United States       Office of      ri~\f\4 OIT/"\OC\ /O A O
           Environmental Protection   Radiation Programs  ^Xl 11 fi il IX^ i\l r l\£-
           Agency         Washington, D C 20460 '-"-*-' • VJ\-/Wt_W v i_* %•_

           Radiation
&EPA      An Estimate of the
           Potential Costs of
           Guidelines Limiting
           Public Exposure to
           Radiofrequency Radiation
           from Broadcast Sources

           Volume 2: Appendix
           Part 2

-------
                                             DISCLAIMER

This document was prepared >s in account of work sponsored by an agency of the  United States Government.
Neither the  United Stales Government nor the University of California nor any of their employees, makes any
warrant), express or implied, or assumes any  legal liability or responsibility for the accuracy, completeness, or
usefulness of any information, apparatus, product, or process disclosed, or represents that its use would not infringe
privately owned rights. Reference herein to any specific commercial products, process, or service by trade name,
trademark, manufacturer, or otherwise, does  not necessarily constitute or imply its endorsement, recommendation, or
favoring by  the United  Slates Government or the University  of California. The views and opinions of authors
expressed herein do not  necessarily state or reflect those of the United States  Government or the University of
California, and shall not  be used for advertising or product endorsement purposes.

-------
                                                                 EPA 520/1-85-025
                                                                      UCRL-53562
                                                                     Vol. 2, Part 2
                  AN ESTIMATE OF THE POTENTIAL COSTS OF
                    GUIDELINES LIMITING PUBLIC EXPOSURE
                       TO RADIOFREQUENCY RADIATION
                          FROM BROADCAST SOURCES

                              Volume 2: Appendix
                                     Part 2

                                      BY
                                 Charles H. Hall
                     Lawrence Livermore National Laboratory
                             Livermore, CA  94550
                                   July 1985
This report was prepared as an account of contract work sponsored by the United States
Environmental  Protection Agency under Interagency  Agreement  No. AD-89-F-2-803-0
                  with Lawrence Livermore National Laboratory.

                                Project Officers

                                C. Elliot Foutes
                                Richard A. Tell

                          Office of Radiation Programs
                      U.S. Environmental Protection Agency
                            Washington, D.C. 20460
                                                 West Jackson fr
                                              Chicago, !L  6050;

-------
                                     PREFACE

      The purpose of the study reported here is to estimate the potential cost of a federal
 guidance proposed by the Environmental Protection Agency (EPA) limiting public exposure
 to  radiofrequency  (RF) radiation.  An estimate  of  the economic effects  of proposed
 federal actions is mandated by a series of Executive  Orders (EOs), the latest of  which is
 EO 12291, Federal Regulation, which is implemented by an Office of  Management and
 Budget guidance  on regulatory impact analysis and, in EPA, by a companion guideline for
 performing regulatory impact analyses.  The federal  radiofrequency radiation  protection
 guidance has been developed by the EPA  under the Federal Radiation Council  Authority,
 42  U.S.C.  202 l(h),  transferred  to EPA by EO  10831, Reorganization  Plan Number 3 of
 1970 and by Public Law 86-373.
      The EPA has conducted research over the  past 12 years  on the electromagnetic
 environment to  which the public is  exposed and on  the propagation of  RF by  a  wide
 variety of sources, the  most significant  of which are AM and  FM  radio, VHF-TV and
 UHF-TV broadcast stations.  The  cost study is limited to these significant sources of RF.
 One of  the results of  this  study, in conjunction  with EPA research, is a conceptual
 development of  the  type  of mitigation  measures necessary to  effect compliance,  as
 indicated by model results at 18  alternative guidance levels ranging from  1  uW/cm2 (FM
 and TV)  or 10 V/m  (AM) to 10,000 UW/cm2 (FM and TV) or  1,000 V/m  (AM).  The cost of
 compliance was estimated using a series of models that present a range (low, medium, and
 high) of costs to society-at-large, costs to the broadcast industry and costs to and effects
 on the net income of the average broadcast  station. The costs are expressed  in a variety
 of ways, including gross  cost, net annual cash flow cost, average  annual cash flow  cost,
 and present value.
     The report is organized into two volumes, the first a description  of the study and a
 summary of  results, the second  a series of appendices  containing an  explanation and
 sample of the calculations  for each of the three segments of the broadcast industry; the
appendices also include detailed tabular and graphic descriptions of various cost estimates
at each of the 18  guidance levels at the three cost levels. Volume  I begins with a preface,
executive summary, and abstract, followed by an introduction in which  a discussion of the
purpose and scope of  the study lead to an extensive  graphic presentation  of conclusions
supported by summary tables. Following this is a background section outlining the  purpose
for and current efforts to regulate RF radiation, public and industry concerns over RF and
                                        in

-------
its regulation, a brief review of  the electromagnetic environment and of health effects
research, a profile of commercial broadcast facilities and a discussion of the framework
for regulatory (economic) impact analyses.
     The next section describes the method of approach used in the cost study. Following
this is  a section describing the compliance measure concepts  developed by the EPA and
consultants as part of this study. The remaining section  describes the cost models—social,
industry, and average firm.  All assumptions,  including costs, application  of  compliance
measures  and financial parameters, are  discussed  throughout  and summarized at the
conclusion of Volume  I for convenience.
     Volume II contains three appendices, one each for AM and  FM radio, TV broadcast
stations that present a step-by-step explanation of each of the  calculations  in the cost
models. Those are followed  by other  appendices that present detailed estimates of the
cost of compliance with 18  guidance levels at three cost levels, given in terms of the cost
to society-at-large, the cost  to industry, and the cost to the  average broadcast firm; in
addition, the number of stations requiring  a compliance  measure at each guidance level is
given.  The  average annual cash  flow  cost and  present value estimates are  plotted for
each of the three analyses (social, industry, and average firm)  at  three cost levels.  These
are supported by data in the tables, which also contain other cost analyses not plotted.
     This two-volume report is one of a  number of documents  presenting  research that
was used to  develop  the proposed RF guidance and provide  analyses for reviewers and
decision makers considering it.  A presentation of  the engineering and health studies is
contained  in  three  reports  published or in preparation  by  the U.S.  Environmental
Protection Agency. A review of over 5000 citations of health risk and biological effects
of RF  is  given  in  U.S. Environmental  Protection  Agency,  Biological  Effects  of
Radiofrequency  Radiation, 3. A.  Elder and D. F. Cahill Eds., Health Effects  Research
Laboratory,   Research Triangle Park,  North  Carolina,  EPA-600/8-83-026F,  September
1984.  A study of the engineering aspects of radiofrequency radiation is contained in
Gailey, P. C. and R. A. Tell,  An Engineering Assessment of  the Potential Impact of
Federal Radiation Protection Guidance on the AM, FM, and TV Broadcast Services, U.S.
Environmental Protection Agency, Washington, D.C. (in press).   A third report has been
prepared  on  the  radiofrequency environment:  Hankin,  N. N.,  The   Radiofrequency
Radiation  Environment; Environmental Exposure Levels and  RF-Emitting  Sources, U.S.
Environmental Protection Agency, Washington, D.C. (in press).
                                         IV

-------
                                  CONTENTS
                               Volume 2: Appendix
                                     Part 2
Preface	        ill
Appendix E:  Cost Estimates for AM Stations  	       E-1
Appendix F:  Cost Estimates for TV Stations   	       F-l
Appendix G:  Total Cost Estimates:  FM, AM, TV	       G-l

-------
          APPENDIX E






COST ESTIMATES FOR AM STATIONS
                E-l

-------
                                      Guidance Level
        23  4
 CO
 L-
 
-------
                                      Guidance Level
CO
l_
CO
 o
o
tn
c
o
                                                                                       18
                                                                                      265
                                                                                     (1000)
    Figure  E-2.   The  present (constant dollar) value of the cost to society-at-large
    of  guidelines limiting public exposure to radiofrequency radiation from AM radio
    broadcast sources is shown for  18  specified guidance  levels  at  three  cost  levels.
                                          E-3

-------
                                       Guidance  Level
  CO
  I_
  a
  o
 o
  tn
  O
                                                                                        18
                                                                            24
                                                                           (301)
 265
(1000)
Figure E-3.  The average net  after-tax  cash flow (current year dollar) cost to  the AM  radio
   broadcast industry of guidelines  limiting public exposure to radiofrequency  radiation
              is shown  for  18 specified guidance levels at three cost levels.

-------
                                       Guidance Level
        23 4  5
                                             10
                                                     11
                                                                    13
                                                                                    15
_   10
o
c
o
                                                                                         18
                   4
                 (123)
(174)
 12
(213)
 16
(246)
 20
(275)
 24
(301)
 265
(1000)
                                           mW/cm'
                                           (V/m)
      Figure E-4.  The present (constant dollar)  value  of  the net after-tax cost  to
     the AM radio broadcast industry  of  guidelines limiting public exposure to radio-
   frequency radiation  is  shown for 18 specified  guidance  levels at  three  cost  levels.

-------
                                                                          Thousands  of  dollars
                                       5. 2
                                    (TO
                                     c
   ° "i

   fB

   x £!1
  T3 —
   O n

   y q>
   C .--i
   "1

   n> 2
                                     lf'l
                                          •o  ~~
                                             S3
~— »
m

ON
  „ -1  •"

™  3 g. "
0  O. St O)

o  =• o  2.
                                     — go
                                     ft)  ^ O>
                                     <  ».. o.
                                     fD  ... O
                                                       10 fc-
                                                       *• A
                                     CA
                                        s-"  B
                                        1 S-3
                                        3
                                             fB
                                             o>
                                        52.
                                          5  °

                                          ™  S
                                          rr.  M
                                                                                                                       O
                                                                                                                       Q.
                                                                                                                       o>
                                                                                                                       o
                                                                                                                       ro
                                                                                       I   I   I  I  I
                                                                                       i   i   i  i  i

-------
        23
 m
 Ut
 to
 -D
 C
 IB
 en
 •a
 o
                                       Guidance Level
                                              10      11
                                                             12
                                                                     13
                                                                            14
                                                                                    is
                                                                                         18
                                          12
                                         (213)
 16
(246)
 20
(275)
 24
(301)
 265
(1000)
                                           ml/cm 2
                                            (V/m)

Figure  E-6.   The average (of 5 cohorts) present  (constant dollar) value of  the  net  after-
tax cost of compliance  for  the  average profitable AM radio broadcast station of guidelines
      limiting public exposure  to radiofrequency radiation  is  shown  for 18 specified
                           guidance  levels  at  three  cost levels.
                                                  E-7

-------
c
O>
o
                                      Guidance Level
                                            10      11
                                                            12
                                                                   13
                                15   18
                                         12
                                        (213)
 16
(246)
 20
(275)
 24
(301)
 265
(1000)
                                          ml/cm *•
                                           (V/m)

   Figure  E-7.   The percentage reduction  in  the  net  profit of the average profitable
    AM  radio broadcast station associated with the maximum annual cash flow cost of
    compliance  with guidelines limiting public exposure  to radiofrequency radiation
                    is shown for 18 guidance  levels at  3  cost levels.
                                            E-8

-------
       23 4 5 6       7
                                      Guidance Level
     10      11
              T
                    12       13
                                   14
                                           15    18
QJ
cj
                            (174)
 12
(213)
 16
(246)
 20
(275)
 24
(301)
 265
(1000)
                                          mW/cm *
                                          (V/m)
   Figure E-8.   The percentage reduction  in  the  net  profit of the average profitable
    AM radio  broadcast station associated with  the  average annual cash flow cost  of
    compliance with guidelines limiting public exposure to radiofrequency radiation
                    is shown for 18 guidance  levels  at  3 cost levels.
                                           E-9

-------
    D
    _l
    U.Z

    XD
    COX
U.  «CCO
OSO    _i
  4 ui  4
U)  -lOJf-O
O£4«4Z
ojo=>  xz
_ju-zr>
 I   4—IQUJ
 i MI-   nu.
>-i-co^co
MO  _J   D
OO:cOOM4aS
CO  CO    C
U)OOKM_I-
xz  z  zo
(-UJUI4  UJO
OOt-COtOUIU.
t-Ul  Z-l  D
  te.  oiuea
KU.
eM_j   -10:0
OOUJH  O.M
  ZUIcO_l
_|Q!UJLUO  -I
4.  JCOZUIM
MO
Z  COO.M  Z
UJUJO   =>«M
D=>  X   DUI
U10.DfOM
XXOZU.XCO
        U4UJ
U.UZKUIOO
OMUJlOQ.  ~
UJCQMU   CZ
KZ)O  003
«XCL  -^^Z
—   --    z
>-Z  -JH—Z

UIKUJDZcOM
  MOO  t-H
  _ID«XZOCO
 -UJt-  -IOO
  -JOLUDMl-
    *   J-IOS
          0.0
43O:OOOD
HOCO-LLOO
CO
o
u

X
o
                 c
                 u
                 c
                 M
                 a
                 Ul
                 £
JST
                 D
                                        ITIKXOVN
                                                                      minoooo
                                                                      iAMcr>r^»o
                                                                      ifttocouirg
                                                       ,-Nto  N
                                                                                     T-.-N  CSI
                                                                      TTWNON
                       (SIONOO


                         •-N  N
                          i-CM  M
    ce
    ui
    ui
                        I-CO
                        COD  (-
                        DO  CO
                        O    O
                          Ul  U
Of
Ul

Ul
£

et
ui
o.
                       HCO
                       COD  t-
                       DO  CO
                       U    D
                        Ul  U
Of
Ul

Ul    t-
£  t-co
    coo  t-
Qf  DO  CO
Ul  O   D
a.    ui  o
                     to   wrx-z
                 ui
                 ui
                 ui
                 O

                 4
                 Q
                 M

                 O
        =>UIOU.LU
        C0£    3

        UIU1COCO4
        OOD4>
        ZZKO
    >COCOD
    0£4D_J
    3U1OU.UJ
    COE    =>
       COX-I
    U1UJCOCO4
    OOO4>
    ZZOiO
                                                                  a:
                                                                  UJ
a;
ui
a.

