** **e r** **a g** **e R** **e a** **l C** **o s** **t /** **k W** **h (** **2 0** **1 1** **$ )** 



# Ye**ar**

**AEO 2011 Low Growth AEO 2011 Reference** 

Air Cooled <65 kBtu 

### 7.6 Air Cooled 65 -240 kBtu 

### 2.4 Air Cooled > 240 kBtu 

### 1.3 Water Cooled <65 kBtu 

### (22.5) Water Cooled 65 -240 kBtu 

### 9.6 Water Cooled > 240 kBtu 

### 7.7 Water Cooled w

/ FE <65 kBtu 

### (46.5) Water Cooled w

/ FE 65 -240 kBtu 

### 19.7 Water Cooled w

/ FE > 240 kBtu 

### 15.8 Glycol Cooled <65 kBtu 

### (21.9) Glycol Cooled 65 -240 kBtu 

### 7.5 Glycol Cooled > 240 kBtu 

### 6.3 Glycol Cooled w/ FE <65 kBtu 

### (31.2) Glycol Cooled w/ FE 65 -240 kBtu 

### 10.6 Glycol Cooled w/ FE > 240 kBtu 

### 8.8**Installation Cost Total Installed Cost**  1,452 12,002 1,452 13,490 1,452 15,238 1,452 17,293 

### Table 6.2.9 Weighted-Average Equipment Price, Installation Cost, and Total Installed Costs for Air Cooled <65 at U.S. Average **Conditions (2011$)**

1,452 19,709



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

### 8.9 10.5 12.2 **Rebuttable payback period (years)*** 

### 2032 **2037 2042** 

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

**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** 

**Prem ium** **Percent of**

**Stock Muni** 

**Bond Rate Percent of** 

**Stock Discount** 

**Rate**

HealthCare 5.20% 100% 0.00% 0% 0% 0% 5.20% Lodging 5.89% 50% 2.50% 50% 3% 0% 7.21% Food Service 5.89% 50% 2.50% 50% 3% 0% 7.21% Retail 5.91% 100% 0.00% 0% 0% 0% 5.91% Education 6.56% 50% 2.50% 50% 3% 0% 7.89% Food Sales 6.61% 50% 2.50% 50% 3% 0% 7.95% Office 6.61% 25% 2.50% 25% 3% 50% 5.52% **Major Chain Governm** **ental**

**Local or Non-Chain Building Type**  **Description**14

4 NA 3 22 36 NA **No. Obs.***

## 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 State Name**  **State Building Type**  **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 8 

### Number of Energy Levels



## Uncertainty Analysis **Discount Rate**



# Cost Options **Export Options**

**Price Learning Coefficient Discount Year**  

# Life Cycle Cost Inputs for Computer Room Air Conditioner

**Electricity Rate (2011$)**

**Tax Rate**

Base and sensitivity analyses Flat

Increasing

Use Price Learning 

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

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

**Conservation Program being 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 Baseline is Efficiency Level 1**

**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

### 1Air 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 Level 5

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 Efficiency Level 3 Efficiency Level 4 Efficiency Level 2

### $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 7

Efficiency Level 5 Efficiency Level 6

### $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

### Efficiency 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 $ 

## Annual Consumption Of Electricity & Water**Start Time End Time**  

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

**Class Number:** 

### 1 **Ai r 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 **Ai r 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 **Ai r 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 **Ai r 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** 45 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 An** **nual An** **nual Net Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Net Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Number of Trials Reported**  **Latest Complete Run Date and Time Information**

**Number of Trials Reported**

**Number of Trials Reported Net Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Net Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Net Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Net Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Net Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Net Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Net Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Net Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Net Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Net Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Net Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Net Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Net Installed**  **An nual**  **Ma intenance**  **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 An** **nual An** **nual Net Installed**  **An nual**  **Ma intenance**  **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 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

**Total An** **nual An** **nual Net Installed**  **An nual**  **Ma intenance**  **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 Al** **l 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 Al** **l 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 Al** **l Custs Number of Trials Reported**  **Af fected Customers**  **Latest Complete Run Date and Time Information**

**Number of Trials Reported**

**Af fected Customers** 

**Af fected Customers**  **Number 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 Al** **l 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 Al** **l 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 Al** **l Custs Cycle**  **LCC Presumptive**  **Number of Trials Reported Af**  **fected Customers**

**Af fected Customers**  **Number of Trials Reported**

**Af fected Customers**  **Number 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 Al** **l 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 Al** **l 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 Al** **l Custs Cycle**  **LCC Presumptive**  **Cost Savings**  **Payback Payback**  **Af fected Customers**  **Number of Trials Reported**

**Number of Trials Reported**

**Number of Trials Reported Af**  **fected Customers Af**  **fected 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 Al** **l 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 Al** **l 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 Al** **l Custs Cycle**  **LCC Presumptive**  **Cost Savings**  **Payback Payback**  No Obs No Obs No Obs No Obs **Af fected Customers** 

**Number of Trials Reported Number of Trials Reported** 

**Af fected Customers**  **Number of Trials Reported**

**Af fected 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 Al** **l 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 Al** **l 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 Al** **l Custs Cycle**  **LCC Presumptive**  **Cost Savings**  **Payback Payback**  No Obs No Obs No Obs No Obs 5000 0 0 0 **Number of Trials Reported Af**  **fected Customers**

**Af fected Customers**  **Number of Trials Reported**

**Af fected Customers**  **Number 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 Al** **l 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 **Number of Trials Reported Af**  **fected Customers**0 0 0 00 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0

**Life Al** **l 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 **Af fected Customers**  **Number of Trials Reported**

### 9 10 11 12

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

**An nual**  **Af fected Cust**  **An nual**  **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 An** **nual Installation**  **Installed An** **nual Ma** **intenance 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 An** **nual Installation**  **Installed An** **nual Ma** **intenance 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 An** **nual Installation**  **Installed An** **nual Ma** **intenance**

**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 An** **nual Installation**  **Installed An** **nual Ma** **intenance 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 An** **nual Installation**  **Installed An** **nual Ma** **intenance 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 An** **nual Installation**  **Installed An** **nual Ma** **intenance 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 An** **nual Installation**  **Installed An** **nual Ma** **intenance 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 An** **nual Installation**  **Installed An** **nual Ma** **intenance 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 An** **nual Installation**  **Installed An** **nual Ma** **intenance 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 An** **nual Installation**  **Installed An** **nual Ma** **intenance 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 An** **nual Installation**  **Installed An** **nual Ma** **intenance 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 An** **nual Installation**  **Installed An** **nual Ma** **intenance 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 An** **nual Installation**  **Installed An** **nual Ma** **intenance 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 An** **nual Installation**  **Installed An** **nual Ma** **intenance 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 An** **nual Installation**  **Installed An** **nual Ma** **intenance 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 An** **nual Installation**  **Installed An** **nual Ma** **intenance 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 An** **nual Installation**  **Installed An** **nual Ma** **intenance 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

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

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

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

**Me an 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!

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

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

**An nual**  **An nual**  **An nual**  **An nual**  **Total Water**  **Electricity Op Cost**  **Me an Values**  **Me an Values** 

**Me an 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!

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

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

**An nual**  **An nual**  **An nual**  **An nual**  **Total Water**  **Electricity Op Cost**  **Energy Use Usage**  **Bill - 2017 2017**  **Me an Values** 

**Me an Values** 

**Me an 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!

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

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

**An nual**  **An nual**  **An nual**  **An nual**  **Total Water**  **Electricity Op Cost**  **Energy Use Usage**  **Bill - 2017 2017**  (kWh/yr) (kgal/yr) ($/yr) ($/yr) **Me an Values**  **Me an Values** 

**Me an 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!

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

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

**An nual**  **An nual**  **An nual**  **An nual**  **Total Water**  **Electricity Op Cost**  **Energy Use Usage**  **Bill - 2017 2017**  (kWh/yr) (kgal/yr) ($/yr) ($/yr) 81,668 #NUM! 7,755 $ 1,351 $ **Me an Values** 

**Me an Values** 

**Me an 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!

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

**An nual**  **An nual**  **An nual**  **An nual**  **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! **Me an Values** 

### 21 22 23 24

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

**Al l Cust.**  **Al l**  **Af fected**  **Payback Customers**  **Customers** (Years) ($) ($)

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

**Al l Cust.**  **Al l**  **Af fected**  **Payback Customers**  **Customers** (Years) ($) ($)

8.614 10.307 12.318 14.724 #NUM! #NUM! #NUM! **Calculated LCC Savings**

**Calculated LCC Savings**

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

2.609 3.019 3.465 3.951 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **Payback Customers**  **Customers** (Years) ($) ($)

1.454 1.705 1.979 2.281 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **Payback Customers**  **Customers** (Years) ($) ($)

(21.325) (20.739) (20.153) (19.577) #NUM! #NUM! #NUM!

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

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

(Years) ($) ($)

14.124 19.929 29.869 50.819 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **Payback Customers**  **Customers** (Years) ($) ($)

12.665 18.938 31.959 58.247 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **Payback Customers**  **Customers** (Years) ($) ($)

(43.735) (42.718) (41.687) (40.662) #NUM! #NUM! #NUM!

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

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

(584.700) (33.842) 111.348 (454.898) #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **Payback Customers**  **Customers** (Years) ($) ($)

(41.027) (194.161) (48.001) (159.521) #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **Payback Customers**  **Customers** (Years) ($) ($)

(20.368) (19.862) (19.348) (18.837) #NUM! #NUM! #NUM!

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

**Calculated LCC Savings**

**Calculated LCC Savings**11.041 15.802 24.087 42.200 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **Payback Customers**  **Customers** (Years) ($) ($)

10.957 17.344 34.032 1.051 #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **Payback Customers**  **Customers** (Years) ($) ($)

(29.050) (28.397) (27.727) (27.053) #NUM! #NUM! #NUM!

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

**Calculated LCC Savings**

**Calculated LCC Savings**21.359 36.631 299.049 (141.040) #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **Payback Customers**  **Customers** (Years) ($) ($)

26.862 (902.700) (112.558) 7.126 #NUM! #NUM! #NUM! **Calculated LCC Savings**#NUM!#NUM! #NUM! #NUM! #NUM!

**Al l Cust.**  **Al l**  **Af fected**  **Payback Customers**  **Customers** (Years) ($) ($)

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

### Verfiy-All or AffectedVerfiy-All or Affected 29 30 31 32

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

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

**Al l Cust.**  **Af fected**  **Presumptive Me** **dian Values Me** **dian Values**

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

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

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

**Al l Cust.**  **Af fected**  **Presumptive LCC**  **Cust LCC Al** **l Cust. Energy only**  **Me dian Values** 

**Me dian Values** 

**Me dian 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

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

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

**Al l Cust.**  **Af fected**  **Presumptive LCC**  **Cust LCC Al** **l Cust. Energy only**  **Savings Savings**  **Payback Payback**  **Me dian Values** 

**Me dian Values** 

**Me dian 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

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

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

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

**Me dian 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

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

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

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

**Me dian Values** 

**Me dian 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

**Al l Cust.**  **Af fected**  **Presumptive LCC**  **Cust LCC Al** **l 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 **Me dian Values** #NUM! #NUM! #NUM! #NUM!#NUM! #NUM! #NUM! #NUM!

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

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

### New for ACIM33 34 35 36

**An nual**  **Total Net Water**  **Equipment Installation**  **Installed Bill - 2017**  **Price Cost**  **Price** ($/yr) ($) ($) ($)

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

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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!

**An nual**  **Total Net Water**  **Equipment Installation**  **Installed Bill - 2017**  **Price Cost**  **Price** ($/yr) ($) ($) ($) #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

### 37 38 39 40

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

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

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 $

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

**Minimum Values Repair**  **Ma int.**  **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 $

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

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

212 $ 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 $

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

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. Total**  **Electricity Cost**  **Cost Energy Use**  **Bill - 2017** ($/yr) ($/yr) (kWh/yr) ($/yr) 2,229 $ 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 $

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

212 $ 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 $

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

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. Total**  **Electricity Cost**  **Cost Energy Use**  **Bill - 2017** ($/yr) ($/yr) (kWh/yr) ($/yr) 2,229 $ 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 $

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

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

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

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

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. Total**  **Electricity Cost**  **Cost Energy Use**  **Bill - 2017** ($/yr) ($/yr) (kWh/yr) ($/yr) 1,053 $ 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 $

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

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

### 41 42 43 44

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Op. Cost Life Cycle**  **Life Cycle LCC**  **Cost - 2017 Cost**  **Cost Savings**  ($/yr) ($) ($) ($) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

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

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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l Cust.** **Op. Cost Life Cycle**  **Life Cycle LCC** 

**Cost - 2017 Cost**  **Cost Savings**  ($/yr) ($) ($) ($) 1,195 $ 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!

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

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

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Op. Cost Life Cycle**  **Life Cycle LCC** **Cost - 2017 Cost**  **Cost Savings** 

($/yr) ($) ($) ($) 1,136 $ 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Op. Cost Life Cycle**  **Life Cycle LCC**  **Cost - 2017 Cost**  **Cost Savings**  ($/yr) ($) ($) ($) 2,527 $ 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!