CO
t-co
COD  t-
DO  CO
O    D
  ui  u
        MM  _JZ


        0.0.4=) CO
                                    tO  MM  ^3
                                                       UI3I-S
                                                       >(OCOO
                                                       KCO-i
                                                       3LUOU.LU  D

                                                           COX-I
                                                       UILUCOCO4  OX
                                                                      >cocoo
                                                       ZZOfO

                                                       MM  —IZ
                   DLUOU-UJ
                   IO£    =>
                      COX-l
                   UIUICOCO4
                   oooo
                      :a:o
                                        O.Q.4=> CO
                         DDOZQ:
                         OOK40.
                       DODZQ:
                       001-40.
                                                       O.O.43CO
                                                       ££I-ZLJ
                                                       DDDZO:
                                  MM  _|Z
                                  _I-I_I4UJ
                                  O.O.OIO
                                  ££|-Z11J
                                  DDOZK
                                  OOI-40.
UJ

t    I-
£  h-CO
    COD   (-
0<  DO   CO
Ul  O    D
a.    ui   o

CO  UOI-Z
K  >COCOO
_i  acUJOU.UI
>  co£    a
       COX-I
O  UILUIOCO4
so  OOD«>
 •  ZZKO
>C  44O I-
00  MM   —IZ
                              in  DOOZO:
                                  UOI-40.
                                          E-10

-------
                   in
                   c
                   o

                   o
    uwootc

    ^•rOinmo
    r-i-N  (VI
                                                 in co to M so


                                  i-  (M  i-      i-  t-  t-
                   to
                   o
                   u
                   NCCOtsIT
                                                                N0004-0
                   O
                   Ut
                   D
                          K) in co r^ oo
                                         M in eo oo
                                                                                      K> SO ON OKI
                                         SCMOMOO
Q
U
o
u
 i
LJ
Ul
_J
«Q
a:
ui

Ul    t-
£  H-Qf
D  SUIOU.UI


       COZ-J
o
O  OUO«X>
    ZZQfO
    «KZ
Ul

Ul    t-
E  t-(0
    COD  \-
et  DO  co
Ul  U    D
d.    in  O
    XQf
co  ujrx-z
(-  >COCOO
                                         MIH   -JZ
C  3U1UU.UI

        COX-J

r-  UUOO
 •  zza:o
M  <  (0£    3
       COX-J
O  UlUlCOcOtf
o  uuoo
 •  zzacu
O  <io
    ZIEKZLU
o«  oooza:
    ooi-
    ~ ~ia:o
                                             (SI  1-1W  _)Z
                                             CM  _j-i_i
-------
          -»  T3»-IOO  -1
;ozaaa  wi  /ozaaa  A ;ozaaa  w ;azaoa  N  Tizaaa ->  a
mz-i33     mzH33     mz-<33     mz-133      mz-133     c               a>
       -      I/1O1JTJ     WC»TO     WOT1-0      WOTJT)     M               (~
          w  rn»fr-r"  ox rn>i~r~i—  N m&r~rr-  fo  rn&r-r-i— NO               m
          ^  Z^  MM  O Z^  MM  00 Zr~ MM  ff>  3S<~  MM A  »
          »>  H OJ>3>  O -I O»  — H  OI»>  -U  H  O» A  Z               m
          •     o»zz  •     ojozz  •    n»zz  •    o»zz •   o                •
<»aoo  iv>  oaoo  o oaoo  oe <&aoo  «t  oaoo «o  m               -«
x/x/imm  w  x/icomm  o i>bot^mm  A utowmm  ui  x/x/imm -1
r-iw        I-XM        I-XM        I-IM         (-IM        r-
C    301  <  C   SCO  < C   3C/>  < C   3(/>  <  C    3 <  m
rmomc  a  ni-nnmc  o m-nomc  a m-nomc  a  m-nomc a  <               '-
               r-a>»  i-   r-a»/o  r-   i-a>»  r-   i-Q>3J r-  m               O
           4    awv><  -t   av>v><  H   ai/>io<  -t   aww< -i  r-               a
          A    ZHcm  w   SHcm  w   zncm  w   sncm t»                  z
     79-           70-<          3J-<          »-<           »-<                     -1
     m'oor'iTiom'flOniTJOm'o                  M
       omanmaomaomaom                  z
     na  7)    to  oa  73   ut  oa  TJ   M no  TO     na ^                  c
     ai/>       H  aw       H  aw       -i aw       -i  a                     m
     CflH  3       l/i-H  3      -!  3      W-l  3       COM 3                  O
     -4m       Hm      -im      -tm       -tm                  ~
          H            -t           H           -t           -i
          ni            rn           rri           rn           rn
          30            50           »           »           70
                                                                  a
                                                                  a
                                                                  c/>
                                       ooro-'Cew
                                                                  m
                                                                  a
                                                                  M


                                                                  3
                                       oo(MOouii\>
                                                                 a
                                                                 oo
                          >io—^ui     -'o-'^ui     vONoinui     H

-------
                                                     inoinroo
                  w      inTovoct     inr^tooui     in\Of-ON
                  D      mecMOco
                  O       	
                                                     r-ONNO
                  V)      VOODOO*
                  C
                  O
                  Q
                  til
                  D
                  o
                     tc.tc.te.
                     Ul            W             LU
                     I-            t-             t-
^                   iu    i-       ai    t-        uj    t-
o                   C  i-in       E  i-in        s  I-M
ui                       wo  i-       wo  \-       wo  i-
3                   K  cu  w   o:  oo  to    o:  DO  wwo    (-  >co  D  SUJUU.UJ D  rjLUOU-LU  O  nUJUU-UJ
                  111  >  10 Z    => >  tOZ    =>  >  WE   3
                  -J         IOI-J        10 1— I         WX— I
                     00  LULUMtOC in  LUUJ(/>10  OUDO  o  UOD«>
 I                 U    •  ZZK(J     •  ZZE^U     •  ZZQfU
UJ                Z  NO  «O  h- r~  «tU  h-  O  «U  K
                  4  <3UJ r-  -J— i_j«iuj  o  _j_i_i
-------
         TABLE E-2.  AN ESTIMATE OF THE POTENTIAL COST TO THE AM BROADCAST  INDUSTRY  OF  GUIDELINES  LIMITING PUBLIC EXPOSURE
         TO RADIOFREQUENCY RADIATION  IS GIVEN  FOR 3 COST LEVELS.  THE ANNUAL,  AVERAGE AND TOTAL  CASH FLOH (CURRENT YEAR DOLLAR)
         COST AND THE PRESENT (CONSTANT DOLLAR) VALUE OF THE NET AFTER TAX  COST  ARE  SHOWN FOR  COMPLIANCE WITH 18
         SPECIFIED GUIDANCE LEVELS.   IT IS ASSUMED THAT COMPLIANCE COSTS  (ANNUAL  NET CASH FLOW)  ARE SPREAD EVENLY AMONG FIVE
         ANNUAL COHORTS OF STATIONS.   NUMBERS  ARE IN MILLIONS OF DOLLARS.
         GUIDANCE LEVEL
                            1
                                       10.00 VOLTS PER METER
m
                LOW COST
           COHORT 1
           COHORT 2
           COHORT 3
           COHORT 4
           COHORT 5
         ANNUAL CASH FLOW
            PROJECTED
            AVERAGE
         PRESENT VALUE

             MEDIUM COST
           COHORT 1
           COHORT 2
           COHORT 3
           COHORT 4
           COHORT 5
         ANNUAL CASH FLOW
            PROJECTED
            AVERAGE
         PRESENT VALUE

               HIGH COST
           COHORT 1
           COHORT
           COHORT
           COHORT 4
           COHORT 5

         ANNUAL CASH  FLOW
            PROJECTED
            AVERAGE
         PRESENT VALUE
                                                              TIME PERIOD
0
1 .339
1 .339
1
0.478
1 .339
1 .817
2
0.320
0.478
1 .339
2.137
3
0.306
0.320
0.478
1 .339
2.443
4
0.274
0.306
0.320
0.478
1 .339
2.717
5
0.242
0.274
0.306
0.320
0.478
1 .620
6
0,
0
0.
0
1

.242
.274
.306
.320
.141
7
0.242
0.274
0.306
0.822
8
0
0
0

.242
.274
.516
9 TOTAL
0.242
0.242 14.794
 1 .479
10.863
                                                              TIME PERIOD
                                                              3          4
                                                                                                                                     TOTAL
                                 2.179
           0.956
           2.179
0.639
0.956
2.179
0.612
0.639
0.956
2.179
0.548
0.612
0.639
0.956
2.179
0.484
0.548
0.612
0.639
0.956
                                                             0.484
                                                             0.548
                                                             0.612
                                                             0.639
                                                  0.484
                                                  0. 548
                                                  0.612
                                                  0.484
                                                  0.548
 2.179
 2.709
19.644
           3.135
                     3.775
                               4.386
                                         4.934
                                                   3.239
                                                             2.283
                                                                       1 .644
                                                                                 1 .032
                                                                                           0.484


                                                                                           0.484
                                                              TIME PERIOD
                                                              3          4
                                                                                                    27.090
                                                                                                                                     TOTAL
3.255 1.626
3.255


3.255 4.881
1.087 1.040 0,
1 .626 1 .087 1 ,
3.255 1 .626 1 .
3.255 1.
3.
5.968 7.008 7.
.931
.040
,087
.626
.255
.939
0.823
0.931
1 .040
1 .087
1 .626
5.507
0
n
1
1
3
.823
.931
.040
.087
.881
0.
0.
1 .
2.
823
931
040
794

0
0
1

.823
.931
.754


0.823
0.823



43.811
 4.381
31.524

-------
UJ
TOTAL



oo

i^

SO

in

ow-
ls
tt
UJ
CL.
UJ
t-M
METER
K M
UJ
0,
D
CM r-

e

Os
O
o
Or-
00
OOi-V
os.-esj
Ov-f-
ooo
OS^CSJM
OOOO
Ot-r-r-f-
ooooo
r-NMONOO
OOOOO
(MMOsoO
T-.-.-OS
OOOO
OVOS
MOSOO
OOO
I- OS
OO
OS
00
OS
O
00 -1
M (-
O
00 K
oo
o
0 OS
o
N
o oo
^
IO
to
o r-
so

in
o in
ON
v
in
r^ O.TT
e
C£
UJ
Q.
00
M UJ
V E

M
M

M
00
r-

zzl
OOsC O

r-
o
OSN
t-M
oo
Ss
000
r-NNN
OOOO
SSs
ooooo
sEJsl
OOOOt-
o^oixr
Vsooor*
NCslfOT
OOOf-
^ooor-
OOf-
•*o*!r
Or-
o*
V
^
o
H
o o>
o
tu
^
O 00
00
SO
o r»
oo
N
O sfi
r^
r- in
Os
in
N Q1-
C
IX.
UJ
0.
r- UJ
M E
Csj KM
N
M N
f-
SO
00
•~ "~
58
f-<-0 0

\fl
o
M»O
00
ss
ooo
KM~?
OOOO
K>r^fw^*so
tOJO^TTvO
ooooo
KW5I
OOOOCsl
S?il
OOON
?^l
OON
r-V
org
so
o
N
0
N
in
(sj
in
M
o
J
o
M
^
CO
in
^~
o
(SJ
M
SO
M
o
in
M
00
M
SO
Csl
N
VNOO
NNin
D
O
N
 I
UJ

u
_l   IO             -I       »1
UJ   O             U.    UJ  D
>   O              O  3  O
UJ                 XUJ  -J
_<   Z   t-NM^rm  (OKUJ4  E
     D             «UO>  3
iu   _i   i-t-v-t-t-  oum   M
u       KKoetea:   ->cci-  o
Z       DOOOO  -JDUJZ  UJ
<       xrxzx  «Q:>UJ  E
O       DOOOD  Z>Q. u
t-v-»->-v- oiua   1-1   t-v-i-t-)-
KKKKCE   -50:1- x   KKorora:
ODDOO _IDUJZ      DDDOO
xxxxx aa:>uj      xxxxx
DDOOD 3Q_4(ri      DDODO
OOOOO Z   Ul      OOOOO
D
_J
U.    UJ
 a  3
XUJ  -I
                                                                          «00>
-IDUJZ
aooui
                                                                          z    iu
                                                                          z    a:
                                                                          a    o.
                                                  E-15

-------
         TABLE E-2.  (CONTINUED)
m
I

O\
         GUIDANCE LEVEL


                LOW COST
                            3.
                                      44.67 VOLTS PER METER
           COHORT 1
           COHORT 2
           COHORT 3
           COHORT 4
           COHORT 5
         ANNUAL CASH FLOW
            PROJECTED
            AVERAGE
         PRESENT VALUE

             MEDIUM COST
  COHORT 1
  COHORT 2
  COHORT 3
  COHORT 4
  COHORT 5

ANNUAL CASH FLOW
   PROJECTED
   AVERAGE
PRESENT VALUE

      HIGH  COST
           COHORT
           COHORT
           COHORT
           COHORT
           COHORT
         ANNUAL CASH  FLOW
             PROJECTED
             AVERAGE
         PRESENT  VALUE
0
0
0
0
0
1
1
9
0
1
1
13

.940
.940
.733
.636
.382
.382
.217
.190
.900
.900
.844
.751
1
0.
0.
1 .
1
0.
1 .
1
0.
1 .
2.

155
940
096
311
382
692
528
900
428
2
0.
0.
0.
1 .
2
0.
0.
1 .
2
0.
0.
2.

104
155
940
200
208
311
382
900
353
528
900
781
TIME
0.099
0.1 04
0.155
0.940
1 .299
TIME
0.199
0.208
0.311
1 .382
2.098
TIME
0.338
0.353
0.528
1 .900
3.118
PERIOD
0
0
0
0
0
1 .
PERIOD
0.
0.
0.
0.
1 .
2.
PERIOD
4
0
0
0
0
1
3.

089
099
104
155
940
388
178
199
208
311
382
276
302
338
353
528
900
421
5
0.
0.
0.
0.
0.
0.
5
0.
0.
0.
0.
0.
1 .
5
0.
0.
0.
0.
0.
1 .

079
089
099
104
155
526
157
178
199
208
311
052
267
302
338
353
528
788
6
0
0
0
0
0
6
0
0
0
0
0
6
0
0
0
0
1

.079
.089
.099
.104
.371
.157
.178
.199
.208
.741
.267
.302
.338
.353
.260
7
0.
0.
0.
0.
7
0.
0.
0.
0.
7
0.
0.
0.
0.