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

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Op. Cost Life Cycle**  **Life Cycle LCC**  **Cost - 2017 Cost**  **Cost Savings** ($/yr) ($) ($) ($) 1,136 $ 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Op. Cost Life Cycle**  **Life Cycle LCC**  **Cost - 2017 Cost**  **Cost Savings**  ($/yr) ($) ($) ($) 2,527 $ 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!

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

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Op. Cost Life Cycle**  **Life Cycle LCC**  **Cost - 2017 Cost**  **Cost Savings**  ($/yr) ($) ($) ($)1,351

$ 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!

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

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

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Op. Cost Life Cycle**  **Life Cycle LCC**  **Cost - 2017 Cost**  **Cost Savings**  ($/yr) ($) ($) ($) 1,351 $ 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!

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

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Op. Cost Life Cycle**  **Life Cycle LCC**  **Cost - 2017 Cost**  **Cost Savings**  ($/yr) ($) ($) ($) #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

### Verfiy-All or AffectedVerfiy-All or Affected 45 46 47 48

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

### 49 50 51 52

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

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

### 53 54 55 56

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

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

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!

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

### 25th Percentile Values 25th Percentile Values

25th Percentile Values**Ma int.**  **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!

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

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!

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

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!

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

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

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!

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

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!

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

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

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!

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

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!

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

### 25th Percentile Values

25th Percentile Values

25th Percentile Values298

$ 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!

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

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!

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

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!

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

298 $ 69,882 5,701 $ 1,351 $ 

### 25th Percentile Values

25th Percentile Values

25th Percentile Values298

$ 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!

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

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!

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

### 25th Percentile Values

### 57 58 59 60

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

### Verfiy-All or AffectedVerfiy-All or Affected 61 62 63 64

**Presumptive An** **nual Al** **l Cust Energy only**  **Water Equipment**  **Payback Payback**  **Bill - 2017 Price**  (Years) (Years) ($/yr) ($) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

**Presumptive An** **nual Al** **l Cust Energy only**  **Water Equipment**  **Payback Payback**  **Bill - 2017 Price**  (Years) (Years) ($/yr) ($) #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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l 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 An** **nual Al** **l Cust Energy only**  **Water Equipment**  **Payback Payback**  **Bill - 2017 Price**  (Years) (Years) ($/yr) ($) #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

### 65 66 67 68

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

**Total Net An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **Cost Price**  **Cost Cost**  ($) ($) ($/yr) ($/yr) 1,418 $ 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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.** 

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

### 69 70 71 72

**An nual**  **An nual**  **An nual**  **Al l Cust**  **Total Electricity**  **Op. Cost Life Cycle**  **Energy Use Bill - 2017**  **Cost - 2017 Cost**  (kWh/yr) ($/yr) ($/yr) ($) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

**An nual**  **An nual**  **An nual**  **Al l Cust**  **Total Electricity**  **Op. Cost Life Cycle**  **Energy Use Bill - 2017**  **Cost - 2017 Cost**  (kWh/yr) ($/yr) ($/yr) ($) 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!

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

**An nual**  **An nual**  **An nual**  **Al l Cust**  **Total Electricity**  **Op. Cost Life Cycle**  **Energy Use Bill - 2017**  **Cost - 2017 Cost**  (kWh/yr) ($/yr) ($/yr) ($) 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!

**An nual**  **An nual**  **An nual**  **Al l Cust**  **Total Electricity**  **Op. Cost Life Cycle**  **Energy Use Bill - 2017**  **Cost - 2017 Cost**  (kWh/yr) ($/yr) ($/yr) ($) 24,670 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!

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

**An nual**  **An nual**  **An nual**  **Al l Cust**  **Total Electricity**  **Op. Cost Life Cycle**  **Energy Use Bill - 2017**  **Cost - 2017 Cost**  (kWh/yr) ($/yr) ($/yr) ($) 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!

**An nual**  **An nual**  **An nual**  **Al l Cust**  **Total Electricity**  **Op. Cost Life Cycle**  **Energy Use Bill - 2017**  **Cost - 2017 Cost**  (kWh/yr) ($/yr) ($/yr) ($) 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!

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

**An nual**  **An nual**  **An nual**  **Al l Cust**  **Total Electricity**  **Op. Cost Life Cycle**  **Energy Use Bill - 2017**  **Cost - 2017 Cost**  (kWh/yr) ($/yr) ($/yr) ($) 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!

**An nual**  **An nual**  **An nual**  **Al l Cust**  **Total Electricity**  **Op. Cost Life Cycle**  **Energy Use Bill - 2017**  **Cost - 2017 Cost**  (kWh/yr) ($/yr) ($/yr) ($) 24,558 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!

**An nual**  **An nual**  **An nual**  **Al l Cust**  **Total Electricity**  **Op. Cost Life Cycle**  **Energy Use Bill - 2017**  **Cost - 2017 Cost**  (kWh/yr) ($/yr) ($/yr) ($)

**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!

**An nual**  **An nual**  **An nual**  **Al l Cust**  **Total Electricity**  **Op. Cost Life Cycle**  **Energy Use Bill - 2017**  **Cost - 2017 Cost**  (kWh/yr) ($/yr) ($/yr) ($) 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!

**An nual**  **An nual**  **An nual**  **Al l Cust**  **Total Electricity**  **Op. Cost Life Cycle**  **Energy Use Bill - 2017**  **Cost - 2017 Cost**  (kWh/yr) ($/yr) ($/yr) ($) 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!

**An nual**  **An nual**  **An nual**  **Al l Cust**  **Total Electricity**  **Op. Cost Life Cycle**  **Energy Use Bill - 2017**  **Cost - 2017 Cost**  (kWh/yr) ($/yr) ($/yr) ($) 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!

**An nual**  **An nual**  **An nual**  **Al l Cust**  **Total Electricity**  **Op. Cost Life Cycle**  **Energy Use Bill - 2017**  **Cost - 2017 Cost**  (kWh/yr) ($/yr) ($/yr) ($) 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!

**An nual**  **An nual**  **An nual**  **Al l Cust**  **Total Electricity**  **Op. Cost Life Cycle**  **Energy Use Bill - 2017**  **Cost - 2017 Cost**  (kWh/yr) ($/yr) ($/yr) ($) #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

**50th Percentile Values**

### 73 74 75 76

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

**Af fected Cust**  **Al l Cust.**  **Af fected**  **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 An** **nual Energy only**  **Water Equipment**  **Installation Payback**  **Bill - 2017 Price**  **Cost** (Years) ($/yr) ($) ($) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

**Presumptive An** **nual Energy only**  **Water Equipment**  **Installation Payback**  **Bill - 2017 Price**  **Cost** (Years) ($/yr) ($) ($) #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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual Energy only**  **Water Equipment**  **Installation Payback**  **Bill - 2017 Price**  **Cost** (Years) ($/yr) ($) ($) #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

### 81 82 83 84

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

**Total Net An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. Total**  **Price Cost**  **Cost Energy Use**  ($) ($/yr) ($/yr) (kWh/yr) 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. Total**  **Price Cost**  **Cost Energy Use**  ($) ($/yr) ($/yr) (kWh/yr) 24,948 $ 1,053 $ 298 $ 95,12231,044

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

### 85 86 87 88

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

**An nual**  **An nual**  **Al l Cust**  **Af fected Cust**  **Electricity Op. Cost**  **Life Cycle Life Cycle**  **Bill - 2017 Cost - 2017**  **Cost Cost**  ($/yr) ($/yr) ($) ($) 2,878 $ 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!

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

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

**An nual**  **An nual**  **Al l Cust**  **Af fected Cust**  **Electricity Op. Cost**  **Life Cycle Life Cycle**  **Bill - 2017 Cost - 2017**  **Cost Cost**  ($/yr) ($/yr) ($) ($) 2,610 $ 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!

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

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

**An nual**  **An nual**  **Al l Cust**  **Af fected Cust**  **Electricity Op. Cost**  **Life Cycle Life Cycle**  **Bill - 2017 Cost - 2017**  **Cost Cost**  ($/yr) ($/yr) ($) ($) 1,703 $ 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!

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

**An nual**  **An nual**  **Al l Cust**  **Af fected Cust**  **Electricity Op. Cost**  **Life Cycle Life Cycle**  **Bill - 2017 Cost - 2017**  **Cost Cost**  ($/yr) ($/yr) ($) ($) 14,267 $ 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected Cust**  **Electricity Op. Cost**  **Life Cycle Life Cycle**  **Bill - 2017 Cost - 2017**  **Cost Cost**  ($/yr) ($/yr) ($) ($) 2,596 $ 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!

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

### 75th Percentile Values

75th Percentile Values

75th Percentile Values10,715

$ 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!

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

**An nual**  **An nual**  **Al l Cust**  **Af fected Cust**  **Electricity Op. Cost**  **Life Cycle Life Cycle**  **Bill - 2017 Cost - 2017**  **Cost Cost**  ($/yr) ($/yr) ($) ($) 2,090 $ 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected Cust**  **Electricity Op. Cost**  **Life Cycle Life Cycle**  **Bill - 2017 Cost - 2017**  **Cost Cost**  ($/yr) ($/yr) ($) ($) 8,581 $ 1,351 $ 138,021 $ 137,931 $ 

### 75th Percentile Values

75th Percentile Values

75th Percentile Values7,974

$ 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!

**An nual**  **An nual**  **Al l Cust**  **Af fected Cust**  **Electricity Op. Cost**  **Life Cycle Life Cycle**  **Bill - 2017 Cost - 2017**  **Cost Cost**  ($/yr) ($/yr) ($) ($) 19,138 $ 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!

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

### 75th Percentile Values

### 89 90 91 92

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

### 93 94 95 96

**An nual**  **Total Net Water**  **Equipment Installation**  **Installed Bill - 2017**  **Price Cost**  **Price** ($/yr) ($) ($) ($) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

**An nual**  **Total Net Water**  **Equipment Installation**  **Installed Bill - 2017**  **Price Cost**  **Price** ($/yr) ($) ($) ($) #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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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 $

**An nual**  **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!

**An nual**  **Total Net Water**  **Equipment Installation**  **Installed Bill - 2017**  **Price Cost**  **Price** ($/yr) ($) ($) ($) #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

### 97 98 99 100

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

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

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 $

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

**Ma ximum Values** **Repair Ma** **int. 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 $

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

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

212 $ 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. Total**  **Electricity Ma** **ximum Values**

**Ma ximum Values**  **Ma ximum 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. Total**  **Electricity Cost**  **Cost Energy Use**  **Bill - 2017** ($/yr) ($/yr) (kWh/yr) ($/yr) 2,229 $ 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 $

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

212 $ 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 $

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

**Ma ximum Values** 

**Ma ximum 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 $

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. Total**  **Electricity Cost**  **Cost Energy Use**  **Bill - 2017** ($/yr) ($/yr) (kWh/yr) ($/yr) 2,229 $ 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 $

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

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

**Ma ximum Values** 

**Ma ximum 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 $

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

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

**An nual**  **An nual**  **An nual**  **An nual**  **Repair Ma** **int. Total**  **Electricity Cost**  **Cost Energy Use**  **Bill - 2017** ($/yr) ($/yr) (kWh/yr) ($/yr) 1,053 $ 298 $ 110,703 35,779 $ **Ma ximum Values** 

**Ma ximum Values** 

**Ma ximum 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 $

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

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

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

### 101 102 103 104

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Op. Cost Life Cycle**  **Life Cycle LCC**  **Cost - 2017 Cost**  **Cost Savings**  ($/yr) ($) ($) ($) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

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

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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l Cust.** **Op. Cost Life Cycle**  **Life Cycle LCC** 

**Cost - 2017 Cost**  **Cost Savings**  ($/yr) ($) ($) ($) 1,195 $ 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!

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

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

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Op. Cost Life Cycle**  **Life Cycle LCC** **Cost - 2017 Cost**  **Cost Savings** 

($/yr) ($) ($) ($) 1,136 $ 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Op. Cost Life Cycle**  **Life Cycle LCC**  **Cost - 2017 Cost**  **Cost Savings**  ($/yr) ($) ($) ($) 2,527 $ 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!

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

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Op. Cost Life Cycle**  **Life Cycle LCC**  **Cost - 2017 Cost**  **Cost Savings** ($/yr) ($) ($) ($) 1,136 $ 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!

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Op. Cost Life Cycle**  **Life Cycle LCC**  **Cost - 2017 Cost**  **Cost Savings**  ($/yr) ($) ($) ($) 2,527 $ 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!

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

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Op. Cost Life Cycle**  **Life Cycle LCC**  **Cost - 2017 Cost**  **Cost Savings**  ($/yr) ($) ($) ($)1,351

$ 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!

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

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

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Op. Cost Life Cycle**  **Life Cycle LCC**  **Cost - 2017 Cost**  **Cost Savings**  ($/yr) ($) ($) ($) 1,351 $ 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!

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

**An nual**  **Al l Cust**  **Af fected Cust**  **Al l Cust.**  **Op. Cost Life Cycle**  **Life Cycle LCC**  **Cost - 2017 Cost**  **Cost Savings**  ($/yr) ($) ($) ($) #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

### 105 106 107 108

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

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

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

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

**Af fected**  **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!

**Af fected**  **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!

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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

**Af fected**  **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!

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

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

### 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**  % % % **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?**  **#NA ME** **? #NA** **ME ?** 

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

**Custom ers with**  **Custom ers with**  **Custom ers with** **Net No**  **Net Cost**  **Impact Benefit**  % % % **0 100**  **0 0**  **98 2**  **0 78**  **22 0**  **33 67**  **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**

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

**Custom ers 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** 

**Custom ers with** 

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

**Custom ers with** 

**Custom ers with** 

**Custom ers 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**

**Custom ers with** 

**Custom ers with** 

**Custom ers with** **23 72**  **5 55**  **42 3**  **79 20**  **1 96**  **4 0**  **#DIV/0! #DIV/0!**  **#DIV/0! #DIV/0!**  **#DIV/0! #DIV/0!**  **#DIV/0! #DIV/0!**  **#DIV/0!**

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

**Custom ers with** **#DIV/0! #DIV/0!**  **#NUM! #DIV/0!**  **#DIV/0! #NUM!**  **#DIV/0! #DIV/0!**  **#NUM! #DIV/0!**  **#DIV/0! #NUM!**  **#DIV/0! #DIV/0!**  **#NUM!**

**Net No**  **Net Cost**  **Impact Benefit**  % % % **#DIV/0! #DIV/0!**  **#NUM! #DIV/0!**  **#DIV/0! #NUM!**  **#DIV/0! #DIV/0!**  **#NUM! #DIV/0!**  **#DIV/0! #NUM!**  **#DIV/0! #DIV/0!**  **#NUM! #DIV/0!**  **#DIV/0! #NUM!**  **#DIV/0! #DIV/0!**  **#NUM! #DIV/0!**  **#DIV/0! #NUM!** 

**Custom ers with** 

### 121 122 123 124

**An nual**  **Water Equipment**  **Bill - 2017 Price**  ($/yr) ($) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

**An nual**  **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

$

**An nual** **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

$

**An nual**  **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

$

**An nual**  **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

$

**An nual**  **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

$

**An nual**  **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

$

**An nual**  **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

$

**An nual**  **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

$

**An nual**  **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

$

**An nual**  **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

$

**An nual**  **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

$

**An nual**  **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

$

**An nual**  **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

$

**An nual**  **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

$

**An nual**  **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!

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

**Total Net An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.**  **Cost Price**  **Cost Cost**  ($) ($) ($/yr) ($/yr) 1,152 $ 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 An** **nual An** **nual Installation**  **Installed Repair**  **Ma int.** 

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

### 129 130 131 132

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

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

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

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

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

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

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

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

**An nual**  **An nual**  **An nual**  **Al l Cust**  **Total Electricity**  **Op. Cost Life Cycle**  **Energy Use Bill - 2017**  **Cost - 2017 Cost** 



### 5th Percentile Values 5th Percentile Values

5th Percentile ValueskWh/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!

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

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

**An nual**  **An nual**  **An nual**  **Al l 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 Values99,273 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!

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

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

**An nual**  **An nual**  **An nual**  **Al l 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 Values58,165 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!

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

**Af fected Cust**  **Al l Cust.**  **Af fected**  **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 An** **nual Energy only**  **Water Equipment**  **Installation Payback**  **Bill - 2017 Price**  **Cost** (Years) ($/yr) ($) ($) #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME? #NAME?

**Presumptive An** **nual Energy only**  **Water Equipment**  **Installation Payback**  **Bill - 2017 Price**  **Cost** (Years) ($/yr) ($) ($) #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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual 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 An** **nual Energy only**  **Water Equipment**  **Installation Payback**  **Bill - 2017 Price**  **Cost** (Years) ($/yr) ($) ($) #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM!

### 141 142 143 144

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

**Total Net An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. Total**  **Price Cost**  **Cost Energy Use**  ($) ($/yr) ($/yr) kWh/y 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. Total**  **Price Cost**  **Cost Energy Use**  ($) ($/yr) ($/yr) kWh/y24,698

$ 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. 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 An** **nual An** **nual An** **nual Installed**  **Repair Ma** **int. Total**  **Price Cost**  **Cost Energy Use**  ($) ($/yr) ($/yr) kWh/y 25,942 $ 1,053 $ 298 $ 106,19632,189

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

### 145 146 147 148

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

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

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

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

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

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

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

**An nual**  **An nual**  **Al l Cust**  **Af fected Cust**  **Electricity Op. Cost**  **Life Cycle Life Cycle**  **Bill - 2017 Cost - 2017**  **Cost Cost**  ($/yr) ($/yr) ($) ($) 2,367 $ 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!

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

**An nual**  **An nual**  **Al l Cust**  **Af fected Cust**  **Electricity Op. Cost**  **Life Cycle Life Cycle**  **Bill - 2017 Cost - 2017**  **Cost Cost**  ($/yr) ($/yr) ($) ($) 19,927 $ 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!

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

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

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

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

**An nual**  **An nual**  **Al l Cust**  **Af fected Cust**  **Electricity Op. Cost**  **Life Cycle Life Cycle**  **Bill - 2017 Cost - 2017**  **Cost Cost**  ($/yr) ($/yr) ($) ($) 14,051 $ 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!

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

**An nual**  **An nual**  **Al l Cust**  **Af fected Cust**  **Electricity Op. Cost**  **Life Cycle Life Cycle**  **Bill - 2017 Cost - 2017**  **Cost Cost**  ($/yr) ($/yr) ($) ($) #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! #NUM! **95th Percentile Values**

### 149 150 151 152

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

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

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

1,659 $ 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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

### 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 

## U.S. Commercial Sector Electricity 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.=1.000)** 

## Distribution of Groups of Markups **Description**

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

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



### Based on NEMS Square footage forecasts and 8.5-year life of equipment **New Construction units as % of total shipments Replacement units as % of total shipments**  **National Account / Mfg Direct to Customer (1-party) Contractor to Customer (2-party)**  **Manufacturer or Distributor/Contractor/Customer (3-party)** United StatesCalifornia 

### 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 

### 307 D D

District of Columbia 

### 27 D D

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 4,111,543 370,741West 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 Subcontracted Work and/or Cost of Materials denotes withheld data. Direct multipliers for states without complete data calculated by averaging the multipliers of neighboring states. **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** 

### 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

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

**Payroll ($000)** 

### Mechanical Contractor Baseline Mark-ups by State Index, 2007 (U.S.=1.000) Sector 42: EC0742SXSB01: Wholesale Trade: Subject Series - Misc Subjects: Sales by Class of Customer for the United States: 2007

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



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

**Manufacturer or Distributor/Contractor/Customer (3-party)**



### % Markup (Set to zero--See Note in Title of Table) Source: Heating, Air Conditioning and Refrigeration Distributors International, 2011 Profit Report (2010 Data), Profit **Note: Replacement is equipment replacing a failed unit in an existing building. New is equipment for new buildings or installation in new settings. Currently, markup is a weighted average of the two. At this time, the two markets are assumed to be the**

**same.**



### Net Sales **Typical HARDI Distributor (Not Used. Manufacturer Selling Price Includes a Distributor/Manufacturer Representative's As used in this ASHRAE_COMP_ LCC model, markup is a composite factor. It is a weighted average of the three distribution chains and of the two markets for equipment – new and replacement. Although sufficient data is generated to model each** 

### 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 benefits 2,833,489 1,622,307 1.511 1.023 

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

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

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

### Incremental Markup ( 776,784 378,582 1.516 1.027 234,993 113,162 1.471 0.996 2,009,957 1,031,222 1.425 0.965 1,475,525 817,754 1.474 0.998 1,569,113 841,985 1.466 0.993 1,230,126 698,535 1.470 0.995 449,851 189,011 1.433 0.970 1,319,142 689,171 1.417 0.960 216,792 85,678 1.400 0.948 455,264 205,904 1.330 0.900 988,605 490,859 1.454 0.985 D 128,512 1.472 0.997 1,825,407 1,015,432 1.517 1.027 356,961 170,711 1.497 1.014 3,568,182 1,972,687 1.533 1.038 2,288,841 1,001,832 1.407 0.953 148,617 70,403 1.414 0.958 2,115,568 1,125,401 1.475 0.999 581,079 249,032 1.464 0.991 701,468 412,418 1.530 1.036 2,628,602 1,370,864 1.417 0.959 229,692 124,727 1.537 1.041 847,690 352,877 1.501 1.016 158,375 69,605 1.616 1.094 1,159,952 484,997 1.415 0.958 4,605,624 2,102,520 1.435 0.972 769,140 319,812 1.414 0.958 D 63,015 1.472 0.997 1,791,740 960,534 1.492 1.010 1,546,819 816,533 1.504 1.018 **Source: U.S. Census Bureau. 2007.** Contractors. Industry Series: Preliminary Detailed Statistics for Establishments: 2007. Note: Mechanical contractor costs and expenses are first presented as total dollar values and than converted to percentage values. 

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

### D 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**

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 Subcontracted Work and/or Cost of Materials denotes withheld data. Direct multipliers for states without complete data 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 Occupancy Expenses 3.6% 

### $0.036 $0.049 Other Operating Expenses 5.4% 

### $0.054 $0.073 Total Operating Expenses 24.0% 

### $0.240 $0.327 2.5% 

### $0.025 $0.034 $0.361 0.0% Per Dollar of Cost of Goods Sold

% Markup (Set to zero--See Note in Title of Table) Source: Heating, Air Conditioning and Refrigeration Distributors International, 2011 Profit Report (2010 Data), Profit Planning Group, Boulder, Colorado **Note: Replacement is equipment replacing a failed unit in an existing building. New is equipment for new buildings or installation in new settings. Currently, markup is a weighted average of the two. At this time, the two markets are assumed to be the**



### Costs for Distributor Markup

Sales Basis Per Dollar of Sales **Typical HARDI Distributor (Not Used. Manufacturer Selling Price Includes a Distributor/Manufacturer Representative's Markup)**  **Distributor/Contractor**

**Distributor/Contractor**

### Markups for Commercial Ice Making Equipment

**As used in this ASHRAE_COMP_ LCC model, markup is a composite factor. It is a weighted average of the three distribution chains and of the two markets for equipment – new and replacement. Although sufficient data is generated to model each separately, such is not necessary to model the CRAC market. Rather, the model creates one weighted average for all analyses.** 

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

**Incremental Markup ( MUWHOLE INCR** **):**Increased revenue per dollar increase cost of goods sold

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

### Description

**MUWHOLE BASE ):**  **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



### Source: Heating, Air Conditioning and Refrigeration Distributors International, 2011 Profit Report (2010 Data), Profit 1.26856

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



### Non-Payroll and Non-Occupancy **Typical HARDI Distributor (Not Used. Manufacturer Selling Price Includes a Distributor/Manufacturer Representative's Distributor/Contractor** 

**Distributor/Contractor** 

### Markups for Commercial Ice Making Equipment

1.47429 1.07108 1.57908 **As used in this ASHRAE_COMP_ LCC model, markup is a composite factor. It is a weighted average of the three distribution chains and of the two markets for equipment – new and replacement. Although sufficient data is generated to model each separately, such is not necessary to model the CRAC market. Rather, the model creates one weighted average for all analyses.** 

**Overall Markup**

**Overall Markup**

### 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%

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

### Per $ Sales **Revenue Per $ Cost of Goods**  **U.S. Average Costs for Mechanical / Plumbing 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

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

# Sales Tax and Contractor Markups, By State

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

1.47429 1.07108 1.57908 **As used in this ASHRAE_COMP_ LCC model, markup is a composite factor. It is a weighted average of the three distribution chains and of the two markets for equipment – new and replacement. Although sufficient data is generated to model each**

**Overall Markup**

**Overall Markup 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** 

# Sales Tax and 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**

**Values selected for this scenario / analysis by selection of the value 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.ny u.edu/~adamodar/New_Home_Page/home.htm**  Major source of information was the Damodaran on-line database.

1Calculated as a 40-year geometric average of long-term (>10 yr) U.S. government securities. Data source: U.S. Federal Reserve. Hyperlink last verified on 1/23/2012. Rate calculated with 1972–2011 data. http://www.federalreserve.gov/releases/h15/data.htm.

2Risk premium calculated as 40-year geometric average of the S&P 500 Index, less the risk free rate. Rate calculated with 1972–2011 data. Data used in the calculation of the S&P 500 index from Damodaran.

3U.S. Bureau of Economic Analysis. Table 1.1.9. Implicit Price Deflators for Gross Domestic Product.Last updated 1/27/2012 using the newest cost of capital worksheet, from Damodaran's 1/1/2012 posting.

Company Firm Value Value Line BetaCost 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 found by downloading the worksheet.** 

Weighted Average, Health CareDurect 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 BetaCost 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, EducationCompany Firm Value Value Line BetaCost 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% 

### Weighted Average Cost of Capital Calculation INTEREST RATE PREMIUM, Local Non-Chain Establishments DISTRIBUTION OF COMPUTER ROOM AIR CONDITIONER DISCOUNT RATES

Notes about derivation

Calculated from Damodaran Online

Cost of Debt Lookup Table (Based on Standard Deviation in

Stock Prices)4 Standard Deviation Interval

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

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.

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.