079
089
099
267
157
178
199
534
267
302
338
907
8
0
0
0
8
0
0
0
8
0
0
0

.079
.089
.168
.157
.178
.335
.267
.302
.570
9 TOTAL
0.079
0.079 7.332
9 TOTAL
0.157
0.157 12.168
9 TOTAL
0.267
0.267 18.440

-------
         TABLE E-2.  (CONTINUED)
         GUIDANCE LEVEL
                                      70.79 VOLTS PER METER
                LOW COST
rn
           COHORT 1
           COHORT 2
           COHORT 3
           COHORT 4
           COHORT 5
         ANNUAL CASH FLOH
            PROJECTED
            AVERAGE
         PRESENT VALUE

             MEDIUM COST
COHORT
COHORT
COHORT
COHORT
COHORT
         ANNUAL CASH  FLOW
            PROJECTED
            AVERAGE
         PRESENT  VALUE

               HIGH COST
           COHORT  1
           COHORT  2
           COHORT  3
           COHORT  4
           COHORT  5

         ANNUAL CASH  FLOW
             PROJECTED
             AVERAGE
         PRESENT VALUE
0
0
0
0
5
0
1
1
1
0
1
1
11

.893
.893
.644
.012
.287
.287
.039
.942
.738
.738
.541
.629
1
0
0
1
1
0
1
1
1
0
2

.117
.893
.010
.233
.287
.520
.397
.738
.135
2
0
0
0
1
2
0
0
1
2
0
0
2

.078
.117
.893
.088
.1 56
.233
.287
.676
.265
.397
.738
.400
TIME
0.075
0.078
0.117
0.893
1 .162
TIME
0.149
0.1 56
0.233
1 .287
1 .825
TIME
3
0.254
0.265
0.397
1 .73S
2.654
PERIOD
0
0
0
0
0
1
PERIOD
4
0
0
0
0
1
PERIOD
4
0
0
0
0
2

.067
.075
.078
.117
.893
.229
.134
.149
.156
.233
.287
.959
.227
.254
.265
.397
.738
.881
5
0
0
0
0
0
0
5
0
0
0
0
0
0
5
0
0
0
0
0
1

059
067
075
078
1 17
.395
.118
.134
.149
.156
.233
.791
.201
.227
.254
.265
.397
.344
6
0
0
0
0
0
6
0
0
0
0
0
6
0
0
0
0
0

.059
.067
.075
.078
.279
.118
.134
.149
.1 56
.557
.201
.227
.254
.265
.947
7
0
0
0
0
7
0
0
0
0
7
0
0
0
0

.059
.067
.075
.201
.118
.134
.149
.401
.201
.227
.254
.682
8
0.059
0.067
0.126
8
0.118
0.134
0.252
8
0.201
0.227
0.428
9 TOTAL
0.059
0.059 6.442
9 TOTAL
0.118
0.118 10.387
9 TOTAL
0.201
0.201 15.412

-------
         TABLE E-2.   (CONTINUED)
         GUIDANCE LEVEL
                            5.
                                      86.60 VOLTS PER METER
                LOH COST
00
           COHORT 1
           COHORT 2
           COHORT 3
           COHORT 4
           COHORT 5
         ANNUAL CASH FLON
            PROJECTED
            AVERAGE
         PRESENT VALUE

             MEDIUM COST
           COHORT
           COHORT
           COHORT
           COHORT
           COHORT
ANNUAL CASH FLOH
   PROJECTED
   AVERAGE
PRESENT VALUE

      HIGH COST
           COHORT
           COHORT
           COHORT
           COHORT
           COHORT
         ANNUAL CASH FLOW
            PROJECTED
            AVERAGE
         PRESENT VALUE
0
0.879
0.879
0.618
4.831
0
1 .259
1 .259
0.987
7.580
0
1 .691
1 .691
1.453
11 .013
1
0
0
0
1
0
1
1
1
0
2

.106
.879
.985
.211
.259
.470
.359
.691
.050
2
0
0
0
1
2
0
0
1
2
0
0
2

.071
.106
.879
.055
.141
.211
.259
.611
.240
.359
.691
.290
TIME
0.068
0.071
0.106
0.879
1 .123
TIME
3
0.135
0.141
0.211
1 .259
1 .746
TIME
0.230
0.240
0.359
1 .691
2.519
PERIOD
ooooo
1
PERIOD
0
0
0
0
1
1
PERIOD
0
0
0
0
2

.060
.068
.071
.106
.879
.183
.121
.135
.141
.211
.259
.867
.206
.230
.240
.359
.691
.725
5
0.053
0.060
0.068
0.071
0.106
0.357
5
0 107
0 121
0 135
0 141
0 211
0.715
5
0.182
0.206
0.230
0.240
0.359
1 .215
6
0.053
0.060
0.068
0.071
0.252
6
0.107
0.121
0.135
0.141
0.504
6
0.182
0.206
0.230
0.240
0.857
7
0
0
0
0
7
0
0
0
0
7
0
0
0
0

.053
.060
.068
.181
.107
.121
.135
.363
.182
.206
.230
.617
8
0
0
0
8
0
0
0
8
0
0
0

.053
.060
.114
.107
.121
.228
.182
.206
.387
9 TOTAL
0.053
0.053 6.183
9 TOTAL
0.107
0.107 9.869
9 TOTAL
0.182
0.182 14.532

-------
            TABLE E-2.   (CONTINUED)
m

SO
            GUIDANCE LEVEL


                   LOH COST
                                        100.00 VOLTS  PER METER
              COHORT 1
              COHORT 2
              COHORT 3
              COHORT 4
              COHORT 5
            ANNUAL CASH FLOH
               PROJECTED
               AVERAGE
            PRESENT VALUE

                MEDIUM COST
COHORT 1
COHORT 2
COHORT 3
COHORT 4
COHORT 5
            ANNUAL CASH FLOW
               PROJECTED
               AVERAGE
            PRESENT VALUE

                  HIGH COST
              COHORT 1
              COHORT 2
              COHORT 3
              COHORT 4
              COHORT 5

            ANNUAL CASH FLOH
               PROJECTED
               AVERAGE
            PRESENT VALUE
0
0.867
0.867
0.596
4.678
0
1 .236
1 .236
0.943
7.275
0
1 .651
1 .651
1 .379
10.494
1
0
0
0
1
0
1
1
1
0
1

.096
.867
.964
.192
.236
.428
.327
.651
.978
2
0
0
0
1
2
0
0
1
2
0
0
2

.064
.096
.867
.028
.128
.192
.236
.556
.218
.327
.651
.197
TIME
3
0.061
0.064
0.096
0.867
1 .089
TIME
0.123
0.128
0.192
1 .236
1 .679
TIME
0.209
0.218
0.327
1 .651
2.406
PERIOD
0
0
0
0
0
1
PERIOD
4
0
0
0
0
1
1
PERIOD
4
0
0
0
0
1
2

.055
.061
.064
.096
.867
.144
.110
.123
.128
.192
.236
.789
.187
.209
.218
.327
.651
.593
5
0.049
0.055
0.061
0.064
0.096
0.326
5
0.097
0.110
0.123
0.128
0.192
0.651
5
0 165
0 187
0 209
0 218
0 327
1 .107
6
0
0
0
0
0
6
0
0
0
0
0
6
0
0
0
0
0

.049
.055
.061
.064
.229
.097
.110
.123
.128
.459
.165
.187
.209
.218
.780
7
0
0
0
0
7
0
0
0
0
7
0
0
0
0

.049
.055
.061
.165
.097
.110
.123
.330
.165
.187
.209
.562
8
0
0
0
8
0
0
0
8
0
0
0

.049
.055
.104
.097
.110
.207
.165
.187
.353
9 TOTAL
0.049
0.049 5.965
9 TOTAL
0.097
0.097 9.434
9 TOTAL
0.165
0.165 13.791

-------
           TABLE E-2.   (CONTINUED)
rn

Is)
O
           GUIDANCE LEVEL


                  LOH COST
                                       141.25 VOLTS PER METER
             COHORT
             COHORT
             COHORT
             COHORT
             COHORT
           ANNUAL CASH FLOW
              PROJECTED
              AVERAGE
           PRESENT VALUE

               MEDIUM COST
  COHORT 1
  COHORT 2
  COHORT 3
  COHORT 4
  COHORT 5

ANNUAL CASH FLOW
   PROJECTED
   AVERAGE
PRESENT VALUE

      HIGH COST
             COHORT 1
             COHORT 2
             COHORT 3
             COHORT 4
             COHORT 5
           ANNUAL CASH FLOW
              PROJECTED
              AVERAGE
           PRESENT VALUE
0
0.851
0.851
0.566
4.465
0
1 .203
1 .203
0.883
6.849
0
1 .596
1 .596
1 .276
9.771
1
0
0
0
1
0
1
1
0
1

.083
.851
.934
.166
.203
.369
.282
.596
.878
2
0
0
0
0
2
0
0
1
2
0
0
1
2

.055
.083
.851
.990
.111
.166
.203
.480
.189
.282
.596
.067
TIME
3
0.053
0.055
0.083
0.851
1 .043
TIME
0.106
0.111
0.166
1 .203
1 .586
TIME
0.180
0.189
0.282
1 .596
2.247
PERIOD
4
0
0
0
0
0
1 .
PERIOD
0.
0.
0.
0.
1 .
1 .
PERIOD
4
0.
0.
0.
0.
2.

048
053
055
083
851
090
095
106
111
166
203
681
162
180
189
282
596
409
5
0.042
0.048
0.053
0.055
0.083
0.281
5
0.084
0.095
0.106
0.111
0.166
0.562
5
0.143
0.162
0.180
0.189
0.282
0.956
6
0
0
0
0
0
6
0
0
0
0
0
6
0
0
0
0
0

.042
.048
.053
.055
.198
.084
.095
.106
.111
.396
.143
.162
.180
.189
.673
7
0
0
0
0
7
0
0
0
0
7
0
0
0
0

.042
.048
.053
.143
.084
.095
.106
.285
.143
.162
.180
.485
8
0
0
0
8
0
0
0
8
0
0
0

.042
.048
.090
.084
.095
.179
.143
.162
.304
9 TOTAL
0.042
0.042 5.661
9 TOTAL
0.084
0.084 8.826
9 TOTAL
0.143
0.143 12.759

-------
          TABLE E-2.   (CONTINUED)
rn

N)
          GUIDANCE LEVEL


                 LOH COST
                          173.18 VOLTS PER METER
            COHORT 1
            COHORT 2
            COHORT 3
            COHORT 4
            COHORT 5
          ANNUAL CASH FLOW
             PROJECTED
             AVERAGE
          PRESENT VALUE

              MEDIUM COST
COHORT 1
COHORT 2
COHORT 3
COHORT 4
COHORT 5
          ANNUAL CASH FLOW
             PROJECTED
             AVERAGE
          PRESENT VALUE

                HIGH COST
            COHORT 1
            COHORT 2
            COHORT 3
            COHORT 4
            COHORT 5

          ANNUAL CASH FLOW
             PROJECTED
             AVERAGE
          PRESENT VALUE
0
0.834
0.834
0.533
4.236
0
1 .168
1 .168
0.817
6.391
0
1 .537
1 .537
1 .165
8.991
1
0
0
0
1
0
1
1
1
0
1

.069
.834
.903
.138
.168
.306
.234
.537
.771
2
0.
0.
0.
0.
2
0.
0.
1 .
2
0.
0.
1 .
1 .

046
069
834
949
092
138
168
398
156
234
537
927
TIME
0.044
0.046
0.069
0.834
0.993
TIME
3
0.088
0.092
0.138
1 .168
1 .486
TIME
0.1 50
0.1 56
0.234
1 .537
2.077
PERIOD
0
0
0
0
0
1
PERIOD
4
0
0
0
0
1
PERIOD
4
0
0
0
0
2

.039
.044
.046
.069
.834
.032
.079
.088
.092
.138
.168
.565
.134
.150
.156
.234
.537
.211
5
0
0
0
0
0
0
5
0
0
0
0
0
0
5
0
0
0
0
0
0

.035
.039
.044
.046
.069
.233
.070
.079
.088
.092
.138
.466
.118
.134
.1 50
.156
.234
.792
6
0
0
0
0
0
6
0
0
0
0
0
6
0
0
0
0
0

.035
.039
.044
.046
.164
.070
.079
.088
.092
.328
.118
.134
.150
.1 56
.558
7
0
0
0
0
7
0
0
0
0
7
0
0
0
0

.035
.039
.044
.118
.070
.079
.088
.236
.118
.134
.1 50
.402
8
0.035
0.039
0.074
8
0.070
0.079
0.148
8
0.118
0.134
0.252
9 TOTAL
0.035
0.035 5.334
9 TOTAL
0.070
0.070 8.172
9 TOTAL
0.118
0.118 11 .646

-------
      TABLE E-2.   (CONTINUED)
      GUIDANCE LEVEL


             LOH COST
                                  200.00 VOLTS PER METER
        COHORT 1
        COHORT 2
        COHORT 3
        COHORT 4
        COHORT 5
      ANNUAL CASH FLOH
         PROJECTED
         AVERAGE
      PRESENT VALUE

          MEDIUM COST
        COHORT 1
        COHORT 2
        COHORT 3
        COHORT 4
        COHORT 5
m    ANNUAL CASH FLOH
V        PROJECTED
KJ       AVERAGE
K3    PRESENT VALUE

            HIGH COST
        COHORT
        COHORT
        COHORT
        COHORT
        COHORT
      ANNUAL CASH FLOH
         PROJECTED
         AVERAGE
      PRESENT VALUE
0
0.832
0.832
0.530
4.212
0
1 .165
1 .165
0.810
6.342
0
1 .531
1 .531
1 .153
8.909
1
0
0
0
1
0
1
1
1
0
1

.067
.832
.899
.135
.165
.299
.229
.531
.759
2
0
0
0
0
2
0
0
1
2
0
0
1

.045
.067
.832
.944
.090
.135
.165
.389
.153
.229
.531
.912
TIME
0.043
0.045
0.067
0.832
0.987
TIME
0.086
0.090
0.135
1 .165
1 .475
TIME
0.146
0.153
0.229
1 .531
2.059
PERIOD
4
0
8
0
0
1
PERIOD
4
0
0
0
0
1
PERIOD
4
0
0
0
0
2

.039
.043
.045
.067
.832
.026
.077
.086
.090
.135
.165
.552
.131
.146
.153
.229
.531
.190
5
0.
0.
0.
0.
0.
0.
5
0.
0.
0.
0.
0.
0.
5
0.
0.
0.
0.
0.
0.