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% **Source: Damodaran calculation of Cost of Capital by Industry, http://pages.stern.nyu.edu/~adamodar/. Values found by downloading**

Weighted Average, Health Care Crystal Ball49.61% 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% 40-yr geometric mean, Bond Buyer Go 20-Bond Municipal Bond Index (Federal Reserve 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 Crystal Ball Weighted Average, EducationStd 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% Weighted 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%

1574Percent

Adder



### 0.00% 0.00% 0.00% INTEREST RATE PREMIUM, Local Non-Chain EstablishmentsUpdated 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 Weighted0.33% 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 WeightedAverage used in nonCrystal Ball mode Crystal Ball Below is the WeightedAverage 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 Ball0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05%0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 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 WeightedAverage used in nonCrystal Ball modePercentage 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 # 6Alabama 4,802,740 9Alaska 722,718 8Arizona 6,482,505 7Arkansas 2,937,979 9California 37,691,912 8Colorado 5,116,796 1Connecticut 3,580,709 5Delaware 907,135 5District of Columbia 617,996 5Florida 19,057,542 5Georgia 9,815,210 9Hawaii 1,374,810 8Idaho 1,584,985 3Illinois 12,869,257 3Indiana 6,516,922 4Iowa 3,062,309 4Kansas 2,871,238 6Kentucky 4,369,356 7Louisiana 4,574,836 1Maine 1,328,188 5Maryland 5,828,289 1Massachusetts 6,587,536 3Michigan 9,876,187 4Minnesota 5,344,861 6Mississippi 2,978,512 4Missouri 6,010,688 8Montana 998,199 4Nebraska 1,842,641 8Nevada 2,723,322 1New Hampshire 1,318,194 2New Jersey 8,821,155 8New Mexico 2,082,224 2New York 19,465,197 5North Carolina 9,656,401 4North Dakota 683,932 3Ohio 11,544,951 7Oklahoma 3,791,508 9Oregon 3,871,859 2Pennsylvania 12,742,886 1Rhode Island 1,051,302

### 5South Carolina 4,679,230 4South Dakota 824,082 6Tennessee 6,403,353 7Texas 25,674,681 8Utah 2,817,222 1Vermont 626,431 5Virginia 8,096,604 9Washington 6,830,038 5West Virginia 1,855,364 3Wisconsin 5,711,767 8Wyoming 568,158 10United States 311,591,917

**Reference Case (2011$/kWh) Census Division**  **States Population**  

### Year # 6Alabama 4,802,740 9Alaska 722,718 8Arizona 6,482,505 7Arkansas 2,937,979 9California 37,691,912 8Colorado 5,116,796 1Connecticut 3,580,709 5Delaware 907,135 5District of Columbia 617,996 5Florida 19,057,542 5Georgia 9,815,210 9Hawaii 1,374,810 8Idaho 1,584,985 3Illinois 12,869,257 3Indiana 6,516,922 4Iowa 3,062,309 4Kansas 2,871,238 6Kentucky 4,369,356 7Louisiana 4,574,836 1Maine 1,328,188 5Maryland 5,828,289 1Massachusetts 6,587,536 3Michigan 9,876,187 4Minnesota 5,344,861 6Mississippi 2,978,512 4Missouri 6,010,688 8Montana 998,199 4Nebraska 1,842,641 8Nevada 2,723,322

### 1New Hampshire 1,318,194 2New Jersey 8,821,155 8New Mexico 2,082,224 2New York 19,465,197 5North Carolina 9,656,401 4North Dakota 683,932 3Ohio 11,544,951 7Oklahoma 3,791,508 9Oregon 3,871,859 2Pennsylvania 12,742,886 1Rhode Island 1,051,302 5South Carolina 4,679,230 4South Dakota 824,082 6Tennessee 6,403,353 7Texas 25,674,681 8Utah 2,817,222 1Vermont 626,431 5Virginia 8,096,604 9Washington 6,830,038 5West Virginia 1,855,364 3Wisconsin 5,711,767 8Wyoming 568,158 10United States 311,591,917

**High Economic Growth (2011$/kWh) Census Division**  **States Population**  

### Year # 6Alabama 4,802,740 9Alaska 722,718 8Arizona 6,482,505 7Arkansas 2,937,979 9California 37,691,912 8Colorado 5,116,796 1Connecticut 3,580,709 5Delaware 907,135 5District of Columbia 617,996 5Florida 19,057,542 5Georgia 9,815,210 9Hawaii 1,374,810 8Idaho 1,584,985 3Illinois 12,869,257 3Indiana 6,516,922 4Iowa 3,062,309 4Kansas 2,871,238 6Kentucky 4,369,356

### 7Louisiana 4,574,836 1Maine 1,328,188 5Maryland 5,828,289 1Massachusetts 6,587,536 3Michigan 9,876,187 4Minnesota 5,344,861 6Mississippi 2,978,512 4Missouri 6,010,688 8Montana 998,199 4Nebraska 1,842,641 8Nevada 2,723,322 1New Hampshire 1,318,194 2New Jersey 8,821,155 8New Mexico 2,082,224 2New York 19,465,197 5North Carolina 9,656,401 4North Dakota 683,932 3Ohio 11,544,951 7Oklahoma 3,791,508 9Oregon 3,871,859 2Pennsylvania 12,742,886 1Rhode Island 1,051,302 5South Carolina 4,679,230 4South Dakota 824,082 6Tennessee 6,403,353 7Texas 25,674,681 8Utah 2,817,222 1Vermont 626,431 5Virginia 8,096,604 9Washington 6,830,038 5West Virginia 1,855,364 3Wisconsin 5,711,767 8Wyoming 568,158 10United 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-826) ›

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** 3/28/2012EIA Annual Energy Outlook, DOE / EIA-0383 (2012). January 2012 pre-release reference case data.

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



## Regional Electricity Price Forecasts – Reference Case (2011$ per kWh) (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 of High/Reference prices in AEO 2011. 2012 not yet Available 3-28-2012)

**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 High/Reference prices in AEO 2011. 2012 not yet Available 3-28-2012)

**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** 

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

http://www.eia.doe.gov/forecasts/aeo/data_side_cases.cfm Accessed on 4/28/2011.

**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** 

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

http://www.eia.doe.gov/forecasts/aeo/data_side_cases.cfm Accessed on 4/28/2011.

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

**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

Used months Nov 2010 through Oct 2011 

### Detailed Sales and Revenue Data by State, Monthly Back to 1990 (Form EIA-826) ›

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



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



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

### EIA Annual Energy Outlook, DOE / EIA-0383 (2012). January 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**



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



## Regional Electricity Price Forecasts – Reference Case (2011$ per 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

$



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

$



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



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

**2014 2015**  **2016 2017**  **2018 2019**  **2020 2021** 

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

**2014 2015**  **2016 2017**  **2018 2019**  **2020 2021** 

### Input Cells: Input new values into the these cells only and the data will auto-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

$



## Regional Electricity Price Forecasts – High Economics Case (2011$ per kWh) (scaled by Ratio of High/Reference prices in AEO 2011. 2012 not yet 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

$



## Regional Electricity Price Forecasts – Low Economics Case (2011$ per kWh) (scaled by Ratio of High/Reference prices in AEO 2011. 2012 not yet 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 1,238Efficiency

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 DA**

**TA 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 13,428Ratio Installed Cost bl 0.999915256 0.999900360.99990385 0.999888544 1 0.999910075 0.9998986180.99990194 0.999891976 2 0.999905278 0.999896940.99990009 0.999895742 3 0.999900879 0.9998953270.99989832 0.999899798 4 0.999896881 0.9998937810.99989661 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 <65Water-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**

**Av erage UEC of market at each level: Roll-up (kwh/yr)** 

**Installed Cost**

**Av erage Unit Price of Market at each level: Roll-up** 

**Percent more efficient**2.30 2.20 2.35 2.25 2.15 2.30 **2.50 2.40**  **2.55 2.45**  **2.35 2.50**  2.70 2.60 2.75 2.65 2.55 2.70 2.90 2.80 2.95 2.85 2.75 2.90 3.10 3.00 3.15 3.05 2.95 3.10 3.30 3.20 3.35 3.25 3.15 3.30

N/A Subtracted 0.1 from

Large WC Subtracted 0.05

from Small WC Subtracted 0.05

from LargeWC Subtracted 0.05

from VL WC Subtracted 0.1 from

Small WC

2.3-2.39 2.4-2.59 2.6-2.79 2.8-2.99 3.0-3.19 3.2-3.39 2.77 2.77

2.33 2.45

- - - 2.39 3.31 2.45

- - - 3.09 127 22 61 105 8 91 50 1 0 0 0 9 

### 39% 5% 0% 0% 0% 10%

N/A Yes

- - - Yes

146.341 325.792 40.770 138.365 288.577 39.344 132 288 36 132 288 36 150,243 348,415 41,036 144,953 315,182 40,393 0.698 0.725 0.429 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 **An nualized Repair Cost (2011$)** 

**An nualized 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 <65Glycol 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 economizer1.95 1.90 2.25 1.90 1.85 **2.15 2.10**  **2.45 2.10**  **2.05** 2.35 2.30 2.65 2.30 2.25 2.55 2.50 2.85 2.50 2.45 2.75 2.70 3.05 2.70 2.65 2.95 2.90 3.25 2.90 2.85

Subtracted 0.35 from Large WC Subtracted 0.3 from

VL WC Subtracted 0.05

from Small GC Subtracted 0.05

from Large GC Subtracted 0.05

from VL GC

2.47 2.49 2.43 2.26 2.38 2.74 2.49 2.43 2.62 2.38 128 18 92 145 16 5 1 1 5 1 4% 6% 1% 3% 6%

Yes Yes Yes Yes Yes

138.220 297.521 39.046 135.246 297.214 132 288 36 132 288 165,006 363,635 40,905 165,300 372,120 0.772 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 3,8001,053 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 63,123 118,9250.999911285 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 0.000Get 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$35 **0 1**  **2 3**  **4**

**offset**

$r$35 **0 1**  **2 3**  **4 offset** 

$t$35 **0 1**  **2 3**  **4**

**offset**

$u$35 **0 1**  **2 3**  **4 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 1,238Efficiency

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 DA**

**TA 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 13,428Ratio Installed Cost bl 0.999915256 0.999900360.99990385 0.999888544 1 0.999910075 0.9998986180.99990194 0.999891976 2 0.999905278 0.999896940.99990009 0.999895742 3 0.999900879 0.9998953270.99989832 0.999899798 4 0.999896881 0.9998937810.99989661 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 <65Water-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% **Av erage UEC of market at each level: Roll-up (kwh/yr)** 

**Product Classes**

With fluid economizer

**UEC per standard level (kwh/yr)**

**Base Market Share**

**Installed Cost**

**Av erage Unit Price of Market at each level: Roll-up** 

**Percent more efficient**2.30 2.20 2.35 2.25 2.15 2.30 **2.50 2.40**  **2.55 2.45**  **2.35 2.50**  2.70 2.60 2.75 2.65 2.55 2.70 2.90 2.80 2.95 2.85 2.75 2.90 3.10 3.00 3.15 3.05 2.95 3.10 3.30 3.20 3.35 3.25 3.15 3.30

N/A Subtracted 0.1 from

Large WC Subtracted 0.05

from Small WC Subtracted 0.05

from LargeWC Subtracted 0.05

from VL WC Subtracted 0.1 from

Small WC

2.3-2.39 2.4-2.59 2.6-2.79 2.8-2.99 3.0-3.19 3.2-3.39 2.77 2.77

2.33 2.45

- - - 2.39 3.31 2.45

- - - 3.09 127 22 61 105 8 91 50 1 0 0 0 9 

### 39% 5% 0% 0% 0% 10%

N/A Yes

- - - Yes

146.341 325.792 40.770 138.365 288.577 39.344 132 288 36 132 288 36 150,243 348,415 41,036 144,953 315,182 40,393 0.698 0.725 0.429 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 **An nualized Repair Cost (2011$)** 

**An nualized 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 <65Glycol 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 economizer1.95 1.90 2.25 1.90 1.85 **2.15 2.10**  **2.45 2.10**  **2.05** 2.35 2.30 2.65 2.30 2.25 2.55 2.50 2.85 2.50 2.45 2.75 2.70 3.05 2.70 2.65 2.95 2.90 3.25 2.90 2.85

Subtracted 0.35 from Large WC Subtracted 0.3 from

VL WC Subtracted 0.05

from Small GC Subtracted 0.05

from Large GC Subtracted 0.05

from VL GC

2.47 2.49 2.43 2.26 2.38 2.74 2.49 2.43 2.62 2.38 128 18 92 145 16 5 1 1 5 1 4% 6% 1% 3% 6%

Yes Yes Yes Yes Yes

138.220 297.521 39.046 135.246 297.214 132 288 36 132 288 165,006 363,635 40,905 165,300 372,120 0.772 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 3,8001,053 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 63,123 118,9250.999911285 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 0.000Get 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$35 **0 1**  **2 3**  **4**

**offset**

$r$35 **0 1**  **2 3**  **4 offset** 

$t$35 **0 1**  **2 3**  **4**

**offset**

$u$35 **0 1**  **2 3**  **4**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 CostsAnahiem 

### 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 

### 70,851 1 

### 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 92.8Florida 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 

### 337,256 1 

### 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 

### 101.93,330,287 100.0% 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 

### 77.9New 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 

### 110.1St 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 

### 94.5Portsmouth 

### 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 

### 75.8Winston-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 

### 113.6Pittsburgh 

### 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 

### 178,042 1 

### 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 

### 86.2Laredo 

### 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 

### 95.7160,516 100.0% 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, MACalculated 

### 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% 

## CALCULATIONS FOR STATE-LEVEL INSTALLATION COST ADJUSTMENTS

Labor & Materials Costs

Census Division State 

## Population Weights and RS Means Indexes

Sum of City Populations Used 2011 U.S.

Population, July 2011 Census To Calculate State Indexes

State Population Weights3.5 

### 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 98.22.1 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 3.6114.8

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 4.032.3 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 33.97.7

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 37.79.1 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 3.67.7 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 73.613.2 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 22.02.2 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 17.095.5

5.2 8.2 8.2 4.0 18.7 50.5 6.5 101.3

32.4 36.0 13.7 82.1



### 2010 Census Redistricting Data (Public Law 94-171) Summary File, Tables GCT-PL1.

### Building Type Analyzed In Current Model Run:

65.9 83.4 1Alabama 69.5 85.5 114.1 119.6 2Alaska 120.4 122.6 74.5 87.3 3Arizona 78.6 89.5 62.7 81.8 4Arkansas 66.2 83.8 119.1 109.2 5California 125.6 111.9 82.3 93.1 6Colorado 86.9 95.4 120.7 110.3 7Connecticut 127.3 113.0 108.0 103.0 8Delaware 113.9 105.6 92.8 98.2 9Dist. of Columbia 97.9 100.6 72.0 87.5 10Florida 76.0 89.7 68.0 84.5 11Georgia 71.7 86.6 121.2 116.8 12Hawaii 127.9 119.7 70.4 87.3 13Idaho 74.3 89.4 135.0 114.8 14Illinois 142.4 117.6 85.3 92.4 15Indiana 90.0 94.7 81.6 91.8 16Iowa 86.1 94.1 70.7 86.5 17Kansas 74.6 88.7 83.3 91.0 18Kentucky 87.8 93.3 63.4 84.0 19Louisiana 66.9 86.1 79.0 89.9 20Maine 83.4 92.2 84.6 93.1 21Maryland 89.2 95.5 127.9 112.9 22Massachusetts 135.0 115.7 101.6 98.9 23Michigan 107.2 101.4 119.6 109.3 24Minnesota 126.2 112.0 64.1 82.9 25Mississippi 67.6 85.0 99.1 99.4 26Missouri 104.6 101.8 73.8 90.2 27Montana 77.9 92.5 77.2 89.4 28Nebraska 81.4 91.7 105.2 101.9 29Nevada 111.0 104.5 87.1 94.4 30New Hampshire 91.9 96.8 124.3 111.2 31New 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 Labor

State State Name Population Weighted73.1 87.4 32New Mexico 77.1 89.5

159.1 128.4 33New York 167.8 131.6 47.6 76.7 34North Carolina 50.2 78.6 63.5 85.0 35North Dakota 67.0 87.2 92.2 95.3 36Ohio 97.3 97.7 55.0 76.5 37Oklahoma 58.0 78.4 99.5 99.1 38Oregon 105.0 101.6 120.4 108.5 39Pennsylvania 127.1 111.2 111.1 105.0 40Rhode Island 117.2 107.6 51.8 77.4 41South Carolina 54.6 79.3 55.8 81.0 42South Dakota 58.9 83.0 68.7 84.8 43Tennessee 72.5 87.0 63.0 82.5 44Texas 66.5 84.5 68.9 86.2 45Utah 72.7 88.4 65.4 84.9 46Vermont 69.0 87.0 70.8 87.6 47Virginia 74.6 89.8 97.8 100.5 48Washington 103.2 103.0 89.8 95.5 49West Virginia 94.8 97.9 102.3 101.3 50Wisconsin 108.0 103.8 60.2 82.1 51Wyoming 63.6 84.1 94.8 97.6 52U.S. Average 100.0 100.0

### Number **Name**

**3 Office** 

### #**States Tax Rate**  **Population Weight**  1Alabama 0.0825 4,802,740 1.54% 2Alaska 0.0145 722,718 0.23% 3Arizona 0.0815 6,482,505 2.08% 4Arkansas 0.0835 2,937,979 0.94% 5California 0.0820 37,691,912 12.10% 6Colorado 0.0640 5,116,796 1.64% 7Connecticut 0.0635 3,580,709 1.15% 8Delaware

- 907,135 0.29% 9District of Columbia 0.0600 617,996 0.20% 10Florida 0.0665 19,057,542 6.12% 11Georgia 0.0690 9,815,210 3.15% 12Hawaii 0.0440 1,374,810 0.44% 13Idaho 0.0605 1,584,985 0.51% 14Illinois 0.0810 12,869,257 4.13% 15Indiana 0.0700 6,516,922 2.09% 16Iowa 0.0685 3,062,309 0.98% 17Kansas 0.0805 2,871,238 0.92% 18Kentucky 0.0600 4,369,356 1.40% 19Louisiana 0.0875 4,574,836 1.47% 20Maine 0.0500 1,328,188 0.43% 21Maryland 0.0600 5,828,289 1.87% 22Massachusetts 0.0625 6,587,536 2.11% 23Michigan 0.0600 9,876,187 3.17% 24Minnesota 0.0720 5,344,861 1.72% 25Mississippi 0.0700 2,978,512 0.96% 26Missouri 0.0725 6,010,688 1.93% 27Montana

- 998,199 0.32% 28Nebraska 0.0600 1,842,641 0.59% 29Nevada 0.0785 2,723,322 0.87% 30New Hampshire

- 1,318,194 0.42% 31New Jersey 0.0695 8,821,155 2.83% 32New Mexico 0.0660 2,082,224 0.67% 33New York 0.0845 19,465,197 6.25% 34North Carolina 0.0685 9,656,401 3.10% 35North Dakota 0.0585 683,932 0.22% 36Ohio 0.0680 11,544,951 3.71% 37Oklahoma 0.0820 3,791,508 1.22% 38Oregon

- 3,871,859 1.24% 39Pennsylvania 0.0640 12,742,886 4.09% 40Rhode Island 0.0700 1,051,302 0.34% 41South Carolina 0.0715 4,679,230 1.50% 42South Dakota 0.0550 824,082 0.26% 43Tennessee 0.0945 6,403,353 2.06% 44Texas 0.0800 25,674,681 8.24%

### 45Utah 0.0670 2,817,222 0.90% 46Vermont 0.0605 626,431 0.20% 47Virginia 0.0500 8,096,604 2.60% 48Washington 0.0880 6,830,038 2.19% 49West Virginia 0.0605 1,855,364 0.60% 50Wisconsin 0.0545 5,711,767 1.83% 51Wyoming 0.0535 568,158 0.18% 52United 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**  