034
039
043
045
067
228
068
077
086
090
135
456
116
131
146
153
229
775
6
0
0
0
0
0
6
0
0
0
0
0
6
0
0
0
0
0

.034
.039
.043
.045
.161
.068
.077
.086
.090
.321
.116
.131
.146
.153
.546
7
0
0
0
0
7
0
0
0
0
7
0
0
0
0

.034
.039
.043
.116
.068
.077
.086
.231
.116
.131
.146
.393
8
0
0
0
8
0
0
0
8
0
0
0

.034
.039
.073
.068
.077
.145
.116
.131
.247
9 TOTAL
0.034
0.034 5.299
9 TOTAL
0.068
0.068 8.103
9 TOTAL
0.116
0.116 11.529

-------
•fl >
7> Z
m z
zmar-
-isov.


ON
o
o
Ul
sO
oo
,
sO
J),
W

ooooo
aaaaa
xrcxxx
aaaaa
^•4^^^

U1^C^f*0^






•»

N




U->
vO<^
w^




-too
CH-*O

ro-^oo


--ooo
CH-*OO

r*J**JOoi/i



-*oooo
n—ooo
^O-^^J^**
ro^oovjiM
ooooe
-*oooo
— >'Nj>^9>>i/|
•^ooui^^o
OOOO
OOOO

OQui^tsa
ooo
ooo

Ul^J*
oo
oo
^V/1
Xsfl
o
o
Ul
sO





-o >
7) Z
m z
l/»T»C
m<;o>
zmar-
X -H7X.
1-1 3>mO
o 

i- mx
o c a
am TI
w *~
-i a
X
O UIO-»
NO-O

XOOW



.^ ^
L,
Ul
N




(M -•
'_»
SO
00


W-4 -•
3 N
m A

•fl
m
M
a

N
oo
N
Ul O
N
W

ON O
L,
9N
A
X 0
lj

oo
00 O
o
^
A
sO O
o
w
Ul
-4 as
a
-1 Ul
> 00
r* ro

ooooo
aaaaa
xxxxx
aaaaa
"^•H^™^^

VtAV4N->






O
00
u



-* o
oo
OCOs
CM>O




-.00
OOO
OOO\A
O4^o
ooooo
ooooo

soas^soui
oooo
oooo

OsAsOUl
ooo
ooo

AsOUl
oo
oo
ww
sOUl
0
o
C*
Ul





"0 >
71 Z
m z
m zrnai-
O H?OC.
^H ^rno
c 
3 »mHv>
r- mx
oca
am IT
W r"
-i a
z
o woo
ov .ax

SO*-*



-- 0
09
N
ON




N 0
00
*
SO


WH O
3 00

-^
T>
m
>-t
a
AO O
00
so
O
Ul O
'_!
^
X
ON O
O
00
ro
x o
a
Ul
SO
00 O
o
w
X
so a
o
— t
X
H *
a
-1 Ul
> w
r- so

OOOOO
aaaaa
xxxxx
aaaaa
i ( 1 i ^

UIAWN —





O
X
sO
-*



OO
xo
SOW
-'A




OOO
xaa
SOWN
-*.&(*


oooo
xooo
sSWNN
•• ' A WN



ooooo
xoooo
SOWNNN
-*WN0
ooooo
ooooo

AWNOX
oooo
oooo
MIS)PO-»
WNOX
ooo
ooo

MOX
oo
oo
PO-1
ox
0
a
^
X





0
c
H4
a
o
<- rn
a
Z f*
m
o <
a m
t/l r-
-4
o
o



M
W
00
-• X
fZ
a
r"
-t
I/)
TJ
m
r\> n>
3
m
—4
m
x
W-4
3
m

•o
m
H
a
AO



Ul



ON



X



oo



sO



-4
a
-i
>
p-
a
m
a

-------
          TABLE E-2.   (CONTINUED)






          GUIDANCE LEVEL     11.        244.91 VOLTS PER METER


                  LOW COST


            COHORT 1
            COHORT 2
            COHORT 3
            COHORT 4
            COHORT 5

          ANNUAL  CASH  FLOW
             PROJECTED
             AVERAGE
          PRESENT VALUE

              MEDIUM COST


            COHORT 1
            COHORT 2
            COHORT 3
            COHORT 4
            COHORT 5
          ANNUAL CASH FLOW
_           PROJECTED
m           AVERAGE
I         PRESENT VALUE

*•              HIGH COST
            COHORT 1
            COHORT 2
            COHORT 3
            COHORT 4
            COHORT 5

          ANNUAL CASH FLOW
             PROJECTED
             AVERAGE
          PRESENT VALUE
0
0
0
0
0
1
0
5
0
1
0

.790
.790
. 451
.661
.080
.080
.653
.240
.388
.388
.885
.035
1
0
0
0
1
0
1
1
0
1

.033
.790
.823
.067
.080
.147
.113
.388
.501
2
0
0
0
0
2
0
0
1
1
2
0
0
1

.022
.033
.790
.845
.044
.067
.080
.191
.076
.113
.388
.576
TIME
3
0.021
0.022
0.033
0.790
0.867
TIME
0.043
0.044
0.067
1 .080
1 .234
TIME
0.072
0.076
0.113
1 .388
1 .649
PERIOD
4
0.
0.
0.
0.
0.
0.
PERIOD
4
0.
0.
0.
0.
1 .
PERIOD
4
0.
0.
0.
0.
1 .
1 .

019
021
022
033
790
886
038
043
044
067
080
272
065
072
076
113
388
713
5
0.
0.
0.
0.
0.
0.
5
0.
0.
0.
0.
0.
0.
5
0.
0.
0.
0.
0.
0.

017
019
021
022
033
113
034
038
043
044
067
225
057
065
072
076
113
383
6
0
0
0
0
0
6
0
0
0
0
0
6
0
0
0
0
0

.017
.019
.021
.022
.079
.034
.038
.043
.044
.159
.057
.065
.072
.076
.270
7
0
0
0
0
7
0
0
0
0
7
0
0
0
0

.017
.019
.021
.057
.034
.038
.043
.114
.057
.065
.072
.194
8
0.017
0.019
0.036
8
0.034
0.038
0.072
8
0.057
0.065
0.122
9 TOTAL
0.017
0.017 4.513
9 TOTAL
0.034
0.034 6.529
9 TOTAL
0.057
0.057 8.853

-------
        TABLE  E-2.   (CONTINUED)
        GUIDANCE  LEVEL
                          12.
                                   264.55 VOLTS PER METER
               LOH  COST
m
          COHORT  1
          COHORT  2
          COHORT  3
          COHORT  4
          COHORT  5
        ANNUAL  CASH  FLOW
           PROJECTED
           AVERAGE
        PRESENT VALUE

           MEDIUM COST
  COHORT 1
  COHORT 2
  COHORT 3
  COHORT 4
  COHORT 5

ANNUAL CASH FLOW
   PROJECTED
   AVERAGE
PRESENT VALUE

      HIGH  COST
          COHORT 1
          COHORT 2
          COHORT 3
          COHORT 4
          COHORT 5
        ANNUAL  CASH FLOW
           PROJECTED
           AVERAGE
        PRESENT VALUE
0
0.787
0.787
0.446
3.625
0
1 .075
1 .075
0.643
5.168
0
1 .378
1 .378
0.868
6.913
1
0
0
0
1
0
1
1
1
0
1

.031
.787
.818
.062
.075
.137
.106
.378
.484
2
0
0
0
0
2
0
0
1
2
0
0
1

.021
.031
.787
.839
.042
.062
.075
.179
.071
.106
.378
.554
TIME
0.020
0.021
0.031
0.787
0.859
TIME
0.040
0.042
0.062
1 .075
1 .218
TIME
0.068
0.071
0.106
1 .378
1 .622
PERIOD
4
0
0
0
0
0
0
PERIOD
4
0
0
0
0
1
PERIOD
4
0
0
0
0
1

.018
.020
.021
.031
.787
.877
.036
.040
.042
.062
.075
.254
060
068
071
106
378
.682
5
0
0
0
0
0
0
5
0
0
0
0
0
0
5
0
0
0
0
0
0

.016
.018
.020
.021
.031
.105
.031
.036
.040
.042
.062
.210
.053
.060
.068
.071
.106
.358
6
0
0
0
0
0
6
0
0
0
0
0
6
0
0
0
0
0

.016
.018
.020
.021
.074
.031
.036
.040
.042
.148
.053
.060
.068
.071
.252
7
0
0
0
0
7
0
0
0
0
7
0
0
0
0

.016
.018
.020
.053
.031
.036
.040
.107
.053
.060
.068
.181
8
0
0
0
8
0
0
0
8
0
0
0

.016
.018
.034
.031
.036
.067
.053
.060
.114
9 TOTAL
0.016
0.016 4.461
9 TOTAL
0.031
0.031 6.427
9 TOTAL
0.053
0.053 8.680

-------
       TABLE E-2.  (CONTINUED)
m

N)
OS
       GUIDANCE LEVEL    13


              LOH COST
                          281.84 VOLTS PER METER
         COHORT 1
         COHORT 2
         COHORT 3
         COHORT 4
         COHORT 5
       ANNUAL CASH FLOW
          PROJECTED
          AVERAGE
       PRESENT VALUE

           MEDIUM COST
COHORT
COHORT
COHORT
COHORT
COHORT
       ANNUAL CASH FLOW
          PROJECTED
          AVERAGE
       PRESENT VALUE

             HIGH COST
         COHORT 1
         COHORT 2
         COHORT 3
         COHORT 4
         COHORT 5
       ANNUAL CASH FLOW
          PROJECTED
          AVERAGE
       PRESENT VALUE
0
0
0
0
0
1
0
5
0
1
0
6

.786
.786
.444
.613
.073
.073
.639
.145
.375
.375
.862
.874
1
0
0
0
1
0
1
1
0
1
1

.030
.786
.817
.061
.073
.134
.103
.375
.478
2
000
. . .
0.
2
0.
0.
1 .
1 .
2
0.
0.
1 .

020
030
786
837
041
061
073
175
069
103
375
547
TIME
0.019
0.020
0.030
0.786
0.856
TIME
0.039
0.041
0.061
1 .073
1 .213
TIME
0.066
0.069
0.103
1 .375
1 .613
PERIOD
4
ooooo
0
PERIOD
4
0
0
0
0
1
1
PERIOD
4
0
0
0
0
1

.017
.019
.020
.030
.786
.874
035
039
041
061
073
.248
.059
.066
.069
.103
.375
.673
5
0.015
0.017
0.019
0.020
0.030
0.103
5
0.031
0.035
0.039
0.041
0.061
0.206
5
0.052
0.059
0.066
0.069
0.103
0.349
6
oooo
0
6
0
0
0
0
0
6
0
0
0
0
0

.015
.017
.019
.020
.072
.031
.035
.039
.041
.145
.052
.059
.066
.069
.246
7
0.
0.
0.
0.
7
ooo
0.
7
. . .
ooo
0.

01 5
017
019
052
031
035
039
104
052
059
066
177
8
0.015
0.017
0.033
8
0.031
0.035
0.065
8
0.052
0.059
0.111
9 TOTAL
0.015
0.015 4.445
9 TOTAL
0.031
0.031 6.394
9 TOTAL
0.052
0.052 8.624

-------
       TABLE E-2.  (CONTINUED)
       GUIDANCE LEVEL
                         14.
                                   300.00 VOLTS PER METER
              LOW COST
m

N>
         COHORT 1
         COHORT 2
         COHORT 3
         COHORT 4
         COHORT 5
       ANNUAL CASH FLOW
          PROJECTED
          AVERAGE
       PRESENT VALUE

           MEDIUM COST
         COHORT 1
         COHORT
         COHORT _
         COHORT 4
         COHORT 5
ANNUAL CASH FLOW
   PROJECTED
   AVERAGE
PRESENT VALUE

      HIGH COST
         COHORT
         COHORT
         COHORT
         COHORT
         COHORT
       ANNUAL CASH FLOH
          PROJECTED
          AVERAGE
       PRESENT VALUE
0
0.786
0.786
0.444
3.613
0
1 .073
1 .073
0.639
5.144
0
1 .375
1 .375
0.862
6.872
1
0
0
0
1
0
1
1
0
1

.030
.786
.816
.061
.073
.134
.103
.375
.478
2
0.
0.
0.
0.
2
0.
0.
1 .
2
0.
0.
1 .
1 .

020
030
786
837
040
061
073
174
069
103
375
547
TIME
0.019
0.020
0.030
0.786
0.856
TIME
0.039
0.040
0.061
1 .073
1 .213
TIME
0.066
0.069
0.103
1 .375
1 .613
PERIOD
0
0
0
0
0
0
PERIOD
4
0
0
0
0
1
PERIOD
4
0
0
0
0
1

.017
.019
.020
.030
.786
.873
.035
.039
.040
.061
.073
.248
.059
.066
.069
.103
.375
.672
5
0.015
0.017
0.019
0.020
0.030
0.103
5
0.031
0.035
0.039
0.040
0.061
0.205
5
0.052
0.059
0.066
0.069
0.103
0.349
6
0
0
0
0
0
6
0
0
0
0
0
6
0
0
0
0
0

.015
.017
.019
.020
.072
.031
.035
.039
.040
.145
.052
.059
.066
.069
.246
7
0
0
0
0
7
0
0
0
0
7
0
0
0
0

.015
.017
.019
.052
.031
.035
.039
.104
.052
.059
.066
.177
8
0
0
0
8
0
0
0
8
0
0
0

.015
.017
.033
.031
.035
.065
.052
.059
.111
9 TOTAL
0.015
0.015 4.444
9 TOTAL
0.031
0.031 6.392
9 TOTAL
0.052
0.052 8.620

-------
      TABLE E-2.   (CONTINUED)
m

NJ
OO
      GUIDANCE LEVEL    15


             LOW COST
                                  316.23 VOLTS PER METER
        COHORT
        COHORT
        COHORT
        COHORT
        COHORT
      ANNUAL CASH FLOH
         PROJECTED
         AVERAGE
      PRESENT VALUE

          MEDIUM COST
COHORT
COHORT
COHORT
COHORT
COHORT
      ANNUAL CASH FLON
         PROJECTED
         AVERAGE
      PRESENT VALUE

            HIGH COST
        COHORT 1
        COHORT 2
        COHORT 3
        COHORT 4
        COHORT 5

      ANNUAL CASH FLOH
         PROJECTED
         AVERAGE
      PRESENT VALUE
0
0.786
0.786
0.443
3.605
0
1 .072
1 .072
0.637
5.129
0
1 .373
1 ,373
0.859
6.847
1
0
0
0
1
0
1
1
0
1

.030
.786
.815
.060
.072
.132
.102
.373
.475
2
0.020
0.030
0.786
0.835
2
0.040
0.060
1 .072
1 .172
2
0.068
0.102
1 .373
1 .543
TIME
0.019
0.020
0.030
0.786
0.855
TIME
0.038
0.040
0.060
1 .072
1 .210
TIME
0.065
0.068
0.102
1 .373
1 .607
PERIOD
0.
0.
0.
0.
0.
0.
PERIOD
4
0.
0.
0.
0.
1 .
PERIOD
4
0.
0.
0.
0.
1 .

017
019
020
030
786
872
034
038
040
060
072
244
058
065
068
102
373
666
5
0
0
0
0
0
0
5
0
0
0
0
0
0
5
0
0
0
0
0
0

.015
.017
.019
.020
.030
.101
.030
.034
.038
.040
.060
.202
.051
.058
.065
.068
.102
.344
6
0
0
0
0
0
6
0
0
0
0
0
6
0
0
0
0
0

.015
.017
.019
.020
.071
.030
.034
.038
.040
.142
.051
.058
.065
.068
.242
7
0
0
0
0
7
0
0
0
0
7
0
0
0
0

.015
.017
.019
.051
.030
.034
.038
.103
.051
.058
.065
.174
8
0
0
0
8
0
0
0
8
0
0
0

.015
.017
.032
.030
.034
.064
.051
.058
.110
9 TOTAL
0.015
0.015 4.434
9 TOTAL
0.030
0.030 6.371
9 TOTAL
0.051
0.051 8.585

-------
           TABLE E-2.   (CONTINUED)
m
K)
           GUIDANCE LEVEL    16


                  LOW COST
                                       446.68 VOLTS PER METER
             COHORT
             COHORT
             COHORT
             COHORT 4
             COHORT 5

           ANNUAL CASH FLOW
              PROJECTED
              AVERAGE
           PRESENT VALUE

               MEDIUM COST
  COHORT 1
  COHORT 2
  COHORT 3
  COHORT 4
  COHORT 5

ANNUAL CASH FLOW
   PROJECTED
   AVERAGE
PRESENT VALUE
                 HIGH COST
             COHORT
             COHORT
             COHORT
             COHORT
             COHORT
           ANNUAL CASH FLOW
              PROJECTED
              AVERAGE
           PRESENT VALUE
0
0
0
0
0
1
0
0
1
0
6

.783
.783
.438
.567
.066
.066
.626
.052
.363
.363
.840
.716
1
0
0
0
1
0
1
1
1
0
1

.027
.783
.810
.055
.066
.121
.093
.363
.457
2
0
0
0
0
2
0
0
1
1
2
0
0
1
1

.018
.027
.783
.829
.037
.055
.066
.1 58
.062
.093
.363
.519
TIME
0.018
0.018
0.027
0.783
0.846
TIME
3
0.035
0.037
0.055
1 .066
1 .193
TIME
0.060
0.062
0.093
1 .363
1 .579
PERIOD
0.
0.
0.
0.
0.
0.
PERIOD
4
0.
0.
0.
0.
1 .
PERIOD
4
0.
0.
0.
0.
1 .

016
018
018
027
783
862
031
035
037
055
066
224
054
060
062
093
363
632
5
0
0
0
0
0
0
5
0
0
0
0
0
0
5
0
0
0
0
0
0

.014
.016
.018
.018
.027
.093
.028
.031
.035
.037
.055
.186
.047
.054
.060
.062
.093
.316
6
0
0
0
0
0
6
0
0
0
0
0
6
0
0
0
0
0

.014
.016
.018
.018
.066
.028
.031
.035
.037
.131
.047
.054
.060
.062
.223
7
0.
0.
o.
0.
7
0.
0.
0.
0.
7
0.
0.
0.
0.

014
016
018
047
028
031
035
094
047
054
060
161
8
0
0
0
8
0
0
0
8
0
0
0

.014
.016
.030
.028
.031
.059
.047
.054
.101
9 TOTAL
0.014
0.014 4.379
9 TOTAL
0.028
0.028 6.261
9 TOTAL
0.047
0.047 8.398

-------
        TABLE E-2.   (CONTINUED)
        GUIDANCE LEVEL
                          17.
                                     707.95  VOLTS  PER METER
               IOH COST
rn
v*»
o
          COHORT
          COHORT
          COHORT
          COHORT
          COHORT
        ANNUAL CASH  FLOH
           PROJECTED
           AVERAGE
        PRESENT VALUE

            MEDIUM COST
COHORT 1
COHORT 2
COHORT 3
COHORT 4
COHORT 5
         ANNUAL  CASH  FLOH
            PROJECTED
            AVERAGE
         PRESENT VALUE

              HIGH COST
           COHORT
           COHORT
           COHORT
           COHORT
           COHORT
         ANNUAL  CASH  FLOH
            PROJECTED
            AVERAGE
         PRESENT VALUE
0
0
0
0
3
0
1
1
0
4
0
1
1
0

.757
.757
.390
.235
.016
.016
.531
.389
.277
.277
.679
.587
1
0
0
0
1
0
1
1
1
0
1

.007
.757
.764
.014
.016
.029
.024
.277
.301
2
0
0
0
0
2
0
0
1
1
2
0
0
1

.005
.007
.757
.769
.009
.014
.016
.039
.016
.024
.277
.317
TIME
0.004
0.005
0.007
0.757
0.773
TIME
0.009
0.009
0.014
1 .016
1 .048
TIME
0.015
0.016
0.024
1 .277
1 .332
PERIOD
0
0
0
0
0
0
PERIOD
0
0
0
0
1
1
PERIOD
4
0
0
0
0
1

.004
.004
.005
.007
.757
.777
.008
.009
.009
.014
.016
.056
.014
.01 5
.016
.024
.277
.345
5
0.004
0.004
0.004
0.005
0.007
0.024
5
0.007
0.008
0.009
0.009
0.014
0.047
5
0.012
0.014
0.01 5
0.016
0.024
0.080
6
0
0
0
0
0
6
0
0
0
0
0
6
0
0
0
0
0

.004
.004
.004
.005
.017
.007
.008
.009
.009
.033
.012
.014
.01 5
.016
.057
7
0.
0.
0.
0.
7
0.
0.
0.
0.
7
0.
0.
0.
0.

004
004
004
012
007
008
009
024
012
014
015
041
8
0
0
0
8
0
0
0
8
0
0
0

.004
.004
.008
.007
.008
.015
.012
.014
.026
9 TOTAL
0.004
0.004 3.905
9 TOTAL
0.007
0.007 5.314
9 TOTAL
0.012
0.012 6.787

-------
         TABLE E-2.  (CONTINUED)
         GUIDANCE LEVEL
                           18.
                                    1000.00 VOLTS PER METER
                LOH COST
rn
           COHORT
           COHORT
           COHORT
           COHORT
           COHORT
         ANNUAL CASH FLOH
            PROJECTED
            AVERAGE
         PRESENT VALUE

             MEDIUM COST
           COHORT
           COHORT
           COHORT
           COHORT
           COHORT
         ANNUAL CASH FLOH
            PROJECTED
            AVERAGE
         PRESENT VALUE

               HIGH COST
           COHORT 1
           COHORT 2
           COHORT 3
           COHORT 4
           COHORT 5

         ANNUAL CASH FLOH
            PROJECTED
            AVERAGE
         PRESENT VALUE
0
0
0
0
3
0
1
0
0
1
1
0

.753
.753
.382
.175
.006
.006
.514
.269
.262
.262
.650
.385
1
0
0
0
1
0
1
1
0
1

.003
.753
.756
.007
.006
.013
.011
.262
.273
2
0
0
0
0
2
0
0
1
2
0
0
1

.002
.003
.753
.758
.004
.007
.006
.017
.007
.011
.262
.280
TIME
0.002
0.002
0.003
0.753
0.760
TIME
3
0.004
0.004
0.007
1 .006
1 .022
TIME
3
0.007
0.007
0.011
1 .262
1 .288
PERIOD
4
0.
0.
0.
0.
0.
0.
PERIOD
4
0.
0.
0.
0.
1 .
PERIOD
4
0.
0.
0.
0.
1 .
1 .

002
002
002
003
753
762
004
004
004
007
006
025
006
007
007
011
262
294
5
0.
0.
0.
0.
0.
0.
5
0.
0.
0.
0.
0.
0.
5
0.
0.
0.
0.
0.
0.

002
002
002
002
003
011
003
004
004
004
007
022
006
006
007
007
Oil
038
6
0
0
0
0
0
6
0
0
0
0
0
6
0
0
0
0
0

.002
.002
.002
.002
.008
.003
.004
.004
.004
.016
.006
.006
.007
.007
.027
7
0
0
0
0
7
0
0
0
0
7
0
0
0
0

.002
.002
.002
.006
.003
.004
.004
.011
.006
.006
.007
.019
8
0
0
0
8
0
0
0
8
0
0
0

.002
.002
.004
.003
.004
.007
.006
.006
.012
9 TOTAL
0.002
0.002 3.820
9 TOTAL
0.003
0.003 5.144
9 TOTAL
0.006
0.006 6.498

-------

       GUIDANCE  LEVEL
                          1 .
rn
v>>
K)
                                       10.00  VOLTS  PER  METER
                                         PRE-
                                         GUIDELINE
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                                                             LOW  COST
                                                                           TIME PERIOD
                                                                                                                                    TOTAL
                                                                                                                                    COSTS
103.850
0.
103.850
0.
0.
105.850
27.521
0.
27.521
76.329
0.
0.
0.


103.850
3.629
100.221
0.
0.
102.350
26.831
0.852
25.979
74.242
3.629
1 .542
2.087
0.932
AVERAGE
4.025
103.850
1 .916
101 .934
1 .277
1 .277
101 .934
26.640
0.
26.640
75.294
1 .916
0.881
1 .035

COHORT1
4.827
103.850
1 .788
102.062
1 .277
1 .873
101 .466
26.424
0.
26.424
75.638
1 .788
1 .097
0.691

COHORT2
4.388
103.850
1 .661
102.189
1 .277
1 .788
101 .678
26.522
0.
26.522
75.667
1 .661
0.999
0.662

COHORTS
3.989
103.850
1 .533
102.317
1 .277
1 .788
101 .806
26.581
0.
26.581
75.736
1 .533
0.940
0.593

COHORT4
3.626
103.850
1 .405
102.445
1 .277
1 .788
101 .934
26.640
0.
26.640
75.805
1 .405
0.881
0.524

COHORTS
3.297










11 .932
6.340
5.592



-------
      TABLE E-3.  (CONTINUED)
      GUIDANCE LEVEL
                         1 .
1.00 VOLTS PER
PRE-
GUIDELINE
METER
GUIDELINE
IMPOSED
ON FIRM
0
MEDIUM COST
TIME PERIOD
1 2
                                                                                                                                  TOTAL
                                                                                                                                  COSTS
m
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                         103.850
                                                         103.850
                                                                                             103.850
                                                                                                         103.850
                                                                                                                     103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.


5.193
98.657
0.
0.
101 .850
26.601
1 .277
25.324
73.333
5.193
2.197
2.996
1 .375
AVERAGE
5.925
2.874
100.976
1 .916
1 .916
100.976
26.199
0.
26.199
74.777
2.874
1 .322
1 .552

COHORT1
7.105
2.682
101 .168
1 .916
2.810
100.273
25.876
0.
25.876
75.292
2.682
1 .645
1 .037

COHORT2
6.459
2.491
101 .359
1 .916
2.682
100.593
26.023
0.
26.023
75.336
2.491
1 .498
0.993

COHORTS
5.872
2.299
101 .551
1 .916
2.682
100.784
26.111
0.
26.111
75.440
2.299
1 .410
0.889

COHORT4
5.338
2.108
101 .742
1 .916
2.682
100.976
26.199
0.
26.199
75.543
2.108
1 .322
0.786

COHORTS
4.853









17.648
9.395
8.252



-------
     TABLE E-3.  (CONTINUED)
     GUIDANCE LEVEL
                        1 .
                                     10.00 VOLTS PER METER
                                                                     HIGH COST
                                                                    TIME PERIOD
m
I
MET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOH COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE
103.850
0.
103. 850
0.
0.
105.850
27.521
0.
27.521
76.329
0.
0.
0.


GUIDELINE
IMPOSED
ON FIRM
0
103.850
6.758
97.092
0.
0.
101 .350
26.371
1 .703
24.668
72.424
6.758
2.853
3.905
1 .835
AVERAGE
7.890
1
103.850
3.832
100.018
2.555
2. 555
100.018
25.758
0.
25.758
74.260
3.832
1 .763
2.069

COHORT1
9.461
2
103.850
3.577
100.273
2.555
3.747
99.081
25.382
0.
25.382
74.891
3.577
2.139
1 .438

COHORT2
8.601
3
103.850
3.321
100.529
2.555
3.577
99.507
25.553
0.
25.553
74.976
3.321
1 .968
1 .353

COHORTS
7.819
4
103.850
3.066
100.784
2.555
3.577
99.762
25.655
0.
25.655
75.129
3.066
1 .866
1 .200

COHORT4
7 .108
5
103.850
2.810
101 .040
2.555
3.577
100.018
25.758
0.
25.758
75.282
2.810
1 .763
1 .047

COHORTS
6.462
TOTAL
COSTS










23.364
12.351
11 .012



-------
        TABLE E-3.  (CONTINUED)
        GUIDANCE LEVEL
                           2.
                                        31.62 VOLTS PER METER
                                          PRE-
                                          GUIDELINE
                                                  GUIDELINE
                                                  IMPOSED
                                                  ON FIRM
                                                      0
                                                                      LOW COST
                                                                    TIME PERIOD
                                                                                                                                     TOTAL
                                                                                                                                     COSTS
m
I
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     1+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                           103.850
                                                           103.850
                                                                       103.850
                                                                                   103.850
                                                                                               103.850
                                                                                                           103.850
                                                                                                                       103.850
0.
103.850
0.
0.
103.850
27 .521
Q.
27.521
76.329
0.
0.
0.