### An**nual 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** 1Alabama 30442 104437 250102 

### 2Alaska 28254 97037 232030 

### 3Arizona 31377 107601 257830 

### 4Arkansas 30289 103921 248842 

### 5California 30192 103592 248038 

### 6Colorado 29273 100483 240447 

### 7Connecticut 29286 100529 240558 

### 8Delaware 29565 101473 242864 

### 9District of Columbia 29616 101644 243280 

### 10Florida 31474 107929 258632 

### 11Georgia 30450 104466 250174 

### 12Hawaii 31938 109499 262465 

### 13Idaho 29107 99923 239080 

### 14Illinois 29369 100809 241242 

### 15Indiana 29464 101129 242024 

### 16Iowa 29334 100690 240951 

### 17Kansas 29763 102141 244496 

### 18Kentucky 29750 102098 244390 

### 19Louisiana 30874 105898 253670 

### 20Maine 28809 98914 236614 

### 21Maryland 29679 101858 243804 

### 22Massachusetts 29203 100248 239873 

### 23Michigan 29127 99992 239247 

### 24Minnesota 29040 99696 238524 

### 25Mississippi 30562 104843 251094 

### 26Missouri 29767 102157 244534 

### 27Montana 28895 99206 237327 

### 28Nebraska 29437 101039 241804 

### 29Nevada 30281 103895 248779

### 30New Hampshire 28996 99547 238159 

### 31New Jersey 29571 101493 242914 

### 32New Mexico 29919 102669 245785 

### 33New York 29443 101060 241855 

### 34North Carolina 30071 103184 247042 

### 35North Dakota 28944 99373 237734 

### 36Ohio 29328 100672 240907 

### 37Oklahoma 30229 103717 248345 

### 38Oregon 29242 100380 240195 

### 39Pennsylvania 29419 100978 241654 

### 40Rhode Island 29217 100294 239986 

### 41South Carolina 30368 104189 249497 

### 42South Dakota 29130 100002 239271 

### 43Tennessee 30146 103437 247660 

### 44Texas 30837 105775 253371 

### 45Utah 29470 101149 242073 

### 46Vermont 28990 99527 238112 

### 47Virginia 29873 102514 245405 

### 48Washington 29076 99818 238823 

### 49West Virginia 29442 101056 241845 

### 50Wisconsin 29023 99639 238386 

### 51Wyoming 28913 99266 237473 

### End 52United 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** 1Alabama 27855 104437 250102 

### 2Alaska 25891 97037 232030 

### 3Arizona 28695 107601 257830 

### 4Arkansas 27718 103921 248842 

### 5California 27631 103592 248038 

### 6Colorado 26806 100483 240447 

### 7Connecticut 26818 100529 240558 

### 8Delaware 27069 101473 242864 

### 9District of Columbia 27114 101644 243280 

### 10Florida 28782 107929 258632 

### 11Georgia 27863 104466 250174 

### 12Hawaii 29199 109499 262465 

### 13Idaho 26657 99923 239080 

### 14Illinois 26892 100809 241242 

### 15Indiana 26977 101129 242024

### 16Iowa 26861 100690 240951 

### 17Kansas 27246 102141 244496 

### 18Kentucky 27235 102098 244390 

### 19Louisiana 28243 105898 253670 

### 20Maine 26390 98914 236614 

### 21Maryland 27171 101858 243804 

### 22Massachusetts 26744 100248 239873 

### 23Michigan 26676 99992 239247 

### 24Minnesota 26597 99696 238524 

### 25Mississippi 27963 104843 251094 

### 26Missouri 27250 102157 244534 

### 27Montana 26467 99206 237327 

### 28Nebraska 26954 101039 241804 

### 29Nevada 27712 103895 248779 

### 30New Hampshire 26557 99547 238159 

### 31New Jersey 27074 101493 242914 

### 32New Mexico 27386 102669 245785 

### 33New York 26959 101060 241855 

### 34North Carolina 27523 103184 247042 

### 35North Dakota 26511 99373 237734 

### 36Ohio 26856 100672 240907 

### 37Oklahoma 27664 103717 248345 

### 38Oregon 26779 100380 240195 

### 39Pennsylvania 26937 100978 241654 

### 40Rhode Island 26756 100294 239986 

### 41South Carolina 27789 104189 249497 

### 42South Dakota 26678 100002 239271 

### 43Tennessee 27590 103437 247660 

### 44Texas 28211 105775 253371 

### 45Utah 26983 101149 242073 

### 46Vermont 26552 99527 238112 

### 47Virginia 27345 102514 245405 

### 48Washington 26630 99818 238823 

### 49West Virginia 26958 101056 241845 

### 50Wisconsin 26582 99639 238386 

### 51Wyoming 26483 99266 237473 

### End 52United 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** 1Alabama 25700 94135 222949

### 2Alaska 23923 87627 207228 

### 3Arizona 26460 96918 229671 

### 4Arkansas 25576 93681 221852 

### 5California 25497 93392 221153 

### 6Colorado 24751 90658 214550 

### 7Connecticut 24761 90698 214646 

### 8Delaware 24988 91529 216653 

### 9District of Columbia 25029 91679 217015 

### 10Florida 26539 97206 230368 

### 11Georgia 25707 94161 223011 

### 12Hawaii 26916 98587 233703 

### 13Idaho 24616 90166 213361 

### 14Illinois 24829 90944 215241 

### 15Indiana 24906 91226 215922 

### 16Iowa 24800 90840 214989 

### 17Kansas 25149 92116 218072 

### 18Kentucky 25138 92078 217980 

### 19Louisiana 26051 95420 226052 

### 20Maine 24374 89278 211216 

### 21Maryland 25081 91867 217470 

### 22Massachusetts 24694 90452 214051 

### 23Michigan 24633 90226 213506 

### 24Minnesota 24561 89966 212878 

### 25Mississippi 25798 94492 223811 

### 26Missouri 25152 92130 218105 

### 27Montana 24444 89535 211836 

### 28Nebraska 24884 91147 215731 

### 29Nevada 25570 93659 221798 

### 30New Hampshire 24526 89835 212560 

### 31New Jersey 24993 91547 216696 

### 32New Mexico 25275 92580 219193 

### 33New York 24889 91165 215775 

### 34North Carolina 25399 93033 220286 

### 35North Dakota 24484 89681 212191 

### 36Ohio 24796 90824 214950 

### 37Oklahoma 25527 93502 221420 

### 38Oregon 24726 90568 214331 

### 39Pennsylvania 24869 91093 215600 

### 40Rhode Island 24705 90492 214149 

### 41South Carolina 25640 93917 222422 

### 42South Dakota 24635 90235 213527 

### 43Tennessee 25460 93256 220824 

### 44Texas 26021 95312 225792 

### 45Utah 24910 91244 215964 

### 46Vermont 24521 89817 212519 

### 47Virginia 25238 92444 218863 

### 48Washington 24591 90073 213137

### 49West Virginia 24888 91162 215766 

### 50Wisconsin 24548 89916 212757 

### 51Wyoming 24458 89588 211964 

### End 52United 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** 1Alabama 23876 85814 201452 

### 2Alaska 22257 80027 187594 

### 3Arizona 24569 88289 207378 

### 4Arkansas 23763 85411 200486 

### 5California 23691 85153 199869 

### 6Colorado 23011 82723 194048 

### 7Connecticut 23021 82758 194133 

### 8Delaware 23228 83497 195902 

### 9District of Columbia 23265 83630 196221 

### 10Florida 24641 88546 207993 

### 11Georgia 23883 85837 201507 

### 12Hawaii 24984 89773 210932 

### 13Idaho 22889 82285 193000 

### 14Illinois 23082 82977 194658 

### 15Indiana 23153 83228 195258 

### 16Iowa 23056 82884 194435 

### 17Kansas 23374 84019 197153 

### 18Kentucky 23365 83985 197072 

### 19Louisiana 24196 86957 204188 

### 20Maine 22668 81495 191109 

### 21Maryland 23312 83798 196623 

### 22Massachusetts 22960 82539 193609 

### 23Michigan 22904 82338 193128 

### 24Minnesota 22839 82107 192574 

### 25Mississippi 23965 86132 202212 

### 26Missouri 23377 84031 197182 

### 27Montana 22732 81724 191656 

### 28Nebraska 23133 83157 195089 

### 29Nevada 23758 85391 200438 

### 30New Hampshire 22806 81990 192294 

### 31New Jersey 23232 83513 195940 

### 32New Mexico 23490 84432 198141 

### 33New York 23137 83174 195128 

### 34North Carolina 23602 84834 199105

### 35North Dakota 22768 81854 191968 

### 36Ohio 23052 82870 194401 

### 37Oklahoma 23719 85252 200105 

### 38Oregon 22989 82642 193856 

### 39Pennsylvania 23119 83109 194974 

### 40Rhode Island 22970 82575 193695 

### 41South Carolina 23822 85620 200988 

### 42South Dakota 22906 82346 193147 

### 43Tennessee 23658 85032 199579 

### 44Texas 24169 86861 203959 

### 45Utah 23157 83243 195295 

### 46Vermont 22802 81975 192258 

### 47Virginia 23456 84310 197851 

### 48Washington 22866 82203 192803 

### 49West Virginia 23137 83170 195121 

### 50Wisconsin 22827 82063 192468 

### 51Wyoming 22745 81771 191768 

### End 52United 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** 1Alabama 22313 78954 184012 

### 2Alaska 20829 73761 171664 

### 3Arizona 22948 81174 189292 

### 4Arkansas 22210 78591 183150 

### 5California 22144 78360 182601 

### 6Colorado 21520 76179 177415 

### 7Connecticut 21530 76211 177491 

### 8Delaware 21719 76874 179067 

### 9District of Columbia 21753 76993 179351 

### 10Florida 23013 81404 189839 

### 11Georgia 22319 78974 184061 

### 12Hawaii 23328 82506 192458 

### 13Idaho 21408 75786 176481 

### 14Illinois 21586 76408 177958 

### 15Indiana 21650 76633 178493 

### 16Iowa 21562 76324 177760 

### 17Kansas 21853 77343 180181 

### 18Kentucky 21844 77312 180109 

### 19Louisiana 22606 79979 186449 

### 20Maine 21206 75078 174796

### 21Maryland 21796 77144 179709 

### 22Massachusetts 21473 76015 177023 

### 23Michigan 21422 75835 176595 

### 24Minnesota 21363 75627 176101 

### 25Mississippi 22395 79238 184689 

### 26Missouri 21856 77354 180207 

### 27Montana 21264 75283 175283 

### 28Nebraska 21632 76569 178342 

### 29Nevada 22205 78573 183108 

### 30New Hampshire 21333 75522 175852 

### 31New Jersey 21723 76888 179100 

### 32New Mexico 21959 77713 181062 

### 33New York 21636 76584 178377 

### 34North Carolina 22062 78074 181921 

### 35North Dakota 21298 75400 175562 

### 36Ohio 21558 76311 177729 

### 37Oklahoma 22169 78449 182811 

### 38Oregon 21500 76107 177243 

### 39Pennsylvania 21620 76526 178240 

### 40Rhode Island 21483 76047 177100 

### 41South Carolina 22263 78780 183598 

### 42South Dakota 21424 75842 176612 

### 43Tennessee 22113 78252 182343 

### 44Texas 22582 79893 186245 

### 45Utah 21654 76646 178526 

### 46Vermont 21329 75508 175820 

### 47Virginia 21928 77604 180803 

### 48Washington 21387 75713 176305 

### 49West Virginia 21635 76581 178370 

### 50Wisconsin 21351 75587 176007 

### 51Wyoming 21276 75325 175384 

### End 52United 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** 1Alabama 20958 73199 169578 

### 2Alaska 19592 68505 158481 

### 3Arizona 21543 75207 174323 

### 4Arkansas 20863 72872 168804 

### 5California 20802 72663 168311 

### 6Colorado 20228 70691 163649

### 7Connecticut 20237 70720 163717 

### 8Delaware 20411 71319 165134 

### 9District of Columbia 20443 71427 165389 

### 10Florida 21603 75415 174815 

### 11Georgia 20964 73218 169622 

### 12Hawaii 21893 76410 177169 

### 13Idaho 20125 70336 162810 

### 14Illinois 20289 70898 164138 

### 15Indiana 20348 71101 164618 

### 16Iowa 20267 70822 163959 

### 17Kansas 20535 71743 166136 

### 18Kentucky 20527 71716 166071 

### 19Louisiana 21228 74126 171769 

### 20Maine 19939 69696 161296 

### 21Maryland 20482 71563 165711 

### 22Massachusetts 20185 70542 163297 

### 23Michigan 20138 70380 162913 

### 24Minnesota 20083 70192 162469 

### 25Mississippi 21033 73457 170187 

### 26Missouri 20537 71753 166159 

### 27Montana 19993 69881 161734 

### 28Nebraska 20331 71044 164483 

### 29Nevada 20858 72856 168766 

### 30New Hampshire 20055 70097 162245 

### 31New Jersey 20415 71332 165164 

### 32New Mexico 20632 72078 166927 

### 33New York 20335 71057 164514 

### 34North Carolina 20727 72404 167699 

### 35North Dakota 20023 69987 161984 

### 36Ohio 20263 70811 163932 

### 37Oklahoma 20826 72743 168499 

### 38Oregon 20209 70626 163495 

### 39Pennsylvania 20320 71005 164391 

### 40Rhode Island 20194 70572 163366 

### 41South Carolina 20913 73042 169206 

### 42South Dakota 20140 70386 162928 

### 43Tennessee 20774 72565 168079 

### 44Texas 21206 74048 171585 

### 45Utah 20351 71114 164648 

### 46Vermont 20052 70085 162216 

### 47Virginia 20603 71979 166694 

### 48Washington 20106 70269 162652 

### 49West Virginia 20334 71055 164508 

### 50Wisconsin 20073 70156 162384 

### 51Wyoming 20004 69919 161824 

### End 52United 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** 1Alabama 2Alaska 3Arizona 4Arkansas 5California 6Colorado 7Connecticut 8Delaware 9District of Columbia 10Florida 11Georgia 12Hawaii 13Idaho 14Illinois 15Indiana 16Iowa 17Kansas 18Kentucky 19Louisiana 20Maine 21Maryland 22Massachusetts 23Michigan 24Minnesota 25Mississippi 26Missouri 27Montana 28Nebraska 29Nevada 30New Hampshire 31New Jersey 32New Mexico 33New York 34North Carolina 35North Dakota 36Ohio 37Oklahoma 38Oregon

### 39Pennsylvania 40Rhode Island 41South Carolina 42South Dakota 43Tennessee 44Texas 45Utah 46Vermont 47Virginia 48Washington 49West Virginia 50Wisconsin 51Wyoming End 52United States

**Eff. Level Index Efficiency Level**  **State Air Cooled**  **<65 kBtu Air Cooled** 

**65 -240 kBtu**  **Air Cooled > 240 kBtu**  6**Level 6** 1Alabama 2Alaska 3Arizona 4Arkansas 5California 6Colorado 7Connecticut 8Delaware 9District of Columbia 10Florida 11Georgia 12Hawaii 13Idaho 14Illinois 15Indiana 16Iowa 17Kansas 18Kentucky 19Louisiana 20Maine 21Maryland 22Massachusetts 23Michigan 24Minnesota

### 25Mississippi 26Missouri 27Montana 28Nebraska 29Nevada 30New Hampshire 31New Jersey 32New Mexico 33New York 34North Carolina 35North Dakota 36Ohio 37Oklahoma 38Oregon 39Pennsylvania 40Rhode Island 41South Carolina 42South Dakota 43Tennessee 44Texas 45Utah 46Vermont 47Virginia 48Washington 49West Virginia 50Wisconsin 51Wyoming End 52United 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** 1Alabama 30442 104437 250102 

### 2Alaska 28254 97037 232030 

### 3Arizona 31377 107601 257830 

### 4Arkansas 30289 103921 248842 

### 5California 30192 103592 248038 

### 6Colorado 29273 100483 240447 

### 7Connecticut 29286 100529 240558 

### 8Delaware 29565 101473 242864 

### 9District of Columbia 29616 101644 243280 

### 10Florida 31474 107929 258632

### 11Georgia 30450 104466 250174 

### 12Hawaii 31938 109499 262465 

### 13Idaho 29107 99923 239080 

### 14Illinois 29369 100809 241242 

### 15Indiana 29464 101129 242024 

### 16Iowa 29334 100690 240951 

### 17Kansas 29763 102141 244496 

### 18Kentucky 29750 102098 244390 

### 19Louisiana 30874 105898 253670 

### 20Maine 28809 98914 236614 

### 21Maryland 29679 101858 243804 

### 22Massachusetts 29203 100248 239873 

### 23Michigan 29127 99992 239247 

### 24Minnesota 29040 99696 238524 

### 25Mississippi 30562 104843 251094 

### 26Missouri 29767 102157 244534 

### 27Montana 28895 99206 237327 

### 28Nebraska 29437 101039 241804 

### 29Nevada 30281 103895 248779 

### 30New Hampshire 28996 99547 238159 

### 31New Jersey 29571 101493 242914 

### 32New Mexico 29919 102669 245785 

### 33New York 29443 101060 241855 

### 34North Carolina 30071 103184 247042 

### 35North Dakota 28944 99373 237734 

### 36Ohio 29328 100672 240907 

### 37Oklahoma 30229 103717 248345 

### 38Oregon 29242 100380 240195 

### 39Pennsylvania 29419 100978 241654 

### 40Rhode Island 29217 100294 239986 

### 41South Carolina 30368 104189 249497 

### 42South Dakota 29130 100002 239271 

### 43Tennessee 30146 103437 247660 

### 44Texas 30837 105775 253371 

### 45Utah 29470 101149 242073 

### 46Vermont 28990 99527 238112 

### 47Virginia 29873 102514 245405 

### 48Washington 29076 99818 238823 

### 49West Virginia 29442 101056 241845 

### 50Wisconsin 29023 99639 238386 

### 51Wyoming 28913 99266 237473 

### End 52United 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 Baseline24523 91364 206990 12972 48279 108591 24264 100113 223219

24658 91867 208141 14661 54604 123070 24558 101361 226015 24700 92026 208504 15270 56888 128299 24546 101309 225900 25185 93838 212650 20444 76261 172642 25254 104321 232649 24374 90804 205709 10937 40661 91155 23939 98729 220119 24643 91813 208017 14348 53433 120390 24512 101167 225581 24484 91216 206651 12556 46725 105036 24209 99880 222697 24473 91174 206556 12527 46615 104783 24140 99585 222036 24421 90981 206114 11784 43832 98412 24061 99250 221286 25018 93215 211224 18657 69571 157329 25065 103518 230850 24670 91914 208249 14814 55180 124388 24558 101360 226014 24233 90277 204505 8743 32450 72362 24013 99046 220828 24527 91376 207018 13044 48550 109212 24336 100416 223899 24407 90928 205993 10969 40787 91448 24950 103027 229749 24418 90970 206088 11971 44535 100022 24047 99189 221148 24605 91668 207687 14046 52304 117806 24440 100859 224890 24431 91017 206197 12249 45577 102409 24679 101878 227174 24570 91540 207393 13501 50263 113134 24359 100516 224123 24814 92453 209481 16509 61528 138918 24757 102209 227917 24348 90708 205489 10934 40651 91132 23993 98962 220639 24538 91418 207115 13362 49742 111940 24271 100143 223286 24811 92442 209456 16239 60516 136602 24868 102681 228973 24454 91106 206400 11369 42291 94894 24281 100184 223379 24559 91496 207293 13588 50589 113878 24340 100434 223938 24499 91274 206785 12654 47089 105868 24218 99915 222775 24930 92885 210470 17886 66682 150718 24942 102993 229674 24415 90957 206059 11728 43622 97932 24131 99547 221952 24823 92485 209554 16491 61461 138765 24805 102412 228372 25065 93389 211623 19135 71361 161427 25250 104302 232606 24322 90610 205266 9977 37071 82940 24404 100708 224553 24407 90928 205994 11616 43204 96975 24047 99191 221152 24733 92149 208785 15443 57534 129776 24637 101698 226770 24387 90853 205822 10077 37458 83834 24176 99736 222374 24577 91564 207447 13755 51213 115308 24350 100478 224038 24448 91080 206341 12206 45411 102026 24067 99273 221337 24202 90162 204242 8283 30727 68417 24019 99072 220886 