2.366
101 .484
0.
0.
102.350
26.831
0.346
26.485
74.999
2.366
1 .036
1 .330
0.459
AVERAGE
2.038
0.779
103.071
0.520
0.520
103.071
Z7.163
0.
27.163
75.908
0.779
0.358
0.421

COHORT1
2.444
0.727
103.123
0.520
0.762
102.880
27.075
0.
27 . 07 5
76.048
0.727
0.446
0.281

COHORT2
2.221
0.675
103.175
0.520
0.727
102.967
27 . 1 1 5
0.
27.115
76.060
0.675
0.406
0.269

COHORTS
2.019
0.623
103.227
0.520
0.727
103.019
27.139
0.
27.139
76.088
0.623
0.382
0.241

COHORT4
1 .836
0.571
103.279
0.520
0.727
103.071
27.163
0.
27.163
76.116
0.571
0.358
0.213

COHORTS
1 .669









5.743
2.988
2.755



-------
        TABLE E-3.  (CONTINUED)
        GUIDANCE LEVEL
                           2.
                                        31.62 VOLTS PER METER
                                                                           MEDIUM COST
                                                                            TIME PERIOD
m
UJ
OS
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.

GUIDELINE
IMPOSED
ON FIRM
0
103
3
100
0
0
101
26
0
26
74
3
1
1
0
.850
.299
.551
.
.
.850
.601
.520
.081
.470
.299
.440
.859
.666
AVERAGE
2.944
103
1
102
0
0
102
26
0
26
75
1
0
0

1
.850
.169
.681
.779
.779
.681
.983
.
.983
.698
.169
.538
.631

COHORT1
3.530
2
103.850
1 .091
102.759
0.779
1 .143
102.395
26.852
0.
26.852
75.907
1 .091
0.669
0.422

COHORT2
3.209

103
1
102
0
1
102
26
0
26
75
1
0
0

3
.850
.013
.837
.779
.091
.525
.912

.912
.925
.013
.609
.404

COHORTS
2.918
4
103.850
0.935
102.915
0.779
1 .091
102.603
26.947
0.
26.947
75.967
0.935
0.574
0.362

COHORT4
2.652

103
0
102
0
1
102
26
0
26
76
0
0
0

5
.850
.857
.993
.779
.091
.681
.983
.
.983
.010
.857
.538
.319

TOTAL
COSTS










8.364
4.367
3.997

COHORTS
2.411

-------
        TABLE E-3.  (CONTINUED)
        GUIDANCE LEVEL
                           2.
                                        31.62 VOLTS PER METER
                                          PRE-
                                          GUIDELINE
                                                 GUIDELINE
                                                 IMPOSED
                                                 ON  FIRM
                                                      0
                                                                    HIGH COST
                                                                   TIME PERIOD
                                                                                                                                     TOTAL
                                                                                                                                     COSTS
m
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.



103.850
4.232
99.618
0.
0.
101 .350
26.371
0.693
25.678
73.940
4.232
1 .843
2.389
0.873
AVERAGE
3.851
103.850
1 .559
102.291
1 .039
1 .039
102.291
26.804
0.
26.804
75.487
1 .559
0.717
0.842

COHORT1
4.617
103.850
1 .455
102.395
1 .039
1 .524
101 .910
26.629
0.
26.629
75.767
1 .455
0.892
0.562

COHORT2
4.197
103.850
1 .351
102.499
1 .039
1 .455
102.084
26.708
0.
26.708
75.791
1 .351
0.813
0.538

COHORTS
3.816
103.850
1 .247
102.603
1 .039
1 .455
102.188
26.756
0.
26.756
75.847
1 .247
0.765
0.482

COHORT4
3.469
103.850
1 .143
102.707
1 .039
1 .455
102.291
26.804
0.
26.804
75.903
1 .143
0.717
0.426

COHORTS
3.154










10.985
5.746
5.239




-------
       TABLE E-3.  (CONTINUED)
       GUIDANCE LEVEL
                          3.
                                       44.67 VOLTS PER METER
                                         PRE-
                                         GUIDELINE
                                                  GUIDELINE
                                                  IMPOSED
                                                  ON  FIRM
                                                      0
                                                                             LOW COST
                                                                           TIME PERIOD
                                                                                                                                    TOTAL
                                                                                                                                    COSTS
m
U)
00
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     C+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.

103
2
101
0
0
102
26
0
26
75
2
0
1
0
.850
.191
.659
.
.
.350
.831
.277
.554
.104
.191
.967
.225
.394
AVERAGE
1 .764
103.
0.
103.
0.
0.
103.
27.
0.
27.
75.
0.
0.
0.

850
622
228
415
415
228
235

235
993
622
286
336

COHORT1
2.115
103.850
0.581
103.269
0.415
0.609
103.076
27.165
0.
27.165
76.104
0.581
0.356
0.225

COHORT2
1 .922
103
0
103
0
0
103
27
0
27
76
0
0
0

.850
.539
.311
.415
.581
.145
.197
.
.197
.114
.539
.324
.215

COHORTS
1 .748
103.850
0.498
103.352
0.415
0.581
103.186
27.216
0.
27.216
76.136
0.498
0.305
0.193

COHORT4
1 .589
103
0
103
0
0
103
27
0
27
76
0
0
0

.850
.456
.394
.415
.581
.228
.235

.235
.1 59
.456
.286
.170











4.888
2.525
2.363

COHORTS
1 .444

-------
            TABLE E-3.  (CONTINUED)
            GUIDANCE LEVEL
                               3.
1.67 VOLTS
PRE-
GUIDELINE
PER METER
GUIDELINE
IMPOSED
ON FIRM
0
MEDIUM COST
TIME PERIOD
1 2
                                                                                                                                          TOTAL
                                                                                                                                          COSTS
rn
NET OPERATING INCOME
   BEFORE TAXES                    103.850
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES        103.850
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                     103.850
GROSS TAX                           27.521
INVESTMENT TAX CREDIT                0.
NET TAXES                           27.521
NET INCOME                          76.329
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
103.850
  3.037

100.813
  0.
  0.
101.850
 26.601
  0.415
 26.186
 74.627
  3.037
  1 .335
  1 .702
  0.568
AVERAGE
  2.533
103.850
  0.933
102.917

  0.622
  0.622
102.917
 27.092
  0.
 27.092
 75.825
  0.933
  0.429
  0.504
                                                                           COHORT1
                                                                             3.037
103
0
102
0
0
102
26
0
26
75
0
0
0
.850
.871
.979
.622
.913
.688
.987
.
.987
.992
.871
.534
.337
COHORT2
2.761
103
0
103
0
0
102
27
0
27
76
0
0
0
.850
.809
.041
.622
.871
.792
.034
.
.034
.007
.809
.487
.322
COHORTS
2.510
103
0
103
0
0
102
27
0
27
76
0
0
0
.850
.747
.103
.622
.871
.854
.063

.063
.040
.747
.458
.289
COHORT4
2.282
103.850
  0.685
103.165
  0.622
  0.871
102.917
 27.092
  0.
 27.092
 76.074

  0.685
  0.429
  0.255
                                                COHORTS
                                                  2.074
                                                                                                                                          7.082
                                                                                                                                          3.673
                                                                                                                                          3.410

-------
        TABLE E-3.  (CONTINUED)
        GUIDANCE LEVEL
                           3.
                                         44.67 VOLTS PER METER
                                                                             HIGH COST
                                                                            TIME PERIOD
-C-
o
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+> AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.


GUIDELINE
IMPOSED
ON FIRM
0
103.850
3.883
99.967
0.
0.
101 .350
26.371
0.553
25.818
74.149
3.883
1 .703
2.180
0.743
AVERAGE
3.302
1
103.850
1 .245
102.605
0.830
0.830
102.605
26.948
0.
26.948
75.657
1 .245
0.573
0.672

COHORT1
3.959
2
103.850
1 .162
102.688
0.830
1 .217
102.301
26.808
0.
26.808
75.880
1 .162
0.713
0.449

COHORT2
3.599
3
103.850
1 .079
102.771
0.830
1 .162
102.439
26.872
0.
26.872
75.899
1 .079
0.649
0.430

COHORTS
3.272
4
103.850
0.996
102.854
0.830
1 .162
102.522
26.910
0.
26.910
75.944
0.996
0.611
0.385

COHORT4
2.975
5
103.850
0.913
102.937
0.830
1 .162
102.605
26.948
0.
26.948
75.989
0.913
0.573
0.340

COHORTS
2.704
TOTAL
COSTS










9.277
4.820
4.456



-------
       TABLE  E-3.   (CONTINUED)
       GUIDANCE  LEVEL
                          4.
                                       70.79  VOLTS  PER  METER
•p-
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     C-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                         PRE-
                                         GUIDELINE
                                          103.850
                                                                             LOW COST
                                                                           TIME PERIOD
                                                  GUIDELINE
                                                  IMPOSED
                                                  ON FIRM
                                                      0
                                                          103.850
                                                                      103.850
                                                                                  103.850
                                                                                              103.850
                                                                                                          103.850
                                                                                                                      103.850
                                                                                                                                    TOTAL
                                                                                                                                    COSTS
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.

2.
101 .
0.
0.
102.
26.
0.
26.
75.
2.
0.
1 .
0.
028
822


350
831
211
£20
202
028
901
127
333
AVERAGE
1 . 507
0
103
0
0
103
27
0
27
76
0
0
0

.476
.374
.317
.317
.374
.302
.
.302
.072
.476
.219
.257

COHORT1
1 .807
0.444
103.406
0.317
0.465
103.258
27.249
0.
27.249
76.157
0.444
0.272
0.172

COHORT2
1 .643
0
103
0
0
103
27
0
27
76
0
0
0

.412
.438
.317
.444
.311
.273
.
.273
.165
.412
.248
.164

COHORTS
1 .493
0.380
103.470
0.317
0.444
103.343
27.288
0.
27.288
76.182
0.380
0.233
0.147

COHORT4
1 .358
0
103
0
0
103
27
0
27
76
0
0
0

.349
.501
.317
.444
.374
.302

.302
.199
.349
.219
.130










4.089
2.092
1 .997

COHORTS
1 .234

-------
       TABLE E-3.   (CONTINUED)
       GUIDANCE LEVEL
                                       70.79 VOLTS PER METER
                                                                          MEDIUM  COST
                                                                           TIME PERIOD
rn
•ft-
K)
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE
103.850
0.
103.850
0.
0.
103.850
27 . 521
0.
27.521
76.329
0.
0.
0.


GUIDELINE
IMPOSED
ON FIRM
0
103.850
2.793
101 .057
0.
0.
101 .850
26.601
0.317
26.284
74.773
2.793
1 .237
1 .556
0.477
AVERAGE
2.148
1
103.850
0.713
103.137
0.476
0.476
103.137
27.193
0.
27.193
75.944
0.713
0.328
0.385

COHORT1
2.575
2
103.850
0.666
103.184
0.476
0.698
102.962
27 . 1 1 3
0.
27.113
76.072
0.666
0.408
0.257

COHORT2
2.341
3
103.850
0.618
103.232
0.476
0.666
103.041
27.149
0.
27.149
76.083
0.618
0.372
0.246

COHORTS
2.128
4
103.850
0.571
103.279
0.476
0.666
103.089
27.171
0.
27.171
76.108
0.571
0.350
0.221

COHORT4
1 .935
5
103.850
0.523
103.327
0.476
0.666
103.137
27.193
0.
27.193
76.134
0.523
0.328
0.195

COHORTS
1 .759
TOTAL
COSTS










5.884
3.024
2.860



-------
       TABLE E-3.   (CONTINUED)
       GUIDANCE LEVEL
                          4.
                                       70.79  VOLTS PER METER
                                                                            HIGH COST
                                                                          TIME PERIOD
rn
•P-
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLON COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     C+) AMORTIZATION
     <-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE
103.850
0.
103.850
0.
0.
105.850
27.521
0.
27 .521
76.329
0.
0.
0.


GUIDELINE
IMPOSED
ON FIRM
0
103.850
3.557
100.293
0.
0.
101 .350
26.371
0.423
25.948
74.345
3.557
1 .573
1 .984
0.621
AVERAGE
2.789
1
103.850
0.951
102.899
0.634
0.634
102.899
27.083
0.
27.083
75.815
0.951
0.438
0. 514

COHORT1
3.344
2
103.850
0.888
102.962
0.634
0.930
102.666
26.977
0.
26 .977
75.986
0.888
0.544
0.343

COHORT2
3. 040
3
103.850
0.824
103.026
0.634
0.888
102.772
27.025
0.
27.025
76.001
0.824
0.496
0.328

COHORTS
2.764
4
103.850
0.761
103.089
0.634
0.888
102.835
27.054
0.
27.054
76.035
0.761
0.467
0.294

COHORT4
2. 512
5
103.850
0.698
103.152
0.634
0.888
102.899
27 .083
0.
27 .083
76 .069
0.698
0.438
0.260

COHORTS
2.284
TOTAL
COSTS










7.679
3.955
3.724



-------
        TABLE E-3.  (CONTINUED)
        GUIDANCE LEVEL
                           5.
                                        86.60 VOLTS PER METER
                                                                      LOW COST
                                                                    TIME PERIOD
rn
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.

GUIDELINE
IMPOSED
ON FIRM
0
103
1
101
0
0
102
26
0
26
75
1
0
1
0
.850
.983
.867
.
.
.350
.831
.193
.638
.229
.983
.883
.100
.316
AVERAGE
1 .436
103
0
103
0
0
103
27
0
27
76
0
0
0

1
.850
.435
.415
.290
.290
.415
.321
.
.321
.094
.435
.200
.235

COHORT1
1 .722
2
103.850
0.406
103.444
0.290
0.425
103.309
27.272
0.
27.272
76.172
0.406
0.249
0.157

COHORT2
1 .565
3
103
0
103
0
0
103
27
0
27
76
0
0
0

.850
.377
.473
.290
.406
.357
.294

.294
.179
.377
.227
.150

COHORTS
1 .423
103
0
103
0
0
103
27
0
27
76
0
0
0

4
.850
.348
.502
.290
.406
.386
.308

.308
.194
.348
.213
.135

COHORT4
1 .294
5
103.850
0.319
103.531
0.290
0.406
103.41 5
27.321
0.
27.321
76.210
0.319
0.200
0.119

COHORTS
1 .176
TOTAL
COSTS










3.869
1 .973
1 .896



-------
         TABLE E-5.  (CONTINUED)
         GUIDANCE LEVEL
                            5.
                                         86.60 VOLTS PER METER
                                           PRE-
                                           GUIDELINE
                                                  GUIDELINE
                                                  IMPOSED
                                                  ON FIRM
                                                      0
                                                                            MEDIUM COST
                                                                             TIME PERIOD
                                                                                                                                      TOTAL
                                                                                                                                      COSTS
rn
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (t) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                            103.850
                                                            103.850
                                                                        103.850
                                                                                    103.850
                                                                                                103.850
                                                                                                            103.850
                                                                                                                        103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.