### 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 122572 83884 189435 6903 25546 56528 21996 89641 199439

23113 85902 194039 14949 55590 125077 23898 97631 217310 23247 86403 195181 16167 60127 135424 23202 94706 210767 23117 85916 194070 15687 58359 131405 23108 94313 209889 22688 84316 190420 9581 35543 79336 22611 92226 205221 22902 85114 192240 12422 46146 103523 22616 92244 205260 22996 85464 193040 13261 49279 110673 22780 92933 206801 23015 85537 193206 13602 50551 113575 22814 93076 207121 23731 88207 199296 21957 81743 184742 23852 97436 216873 23289 86560 195539 16926 62963 141896 23286 95061 211560 23829 88572 200127 24446 91030 205927 24100 98481 219210 22658 84204 190165 8347 30937 68826 22531 91889 204468 22932 85227 192499 12811 47599 106838 22650 92389 205586 22965 85351 192782 13077 48593 109108 22703 92609 206078 22906 85130 192277 12345 45858 102867 22620 92264 205305 23029 85589 193325 13888 51620 116014 22889 93391 207825 23068 85735 193656 14445 53701 120761 22878 93344 207721 23512 87391 197434 19172 71348 161025 23525 96065 213805 22769 84618 191109 10486 38919 87035 22323 91014 202510 23016 85540 193212 13602 50554 113581 22847 93215 207433 22870 84994 191968 11965 44443 99639 22570 92053 204834 22860 84957 191882 11939 44343 99409 22507 91787 204238 22812 84780 191479 11260 41807 93624 22435 91485 203562 23359 86821 196135 17539 65254 147121 23352 95339 212183 23041 85633 193424 14029 52145 117211 22888 93390 207824 22640 84137 190013 8482 31439 69970 22391 91300 203149 22909 85141 192302 12411 46105 103431 22686 92538 205918 22799 84731 191368 10515 39034 87301 23247 94896 211191 22810 84770 191455 11431 42447 95086 22422 91429 203438 22981 85408 192912 13327 49525 111234 22781 92937 206811 22821 84813 191554 11685 43397 97253 23000 93858 208870 22949 85291 192644 12829 47665 106992 22707 92628 206119 23173 86125 194547 15577 57927 130404 23071 94157 209539 22745 84530 190910 10484 38910 87013 22373 91224 202979 22919 85180 192391 12702 47191 105908 22627 92291 205365 23170 86115 194524 15331 57006 128301 23172 94583 210491 22843 84894 191740 10881 40403 90430 22636 92328 205449 22939 85251 192553 12909 47962 107668 22689 92553 205952 22884 85048 192090 12055 44774 100395 22578 92085 204905 23279 86520 195448 16835 62623 141118 23240 94865 211123 22806 84758 191429 11208 41616 93188 22499 91753 204163 23181 86154 194613 15561 57866 130265 23115 94340 209949 23402 86980 196498 17976 66885 150842 23521 96047 213767 22722 84441 190706 9609 35648 79575 22748 92801 206507 22799 84732 191369 11106 41235 92320 22422 91431 203442 23098 85847 193913 14603 54289 122103 22961 93695 208506 22781 84663 191213 9701 36001 80387 22539 91923 20454322955 85312 192693 13061 48531 108966 22699 92594 206043

22837 84871 191686 11646 43246 96906 22440 91505 203608 22612 84032 189773 8062 29869 66389 22397 91323 203202 

### 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 221357 79205 178413 10094 37413 83494 20976 84700 188145

21517 79802 179770 12131 44998 100753 21209 85670 190312 21748 80661 181725 14545 53988 121208 21710 87755 194967 21446 79539 179174 10459 38781 86615 21217 85704 190387 21534 79867 179919 12321 45704 102360 21267 85909 190845 21484 79680 179495 11537 42785 95717 21164 85483 189893 21848 81033 182571 15926 59133 132915 21772 88012 195541 21413 79414 178888 10760 39891 89135 21092 85181 189219 21757 80697 181807 14757 54776 123001 21657 87535 194474 21961 81456 183534 16975 63037 141797 22031 89087 197941 21334 79123 178226 9291 34425 76700 21321 86135 191348 21406 79390 178834 10666 39543 88341 21021 84888 188565 21681 80415 181165 13877 51499 115546 21516 86948 193164 21389 79327 178691 9375 34749 77442 21129 85336 189564 21550 79923 180047 12461 46225 103546 21275 85946 190927 21440 79518 179124 11161 41384 92530 21037 84955 188716 21233 78747 177371 7870 29132 64655 20998 84790 188347 

### 21674 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 320372 75423 169526 12396 45927 102731 20161 80783 179204

20247 74960 168475 11009 40776 91040 19926 79815 177047 20238 74928 168403 10987 40692 90847 19873 79593 176553 20198 74778 168063 10412 38555 85996 19812 79342 175992 20664 76509 171992 15730 58318 130858 20590 82551 183146 20393 75502 169704 12757 47268 105776 20196 80928 179528 20051 74233 166825 8059 29815 66160 19774 79188 175649 20281 75084 168757 11387 42178 94220 20024 80219 177947 20187 74737 167969 9781 36217 80693 20500 82181 182323 20196 74770 168043 10557 39094 87222 19800 79295 175888 20342 75311 169272 12162 45060 100763 20105 80551 178688 20206 74806 168126 10772 39895 89040 20291 81317 180397 20315 75211 169046 11740 43493 97206 20042 80294 178114 20505 75919 170651 14069 52142 116839 20351 81566 180952 20141 74567 167582 9754 36112 80452 19759 79125 175508 20289 75117 168832 11633 43092 96297 19974 80013 177488 20503 75910 170632 13860 51366 115076 20437 81921 181742 20224 74875 168283 10090 37371 83317 19982 80044 177557 20306 75178 168969 11808 43743 97773 20027 80231 177975 20259 75006 168578 11085 41056 91674 19933 79841 177106 20595 76254 171412 15133 56100 125824 20494 82156 182267 20193 74760 168020 10368 38393 85631 19866 79565 176490 20512 75944 170708 14055 52091 116722 20388 81719 181292 20700 76644 172298 16100 59693 133979 20733 83140 184460 20121 74491 167411 9013 33363 74215 20077 80438 178435 20187 74738 167970 10282 38072 84902 19801 79297 175892 20442 75683 170116 13243 49076 109878 20258 81182 180094 20172 74679 167838 9091 33660 74896 19900 79707 176805 20320 75230 169087 11937 44222 98861 20036 80265 178050 20219 74855 168237 10738 39767 88748 19816 79359 176029 20027 74144 166623 7703 28492 63157 19779 79208 175693 

### 20435 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 419192 70949 159144 10975 40608 90563 18880 75086 166353

19267 71225 159768 11633 43048 96092 19009 75614 167528 19282 71282 159898 11900 44039 98336 19036 75724 167772 19848 73380 164651 18452 68334 153366 19852 79062 175207 19499 72085 161718 14507 53707 120235 19407 77243 171156 19925 73666 165300 20404 75568 169747 20047 79863 176989 19000 70234 157524 7779 28762 63733 18814 74815 165749 19216 71038 159346 11280 41739 93126 18908 75198 166601 19243 71136 159567 11489 42514 94881 18949 75366 166976 19196 70962 159173 10915 40384 90055 18884 75102 166387 19293 71323 159991 12125 44872 100222 19095 75965 168309 19324 71437 160249 12562 46492 103893 19086 75929 168229 19675 72738 163197 16268 60238 135027 19595 78012 172868 19087 70560 158261 9457 34979 77813 18651 74145 164256 19283 71284 159903 11901 44041 98340 19062 75831 168010 19167 70855 158932 10617 39281 87560 18845 74941 166028 19159 70826 158864 10596 39203 87382 18795 74737 165574 19122 70687 158550 10064 37229 82908 18739 74505 165059 19554 72291 162183 14988 55491 124276 19459 77457 171631 19302 71357 160068 12235 45280 101147 19095 75964 168308 18986 70182 157405 7885 29153 64618 18704 74364 164744 19198 70970 159192 10966 40576 90492 18936 75312 166855 19111 70649 158463 9480 35068 78019 19376 77117 170875 19120 70679 158531 10198 37727 84039 18728 74463 164963 19255 71180 159668 11684 43239 96525 19010 75618 167536 19129 70713 158609 10397 38467 85715 19182 76322 169105 19230 71088 159459 11294 41791 93245 18952 75381 167008 19407 71744 160944 13449 49784 111349 19238 76552 169615 19069 70491 158106 9455 34971 77797 18690 74306 164614 19206 71001 159262 11194 41421 92407 18889 75123 166433 19405 71736 160926 13256 49066 109723 19318 76878 170342 19146 70777 158753 9766 36135 80438 18896 75151 166497 19222 71057 159388 11356 42022 93768 18938 75324 166881 19179 70897 159027 10687 39540 88144 18851 74965 166082 19490 72054 161647 14435 53441 119634 19371 77094 170823 19117 70669 158511 10023 37079 82572 18789 74711 165516 19413 71767 160996 13436 49736 111241 19273 76692 169928 19588 72416 162467 15330 56761 127153 19592 77999 172839 19050 70421 157947 8769 32431 72045 18985 75513 167304 19112 70649 158464 9943 36783 81900 18728 74464 164967 19348 71525 160449 12685 46950 104930 19152 76198 168828 19097 70595 158342 8841 32706 72673 18821 74841 165806 19235 71105 159498 11475 42465 94772 18946 75355 166950 19141 70758 158711 10366 38349 85446 18742 74521 165093 18963 70099 157218 7555 27930 61848 18708 74382 164784 

### 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 726869 100405 228334 19225 71877 163053 26996 113030 252672

27515 102829 233900 28288 105920 241265 27977 117259 262171 26113 97566 221816 8886 33032 73801 26087 109110 243866 26441 98799 224647 14266 53241 120231 26230 109727 245254 26481 98949 224991 14587 54447 123003 26293 109999 245865 26410 98682 224378 13705 51130 115380 26194 109572 244905 26558 99236 225650 15564 58119 131439 26517 110965 248035 26604 99411 226051 16236 60643 137238 26504 110908 247906 27136 101406 230633 21932 82047 186419 27284 114271 255461 26246 98065 222962 11465 42713 96042 25836 108027 241435 26542 99176 225513 15220 56825 128467 26467 110749 247548 26367 98519 224004 13247 49413 111438 26134 109312 244320 26355 98473 223899 13216 49292 111157 26057 108983 243581 26298 98260 223410 12397 46217 104091 25971 108609 242742 26953 100720 229057 19964 74655 169436 27076 113374 253446 26572 99288 225769 15734 58755 132901 26517 110965 248033 26091 97486 221632 9049 33641 75198 25918 108381 242229 26414 98695 224409 13785 51430 116069 26273 109911 245667 26282 98202 223276 11500 42852 96367 26949 112826 252214 26295 98248 223382 12603 46993 105876 25955 108540 242587 26500 99017 225148 14888 55577 125600 26387 110405 246776 26308 98300 223502 12910 48145 108524 26651 111543 249332 26462 98876 224823 14287 53322 120419 26299 110022 245917 26730 99881 227131 17600 65769 149016 26737 111913 250163 26218 97960 222720 11461 42702 96016 25896 108287 242018 26426 98742 224516 14135 52746 119094 26202 109606 244980 26726 99869 227103 17303 64651 146448 26859 112439 251346 26335 98398 223727 11940 44514 100189 26213 109652 245084 26449 98828 224713 14384 53682 121244 26277 109930 245710 26384 98583 224152 13355 49816 112361 26143 109351 244408 26856 100357 228224 19115 71464 162103 26940 112789 252130 26291 98234 223349 12335 45985 103558 26048 108941 243487 26739 99916 227212 17580 65694 148846 26790 112140 250672 27004 100912 229497 20491 76633 173981 27279 114250 255412 26189 97852 222473 10407 38746 86930 26348 110237 246398 26282 98202 223277 12212 45523 102497 25955 108542 242592 26640 99546 226362 16425 61356 138877 26605 111342 248880 26260 98120 223087 10518 39174 87922 26096 109151 243959 26469 98902 224883 14567 54372 122830 26289 109980 245822 26327 98370 223661 12862 47961 108099 25976 108634 242798 26058 97359 221341 8543 31737 70823 25924 108410 242294 

### 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 20234016252 67166 149787

19267 80215 179119 20784 86780 193876 18613 77389 172768 21893 91582 204670 15693 64745 144344 18044 74921 167219 21804 91195 203800 18940 78818 175984 18494 76870 171599 17502 72580 161957 23285 97607 218211 16601 68674 153176 21902 91621 204756 24775 104051 232696 18179 75509 168541 16307 67406 150327 20750 86635 193549 18229 75741 169066 18839 78362 174955 16175 66832 149036 15494 63889 142421 

### 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 15748616333 66828 148763

18477 75972 169264 18690 76879 171295 23456 97195 216844 14561 59281 131845 18489 76026 169385 16444 67308 149840 15704 64151 142762 15060 61402 136598 22109 91455 203976 18411 75691 168634 14591 59410 132133 16780 68736 153040 20144 83081 185203 15255 62237 138471 17984 73871 164554 19357 79724 177677 17392 71352 158906 20361 84006 187275 14750 60078 133631 16877 69152 153973 20280 83661 186501 17688 72626 161766 17284 70888 157867 16387 67064 149293 21621 89377 199316 15571 63581 141485 20369 84040 187351 22969 95122 212197 16999 69675 155148 15305 62451 138951 19326 79595 177386 17045 69882 155614 17596 72219 160851 15186 61939 137804 14569 59315 131921 

### 19798 81603 181888

**Glycol Cooled w/**  **FE <65 kBtu**  **Glycol Cooled w/**  **FE 65 -240 kBtu**  **Glycol Cooled w/**  **FE > 240 kBtu**  20437 83540 18593211508 45956 101853

22741 93240 207631 19382 79102 176004 22207 90992 202602 15380 62253 138311 15794 63998 142215 16822 68328 151902 16963 68917 153221 23804 97707 217624 20563 84071 187121 24768 101762 226693 14742 59573 132316 15816 64087 142412 16222 65795 146235 15390 62295 138404 17344 70520 156806 17538 71336 158629 21879 89611 199513 13776 55506 123219 17355 70569 156915 15492 62727 139372 14818 59887 133018 14231 57414 127486 20652 84448 187963 17284 70268 156241 13804 55622 123478 15798 64011 142244 18862 76915 171113 14409 58165 129166 16895 68631 152579 18145 73896 164357 16356 66364 147509 19060 77747 172972 13949 56224 124822 15887 64385 143081 18987 77436 172278 16625 67510 150076 16257 65948 146576 15440 62507 138881 20208 82578 183780 14697 59375 131872 19068 77777 173041 21436 87746 195342 15998 64856 144135 14455 58358 129597 18117 73779 164096 16039 65042 14455416542 67145 149255

14346 57898 128568 13784 55537 123288 

### 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 16100513260 52986 117452

15035 60381 133967 17875 72208 160377 15712 63213 140294 15375 61797 137129 14626 58680 130168 18993 76867 170781 13945 55841 123828 17949 72517 161067 20118 81551 181239 15137 60808 134921 13723 54920 121771 17078 68894 152976 15175 60977 135300 15635 62882 139552 13624 54503 120840 13109 52364 116064 

### 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 10987415533 62080 137621

13963 55601 123175 13394 53254 117943 12899 51211 113387 18312 73547 163188 15473 61831 137066 12540 49730 110087 14220 56662 125540 16803 67323 149313 13050 51832 114771 15145 60478 134050 16199 64829 143750 14691 58606 129876 16970 68010 150844 12661 50227 111194 14295 56971 126229 16908 67754 150272 14918 59553 131989 14608 58262 129108 13918 55419 122770 17938 72002 159744 13292 52831 116999 16977 68036 150900 18973 76273 169265 14389 57360 127098 13088 51991 115126 16176 64732 143535 14424 57514 127443 14847 59251 131313 12996 51611 114278 12523 49660 109930 

### 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 11598213574 53737 118925

14375 57017 126227 14484 57463 127221 19813 79266 175767 17289 68939 152774 20564 82337 182603 12755 50386 111463 13591 53804 119073 13907 55098 121955 13260 52448 116052 14781 58677 129923 14933 59294 131298 18314 73135 162115 12003 47306 104606 14790 58713 130005 13339 52775 116781 12814 50624 111992 12357 48751 107822 17358 69224 153408 14735 58486 129497 12024 47394 104801 13577 53747 118946 15964 63520 140707 12496 49320 109089 14431 57246 126737 15406 61233 135615 14012 55529 122915 16118 64149 142109 12137 47850 105814 13646 54031 119577 16061 63915 141586 14222 56397 124850 13935 55214 122212 13298 52608 116411 17012 67808 150256 12719 50236 111128 16124 64173 142161 17969 71723 158971 13733 54387 120372 12531 49466 109414 15384 61145 135418 13765 54528 120688 14157 56120 124231 12446 49117 108637 12009 47330 104658 

### 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 26061323716 99469 222396

28816 121528 271975 16656 68921 153733 17958 74549 166382 18450 76679 171171 17442 72315 161361 19812 82572 184415 20047 83588 186700 25313 106376 237922 15484 63850 142335 19825 82632 184552 17565 72854 162573 16748 69313 154612 16036 66229 147681 23824 99938 223451 19739 82257 183707 15518 63994 142659 17937 74455 166171 21653 90545 202340 16252 67166 149787 19267 80215 179119 20784 86780 193876 18613 77389 172768 21893 91582 204670 15693 64745 144344 18044 74921 167219 21804 91195 203800 18940 78818 175984 18494 76870 171599 17502 72580 161957 23285 97607 218211 16601 68674 153176 21902 91621 204756 24775 104051 232696 18179 75509 168541 16307 67406 150327 20750 86635 193549 18229 75741 169066 18839 78362 174955 16175 66832 149036 15494 63889 142421 

### 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 based on ASHRAE 90.1-2010 TABLE 6.5.1B Minimum Fan-Cooling Unit Size for Which an Economizer is Required for Computer Rooms. 90.1 Requirements are by 16 DOE climate zones, but the computer room economizer requirements in Table 6.5.1B were mapped to different states by inspection.

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) This sheet estimates the relative fraction of shipments by state of units with and without economizer based on ASHRAE 90.1-2010 TABLE 6.5.1B Minimum Fan-Cooling Unit Size for Which an Economizer is Required for Computer Rooms. 90.1 Requirements are by 16 DOE climate zones, but the computer room economizer requirements in Table 6.5.1B were mapped to different states by inspection.

>=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 This sheet estimates the relative fraction of shipments by state of units with and without economizer based on ASHRAE 90.1-2010 TABLE 6.5.1B Minimum Fan-Cooling Unit Size for Which an Economizer is Required for Computer Rooms. 90.1 Requirements are by 16

>=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 Requirements (See additional economizer 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 Estimated Fraction Going Into Larger Buildings which trigger 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 kBtuWater Cooled <65 kBtuWater 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 65Water 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 (2011$)

### 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 Costs (2011$)

**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 

# Baseline 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 kBtuWater Cooled w/ FE <65 kBtu

**$20,743.19 $18,775.92**  **$35,638.58 $21,951.35**  $17,575.94 $23,965.31 $45,485.50 $18,599.63 $15,010.67 $30,940.07 $58,719.10 $15,884.95 $12,932.97 $40,314.42 $76,504.15 $13,686.24 $11,250.16 $52,913.92 $100,406.07 $11,905.42

Water Cooled <65 kBtu Water Cooled 65 -240 kBtu Water Cooled > 240 kBtuWater Cooled w/ FE <65 kBtu

**14,233 $**  **12,883 $**  **24,453 $**  **15,062 $**  (2,705) $ 4,432 $ 8,410 $ (2,863) $ (4,896) $ 10,389 $ 19,713 $ (5,181) $ (6,671) $ 18,396 $ 34,903 $ (7,059) $ (8,108) $ 29,157 $ 55,318 $ (8,580) $

# US Average End User Cost (2011$) (No Learning, Always U.S. Average))

Water Cooled <65 kBtu Water Cooled 65 -240 kBtu Water Cooled > 240 kBtuWater Cooled w/ FE <65 kBtu

**$20,983.34 $18,993.30**  **$36,051.19 $22,205.50**  $17,779.43 $24,242.77 $46,012.12 $18,814.97 $15,184.46 $31,298.28 $59,398.93 $16,068.86 $13,082.70 $40,781.17 $77,389.89 $13,844.69 $11,380.41 $53,526.54 $101,568.54 $12,043.25

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 kBtuWater Cooled w/ FE <65 kBtu

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

### 100% 100% 100% 100%

100% 100% 100% 100%

Water Cooled <65 kBtu Water Cooled 65 -240 kBtu Water Cooled > 240 kBtuWater Cooled w/ FE <65 kBtu

0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%

Water Cooled <65 kBtu Water Cooled 65 -240 kBtu Water Cooled > 240 kBtuWater 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 kBtuWater 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



# Installation Cost (2011$) - Baseline plus incremental changes by efficiency level

Water Cooled <65 kBtu Water Cooled 65 -240 kBtu Water Cooled > 240 kBtuWater 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 kBtuWater Cooled w/ FE <65 kBtu

17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 17.12490515 17.12490515 17.12490515 17.12490515

Water Cooled <65 kBtu Water Cooled 65 -240 kBtu Water Cooled > 240 kBtuWater 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 kBtuWater Cooled w/ FE <65 kBtu

0.0% 0.0% 0.0% 0.0% 6.6% 6.8% 7.1% 5.4% 12.3% 12.7% 13.2% 10.1% 17.3% 17.9% 18.5% 14.2% 21.8% 22.4% 23.1% 17.8% #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! -7.7% -8.0% -8.4% -6.4%

Water Cooled <65 kBtu Water Cooled 65 -240 kBtu Water Cooled > 240 kBtuWater Cooled w/ FE <65 kBtu 0% 0% 0% 0% 28% 28% 28% 28% 23% 30% 30% 23% 36% 22% 22% 36% 10% 16% 16% 10% 3% 4% 4% 3% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%

### Water Cooled <65 kBtu Water Cooled 65 -240 kBtu Water Cooled > 240 kBtuWater 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 kBtuGlycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -

240 kBtu Glycol Cooled w/ FE > 240 kBtu

**$35,638.58 $21,951.35**  **$19,849.64 $37,714.32**  $45,485.50 $18,599.63 $25,334.08 $48,134.76 $58,719.10 $15,884.95 $32,704.81 $62,139.13 $76,504.15 $13,686.24 $42,610.56 $80,960.07 $100,406.07 $11,905.42 $55,923.22 $106,254.13

Glycol Cooled > 240 kBtuGlycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -

240 kBtu Glycol Cooled w/ FE > 240 kBtu

**24,453 $**  **15,062 $**  **13,620 $**  **25,878 $**  8,410 $ (2,863) $ 4,684 $ 8,900 $ 19,713 $ (5,181) $ 10,980 $ 20,861 $ 34,903 $ (7,059) $ 19,440 $ 36,936 $ 55,318 $ (8,580) $ 30,810 $ 58,540 $

### Glycol Cooled > 240 kBtuGlycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -

240 kBtu Glycol Cooled w/ FE > 240 kBtu

**$36,051.19 $22,205.50**  **$20,079.45 $38,150.96**  $46,012.12 $18,814.97 $25,627.40 $48,692.05 $59,398.93 $16,068.86 $33,083.45 $62,858.56 $77,389.89 $13,844.69 $43,103.89 $81,897.40 $101,568.54 $12,043.25 $56,570.69 $107,484.30

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 kBtuGlycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -

240 kBtu Glycol Cooled w/ FE > 240 kBtu

100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100%

### 100% 100% 100% 100%

100% 100% 100% 100%

Glycol Cooled > 240 kBtuGlycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -

240 kBtu Glycol Cooled w/ FE > 240 kBtu

0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%

Glycol Cooled > 240 kBtuGlycol 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 kBtuGlycol 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 kBtuGlycol 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 kBtuGlycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -

240 kBtu Glycol Cooled w/ FE > 240 kBtu

17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 17.12490515 #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! 17.12490515 17.12490515 17.12490515 17.12490515

Glycol Cooled > 240 kBtuGlycol 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 kBtuGlycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -

240 kBtu Glycol Cooled w/ FE > 240 kBtu

0.0% 0.0% 0.0% 0.0% 8.1% 6.3% 7.4% 7.6% 14.8% 11.7% 13.6% 13.9% 20.6% 16.5% 18.8% 19.3% 25.6% 20.6% 23.4% 23.9% #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE! -9.8% -7.4% -8.9% -9.2%

Glycol Cooled > 240 kBtuGlycol Cooled w/ FE <65 kBtu Glycol Cooled w/ FE 65 -

240 kBtu Glycol Cooled w/ FE > 240 kBtu 0% 0% 0% 0% 28% 28% 28% 28% 30% 23% 30% 30% 22% 36% 22% 22% 16% 10% 16% 16% 4% 3% 4% 4% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%

### Glycol Cooled > 240 kBtuGlycol 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)**