2.725
101 .125
0.
0.
101 .850
26.601
0.290
26.311
74.814
2.725
1 .210
1 .515
0.451
AVERAGE
2.042
0.653
103.197
0.435
0.435
103.197
27.221
0.
27.221
75.977
0.653
0.300
0.352

COHORT1
2.448
0.609
103.241
0.435
0.638
103.038
27 . 1 47
0.
27.147
76.093
0.609
0.374
0.236

COHORT2
2.225
0.566
103.284
0.435
0.609
103.110
27.181
0.
27.181
76.104
0.566
0.340
0.225

COHORTS
2.023
0.522
103.328
0.435
0.609
103.154
27.201
0.
27.201
76.127
0.522
0.320
0.202

COHORT4
1 .839
0.479
103.371
0.435
0.609
103.197
27.221
0.
27.221
76.151
0.479
0.300
0.178

COHORTS
1 .672









5.553
2.844
2.709



-------
         TABLE E-3.   (CONTINUED)
         GUIDANCE LEVEL
                            5.
                                         86.60 VOLTS PER METER
                                           PRE-
                                           GUIDELINE
                                                  GUIDELINE
                                                  IMPOSED
                                                  ON FIRM
                                                      0
                                                                     HIGH COST
                                                                    TIME PERIOD
                                                                                                                                      TOTAL
                                                                                                                                      COSTS
rn
-p-
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                            103.850
                                                            103.850
                                                                        103.850
                                                                                    103.850
                                                                                                103.850
                                                                                                            103.850
                                                                                                                        103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.

3
100
0
0
101
26
0
25
74
3
1
1
0
.467
.383


.350
.371
.387
.984
.399
.467
.537
.930
.587
AVERAGE
2.647
0.870
102.980
0.580
0.580
102.980
27.121
0.
27.121
75.859
0.870
0.400
0.470

COHORT1
3.174
0
103
0
0
102
27
0
27
76
0
0
0

.812
.038
.580
.851
.767
.023
.
.023
.015
.812
.498
.314

COHORT2
2.885
0
103
0
0
102
27
0
27
76
0
0
0

.754
.096
.580
.812
.864
.067

.067
.029
.754
.454
.300

COHORTS
2.623
0.696
103.154
0.580
0.812
102.922
27.094
0.
27.094
76.060
0.696
0.427
0.269

COHORT4
2.385
0
103
0
0
102
27
0
27
76
0
0
0

.638
.212
.580
.812
.980
.121

.121
.091
.638
.400
.238










7.237
3.716
3.521

COHORTS
2.168

-------
         TABLE  E-3.   (CONTINUED)
         GUIDANCE  LEVEL
                            6.
                                        100.00 VOLTS PER METER
                                          PRE-
                                          GUIDELINE
                                                  GUIDELINE
                                                  IMPOSED
                                                  ON FIRM
                                                      0
                                                                              LOH COST
                                                                            TIME PERIOD
                                                                                                                                     TOTAL
                                                                                                                                     COSTS
m
•P
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.


103.850
1 .972
101 .878
0.
0.
102.350
26.831
0.189
26.642
75.236
1 .972
0.879
1 .093
0.312
AVERAGE
1 .418
103.850
0.425
103.425
0.283
0.283
103.425
27.326
0.
27.326
76.100
0.425
0.195
0.229

COHORT1
1 .700
103.850
0.396
103.454
0.283
0.41 5
103.321
27.278
0.
27.278
76.176
0.396
0.243
0.153

COHORT2
1 .546
103.850
0.368
103.482
0.283
0.396
103.369
27.300
0.
27 .300
76.182
0.368
0.221
0.147

COHORTS
1 .405
103.850
0.340
103.510
0.283
0.396
103.397
27.313
0.
27.313
76.198
0.340
0.208
0.131

COHORT4
1 .277
103.850
0.311
103.539
0.283
0.396
103.425
27.326
0.
27.326
76.213
0.311
0.195
0.116

COHORTS
1 .161










3.812
1 .942
1 .870



-------
       TABLE E-3.   (CONTINUED)
       GUIDANCE LEVEL
                          6.
                                      100.00 VOLTS PER METER
                                         PRE-
                                         GUIDELINE
                                                  GUIDELINE
                                                  IMPOSED
                                                  ON FIRM
                                                      0
                                                                   MEDIUM COST
                                                                    TIME PERIOD
                                                                                                                                    TOTAL
                                                                                                                                    COSTS
rn
•is-
00
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     C+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0..
0.


103.850
2.708
101 .142
0.
0.
101 .850
26.601
0.283
26.318
74.824
2.708
1 .203
1 .505
0.445
AVERAGE
2.014
103.850
0.637
103.213
0.425
0.425
103.213
27.228
0.
27.228
75.985
0.637
0.293
0.344

COHORT1
2.416
103.850
0.595
103.255
0.425
0.623
103.057
27.156
0.
27.156
76.099
0.595
0.365
0.230

COHORT2
2.196
103.850
0.552
103.298
0.425
0.595
103.128
27.189
0.
27.189
76.109
0.552
0.332
0.220

COHORTS
1 .996
103.850
0.510
103.340
0.425
0.595
103.170
27.208
0.
27.208
76.132
0.510
0.313
0.197

COHORT4
1 .81 5
103.850
0.467
103.383
0.425
0.595
103.213
27.228
0.
27.228
76.155
0.467
0.293
0.174

COHORTS
1 .650










5.469
2.799
2.670



-------
       TABLE E-3.  (CONTINUED)
       GUIDANCE LEVEL
                          6.
                                      100.00 VOLTS PER METER
                                         PRE-
                                         GUIDELINE
                                                  GUIDELINE
                                                  IMPOSED
                                                  ON FIRM
                                                      0
                                                                            HIGH COST
                                                                           TIME PERIOD
                                                                                                                                    TOTAL
                                                                                                                                    COSTS
rn
•fe-
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOH COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+ ) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.


103.850
3.444
100.406
0.
0.
101 .350
26.371
0.578
25.993
74.413
3.444
1 .528
1 .916
0.578
AVERAGE
2.611
103.850
0.849
103.001
0.566
0.566
103.001
27.130
0.
27.130
75.870
0.849
0.391
0.459

COHORT1
3.131
103.850
0.793
103.057
0.566
0.831
102.793
27.035
0.
27.035
76.022
0.793
0.486
0.307

COHORT2
2.846
103.850
0.736
103.114
0.566
0.793
102.887
27.078
0.
27.078
76.036
0.736
0.443
0.293

COHORTS
2.587
103.850
0.680
103.170
0.566
0.793
102.944
27.104
0.
27.104
76.066
0.680
0.417
0.263

COHORT4
2.352
103.850
0.623
103.227
0.566
0.793
103.001
27.130
0.
27.130
76.097
0.623
0.391
0.232

COHORTS
2.138










7.125
3.655
3.470



-------
       TABLE E-S.   (CONTINUED)
       GUIDANCE LEVEL
                          7.
                                      141.25 VOLTS  PER  METER
                                         PRE-
                                         GUIDELINE
                                                  GUIDELINE
                                                  IMPOSED
                                                  ON FIRM
                                                      0
                                                                            LOW COST
                                                                          TIME PERIOD
                                                                                                                                   TOTAL
                                                                                                                                   COSTS
71
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLON COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     C+> AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.

103
1
101
0
0
102
26
0
26
75
1
0
1
0
.850
.960
.890
.
.
.350
.831
.184
.647
.243
.960
.874
.086
.307
AVERAGE
1 .399
103
0
103
0
0
103
27
0
27
76
0
0
0

.850
.414
.436
.276
.276
.436
.331
.
.331
.106
.414
.190
.223

COHORT1
1 .678
103.850
0.386
103.464
0.276
0.405
103.335
27.284
0.
27.284
76.180
0.386
0.237
0.149

COHORT2
1 .525
103
0
103
0
0
103
27
0
27
76
0
0
0

.850
.359
.491
.276
.386
.381
.305
.
.305
.186
.359
.216
.143

COHORTS
1 .386
103.850
0.331
103.519
0.276
0.386
103.409
27.318
0.
27.318
76.201
0.331
0.203
0.128

COHORT4
1 .260
103
0
103
0
0
103
27
0
27
76
0
0
0

.850
.303
.547
.276
.386
.436
.331
,
.331
.216
.303
.190
.113











3.753
1 .910
1 .843

COHORTS
1 .146

-------
          TABLE E-3.  (CONTINUED)
          GUIDANCE LEVEL
                             7.
rn
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
.25 VOLTS PER
PRE-
GUIDELINE
METER
GUIDELINE
IMPOSED
ON FIRM
0
MEDIUM COST
TIME PERIOD
1 2
103.850

  0.
103.850
  0.
  0.
103.850
 27.521
  0.
 27.521
 76.329
  0.
  0.
  0.
GUIDELINE
IMPOSED
ON FIRM
0
103.850
2.690
101 .160
0.
0.
101 .850
26.601
0.276
26.325
74.835
2.690
1 .196
1 .494
0.438
AVERAGE
1 .986
1
103.850
0.621
103.229
0.414
0.414
103.229
27.235
0.
27.235
75.994
0.621
0.286
0.335

COHORT1
2.381
103
0
103
0
0
103
27
0
27
76
0
0
0
.850
.579
.271
.414
.607
.077
.166
.
.166
.105
.579
.355
.224
COHORT2
2.165
103
0
103
0
0
103
27
0
27
76
0
0
0
.850
.538
.312
.414
.579
.146
.197

.197
.115
.538
.324
.214
COHORTS
1 .968
103
0
103
0
0
103
27
0
27
76
0
0
0
.850
.497
.353
.414
.579
.188
.216
.
.216
.137
.497
.305
.192
COHORT4
1 .789
103.850

  0.455
103.395
  0.414
  0.579
103.229
 27.235
  0.
 27.235
 76.159
  0.455
  0.286
  0.170
                                                                                                                          COHORTS
                                                                                                                            1 .627
                                                                                                                                        TOTAL
                                                                                                                                        COSTS
                                                                                                                                        5.380
                                                                                                                                        2.751
                                                                                                                                        2.629

-------
         TABLE E-3.  (CONTINUED)
         GUIDANCE LEVEL
                            7.
                                        141.25 VOLTS PER METER
                                                                              HIGH COST
                                                                             TIME PERIOD
m
VJI
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     C+J AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.

GUIDELINE
IMPOSED
ON FIRM
0
103
3
100
0
0
101
26
0
26
74
3
1
1
0
.850
.420
.430

.
.350
.371
.368
.003
.427
.420
.518
.902
.569
AVERAGE
2.573
1
103.850
0.828
103.022
0.552
0.552
103.022
27.140
0.
27.140
75.882
0.828
0.381
0.447

COHORT1
3.085

103
0
103
0
0
102
27
0
27
76
0
0
0

2
.850
.773
.077
.552
.809
.820
.047
.
.047
.030
.773
.474
.299

COHORT2
2.805

103
0
103
0
0
102
27
0
27
76
0
0
0

3
.850
.717
.133
.552
.773
.912
.089

.089
.043
.717
.432
.286

COHORTS
2. 550
4
103.850
0.662
103.188
0.552
0.773
102.967
27.115
0.
27.115
76.073
0.662
0.406
0.256

COHORT4
2.318

103
0
103
0
0
103
27
0
27
76
0
0
0

5
.850
.607
.243
.552
.773
.022
.140

.140
.103
.607
.381
.226

TOTAL
COSTS










7.007
3.591
3.416

COHORTS
2.107

-------
        TABLE E-3.   (CONTINUED)
        GUIDANCE  LEVEL
                            8.
m
V*
VjJ
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (t) AMORTIZATION
     t-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
                                        173.18  VOLTS  PER METER
                                           PRE-
                                           GUIDELINE
103.850

  0.
103.850
  0.
  0.
103.850
 27.521
  0.
 27 . 521
 76.329
                                                                      LOW COST
                                                                    TIME PERIOD
         NET  COST OF COMPLIANCE
           GROSS COMPLIANCE MEASURE COST
           TAX SAVINGS
           NET COMPLIANCE MEASURE COST
         AVERAGE ANNUAL NET COST
         PRESENT VALUE OF THE
          NET COST OF COMPLIANCE
                                     0.
                                     0.
                                     0.
GUIDELINE
IMPOSED
ON FIRM
0
103.850
1 .916
101 .934
0.
0.
102.350
26.831
0.167
26.664
75.269
1 .916
0.857
1 .060
0.291
AVERAGE
1 .331
1
103.850
0.375
103.475
0.250
0.250
103.475
27.349
0.
27 . 349
76.127
0.375
0.172
0.202

COHORT1
1 .596
2
103.850
0.350
103.500
0.250
0.366
103.384
27.306
0.
27.306
76.194
0.350
0.215
0.135

COHORT2
1 .451
3
103.850
0.325
103.525
0.250
0.350
103.425
27.326
0.
27 . 326
76.200
0.325
0.195
0.129

COHORTS
1 .319
103.850
  0.300
103.550
  0.250
  0.350
103.450
 27.337
  0.
 27.337
 76.213
  0.300
  0.184
  0.116
                                                                                                    COHORT4
                                                                                                      1 .199
103.850
  0.275
103.575
  0.250
  0.350
103.475
 27.349
  0.
 27.349
 76.227
  0.275
  0.172
  0.102
                                                                            COHORTS
                                                                               1 .090
                                                                                                                                      TOTAL
                                                                                                                                      COSTS
                                                                                          3.541
                                                                                          1 .795
                                                                                          1 .745

-------
          TABLE E-S.   (CONTINUED)
          GUIDANCE LEVEL
                             8.
                                         173.18 VOLTS PER METER
                                            PRE-
                                            GUIDELINE
                                                  GUIDELINE
                                                  IMPOSED
                                                  ON FIRM
                                                      0
                                                                   MEDIUM COST
                                                                    TIME PERIOD
                                                                                                                                       TOTAL
                                                                                                                                       COSTS
rn
\*
-c-
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                             103.850
                                                             103.850
                                                                         103.850
                                                                                     103.850
                                                                                                 103.850
                                                                                                             103.850
                                                                                                                         103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.


2.625
101 .225
0.
0.
101 .850
26.601
0.250
26.351
74.874
2.625
1 .170
1 .455
0.414
AVERAGE
1 .884
0.562
103.288
0.375
0.375
103.288
27.262
0.
27.262
76.025
0.562
0.259
0.304

COHORT1
2.259
0.525
103.325
0.375
0.550
103.150
27.199
0.
27.199
76.126
0.525
0.322
0.203

COHORT2
2.053
0.487
103.363
0.375
0.525
103.213
27.228
0.
27.228
76.135
0.487
0.293
0.194

COHORT3
1 .867
0.450
103.400
0.375
0.525
103.250
27.245
0.
27.245
76.155
0.450
0.276
0.174

COHORT4
1 .697
0.412
103.438
0.375
0.525
103.288
27.262
0.
27.262
76.175
0.412
0.259
0.154

COHORTS
1 .543









5.061
2.578
2.483



-------
          TABLE E-3.  (CONTINUED)
          GUIDANCE LEVEL
                             8.
                                         173.18 VOLTS PER METER
                                            PRE-
                                            GUIDELINE
                                                  GUIDELINE
                                                  IMPOSED
                                                  ON FIRM
                                                      0
                                                                               HIGH COST
                                                                              TIME PERIOD
                                                                                                                                        TOTAL
                                                                                                                                        COSTS
rn
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     C+> AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.


103.850
3.333
100.517
0.
0.
101 .350
26.371
0.333
26.038
74.479
3.333
1 .483
1 .850
0.537
AVERAGE
2.436
103.850
0.750
103.100
0.500
0.500
103.100
27.176
0.
27.176
75.924
0.750
0.345
0.405

COHORT1
2.921
103.850
0.700
103.150
0.500
0.733
102.917
27.092
0.
27.092
76.058
0.700
0.429
0.271

COHORT2
2.656
103.850
0.650
103.200
0.500
0.700
103.000
27.130
0.
27.130
76.070
0.650
0.391
0.259

COHORTS
2.414
103.850
0.600
103.250
0.500
0.700
103.050
27.153
0.
27.153
76.097
0.600
0.368
0.232

COHORT4
2.195
103.850
0.550
103.300
0.500
0.700
103.100
27.176
0.
27.176
76.124
0.550
0.345
0.205

COHORTS
1 .995










6. 581
3.361
3.221



-------
         TABLE E-S.  (CONTINUED)
         GUIDANCE LEVEL
                            9.
                                        200.00 VOLTS PER METER
                                                                      LOH  COST
                                                                    TIME PERIOD
rn
V*
O\
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE
103.850
0.
103. 850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.

GUIDELINE
IMPOSED
ON FIRM
0
103
1
101
0
0
102
26
0
26
75
1
0
1
0
.850
.910
.940
.
.
.350
.831
.164
.667
.273
.910
.854
.056
.288
AVERAGE
1 .320

103
0
103
0
0
103
27
0
27
76
0
0
0

1
.850
.369
.481
.246
.246
.481
.351
.
.351
.130
.369
.170
.199

COHORT1
1 .583
2
103.850
0.344
103.506
0.246
0.361
103.391
27.310
0.
27.310
76.196
0.344
0.211
0.133

COHORT2
1 .439
3
103.850
0.320
103.530
0.246
0.344
103.432
27.329
0.
27.329
76.202
0.320
0.192
0.127

COHORTS
1 .308
4
103
0
103
0
0
103
27
0
27
76
0
0
0

.850
.295
.555
.246
.344
.457
.340
.
.340
.215
.295
.181
.114

COHORT4
1 .189
103
0
103
0
0
103
27
0
27
76
0
0
0

5
.850
.270
.580
.246
.344
.481
.351
.
.351
.228
.270
.170
.101

TOTAL
COSTS










3.508
1 .777
1 .730

COHORTS
1 .081

-------
         TABLE E-3.  (CONTINUED)
         GUIDANCE LEVEL
                            9.
m
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLON COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+> AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
i.OO VOLTS PER METER
PRE-
GUIDELINE
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27 .521
76.329
0.
0.
0.

GUIDELINE
IMPOSED
ON FIRM
0
103
2
101
0
0
101
26
0
26
74
2
1
1
0
.850
.615
.235
.
.
.850
.601
.246
.355
.880
.615
.166
.449
.410
AVERAGE
1 .868
MEDIUM COST
TIME PERIOD
1
103.850
0.553
103.297
0.369
0.369
103.297
27.267
0.
27.267
76.030
0.553
0.254
0.299

COHORT1
2.239
2
103.850
0.516
103.334
0.369
0.541
103.162
27.204
0.
27.204
76.129
0.516
0.317
0.200

COHORT2
2.036

103
0
103
0
0
103
27
0
27
76
0
0
0

3
.850
.479
.371
.369
.516
.223
.233

.233
.138
.479
.288
.191

COHORTS
1 .851

103
0
103
0
0
103
27
0
27
76
0
0
0

4
.850
.442
.408
.369
.516
.260
.250
.
.250
.158
.442
.271
.171

COHORT4
1 .683

103
0
103
0
0
103
27
0
27
76
0
0
0

5
.850
.406
.444
.369
.516
.297
.267
.
.267
.178
.406
.254
.151

TOTAL
COSTS










5.011
2.551
2.460

COHORTS
1 .530

-------
       TABLE E-3.  (CONTINUED)
       GUIDANCE LEVEL
                          9.
                                       200.00 VOLTS PER METER
                                                                     HIGH COST
                                                                    TIME PERIOD
rn
V^i
00
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.


GUIDELINE
IMPOSED
ON FIRM
0
103.850
3.319
100.531
0.
0.
101 .350
26.371
0.328
26.043
74.487
3.319
1 .478
1 .842
0.532
AVERAGE
2.415
1
103.850
0.737
103.113
0.492
0.492
103.113
27.182
0.
27.182
75.931
0.737
0.339
0.398

COHORT1
2.896
2
103.850
0.688
103.162
0.492
0.721
102.932
27.099
0.
27.099
76.063
0.688
0.422
0.266

COHORT2
2.633
3
103.850
0.639
103.211
0.492
0.688
103.014
27.137
0.
27.137
76.074
0.639
0.384
0.255

COHORTS
2.393
4
103.850
0.590
103.260
0.492
0.688
103.063
27.159
0.
27.159
76.101
0.590
0.362
0.228

COHORT4
2.176
5
103.850
0.541
103.309
0.492
0.688
103.113
27.182
0.
27.182
76.127
0.541
0.339
0.202

COHORTS
1 .978
TOTAL
COSTS










6.515
3.325
3.190



-------
        TABLE E-3.  (CONTINUED)
        GUIDANCE LEVEL
                          10.
m
                                       223.87 VOLTS PER METER
                                          PRE-
                                          GUIDELINE
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                           103.850
                                                                              LOW COST
                                                                            TIME PERIOD
                                                                                   103.850
                                                                                               103.850
                                                                                                           103.850
                                                                                                                       103.850
                                                                                                                                     TOTAL
                                                                                                                                     COSTS
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.

1
101
0
0
102
26
0
26
75
1
0
1
0
.919
.931


.350
.831
.168
.663
.267
.919
.858
.062
.292
AVERAGE
1 .335
0
103
0
0
103
27
0
27
76
0
0
0

.377
.473
.252
.252
.473
.347
.
.347
.125
.377
.174
.204

COHORT1
1 .601
0.352
103.498
0.252
0.369
103.381
27.305
0.
27.305
76.193
0.352
0.216
0.136

COHORT2
1 .455
0.327
103.523
0.252
0.352
103.422
27.324
0.
27.324
76.199
0.327
0.197
0.130

COHORTS
1 .323
0
103
0
0
103
27
0
27
76
0
0
0

.302
.548
.252
.352
.448
.336

.336
.212
.302
.185
.117

COHORT4
1 .203
0
103
0
0
103
27
0
27
76
0
0
0

.277
.573
.252
.352
.473
.347

.347
.226
.277
.174
.103










3.554
1 .803
1 .751

COHORTS
1 .093

-------
     TABLE E-S.  (CONTINUED)
     GUIDANCE  LEVEL
                       10.
.87 VOLTS
PRE-
GUIDELINE
PER METER
GUIDELINE
IMPOSED
ON FIRM
0
MEDIUM COST
TIME PERIOD
1 2
                                                                                                                                  TOTAL
                                                                                                                                  COSTS
m
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
103. 850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.


103.850
2.629
101 .221
0.
0.
101 .850
26.601
0.252
26.349
74.872
2.629
1 .172
1 .457
0.415
AVERAGE
1 .890
103.850
0.566
103.284
0.377
0.377
103.284
27.261
0.
27.261
76.023
0.566
0.260
0.306

COHORT1
2.266
103.850
0.528
103.322
0.377
0.553
103.146
27.197
0.
27.197
76.125
0.528
0.324
0.204

COHORT2
2.060
103.850
0.490
103.360
0.377
0.528
103.209
27.226
0.
27.226
76.134
0.490
0.295
0.195

COHORTS
1 .873
103.850
0.453
103.397
0.377
0.528
103.246
27.243
0.
27.243
76.154
0.453
0.278
0.175

COHORT4
1 .703
103.850
0.41 5
103.435
0.377
0.528
103.284
27.261
0.
27.261
76.174
0.41 5
0.260
0.155

COHORTS
1 .548










5.081
2.589
2.492



-------
          TABLE E-3.   (CONTINUED)
          GUIDANCE LEVEL
                            10.
                                         223.87  VOLTS  PER METER
                                                                             MEDIUM  COST
                                                                              TIME PERIOD
ON
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     C+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE

103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.



GUIDELINE
IMPOSED
ON FIRM
0

103.850
2.629
101 .221
0.
0.
101 .850
26.601
0.252
26.349
74.872
2.629
1 .172
1 .457
0.415
AVERAGE
1 .890
1

103.850
0.566
103.284
0.377
0.377
103.284
27.261
0.
27.261
76.023
0.566
0.260
0.306

COHORT1
2.266
2

103.850
0.528
103.322
0.377
0.553
103.146
27.197
0.
27 . 1 97
76.125
0.528
0.324
0.204

COHORT2
2.060
3

103.850
0.490
103.360
0.377
0.528
103.209
27.226
0.
27.226
76.134
0.490
0.295
0.195

COHORTS
1 .873
4

103.850
0.453
103.397
0.377
0.528
103.246
27.243
0.
27.243
76.154
0.453
0.278
0.175

COHORT4
1 .703
5

103.850
0.415
103.435
0.377
0.528
103.284
27.261
0.
27.261
76.174
0.415
0.260
0.1 55

COHORTS
1 .548
TOTAL
COSTS










5.081
2.589
2.492




-------
         TABLE E-3.  (CONTINUED)
         GUIDANCE LEVEL
                           10.
                                        223.87 VOLTS PER METER
                                           PRE-
                                           GUIDELINE
                                                  GUIDELINE
                                                  IMPOSED
                                                  ON FIRM
                                                      0
                                                                     HIGH COST
                                                                    TIME PERIOD
                                                                                                                                      TOTAL
                                                                                                                                      COSTS
rn

-------
         TABLE E-3.  (CONTINUED)
         GUIDANCE LEVEL
                           11 .
                                        244.91  VOLTS  PER METER
                                           PRE-
                                           GUIDELINE
                                                  GUIDELINE
                                                  IMPOSED
                                                  ON FIRM
                                                      0
                                                                               LOH COST
                                                                             TIME PERIOD
                                                                                                                                      TOTAL
                                                                                                                                      COSTS
m
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOH COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                            103.850
                                                            103.850
                                                                        103.850
                                                                                    103.850
                                                                                                103.850
                                                                                                            103.850
                                                                                                                        103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.529
0.
0.
0.

1
101
0
0
102
26
0
26
75
1
0
1
0
.912
.938
.
.
.350
.831
.165
.666
.272
.912
.855
.057
.289
AVERAGE
1 .324
0.371
103.479
0.247
0.247
103.479
27.350
0.
27.350
76.129
0.371
0.171
0.200

COHORT1
1 .587
0.346
103.504
0.247
0.362
103.389
27.309
0.
27.309
76.195
0.346
0.212
0.134

COHORT2
1.443
0
103
0
0
103
27
0
27
76
0
0
0

.321
.529
.247
.346
.430
.328
.
.328
.201
.321
.193
.128

COHORTS
1 .312
0
103
0
0
103
27
0
27
76
0
0
0

.297
.553
.247
.346
.455
.339

.339
.214
.297
.182
.115

COHORT4
1 .192
0
103
0
0
103
27
0
27
76
0
0
0

.272
.578
.247
.346
.479
.350

.350
.228
.272
.171
.101










3.518
1 .783
1 .735

COHORTS
1 .084

-------
TABLE E-3.  (CONTINUED)
GUIDANCE LEVEL
                  11 .
1.91 VOLTS
PRE-
GUIDELINE
PER METER
GUIDELINE
IMPOSED
ON FIRM
0
MEDIUM COST
TIME PERIOD
1 2
                                                                                                                            TOTAL
                                                                                                                            COSTS
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     C+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.

103
2
101
0
0
101
26
0
26
74
2
1
1
0
.850
.618
.232

.
.850
.601
.247
.354
.878
.618
.167
.451
.411
AVERAGE

1
.873
103
0
103
0
0
103
27
0
27
76
0
0
0

.850
.556
.294
.371
.371
.294
.265

.265
.029
.556
.256
.300

COHORT1
2
.246
103.850
0.519
103.331
0.371
0.544
103.158
27.203
0.
27.203
76.128
0.519
0.318
0.201

COHORT2
2.041
103
0
103
0
0
103
27
0
27
76
0
0
0

.850
.482
.368
.371
.519
.220
.231
.
.231
.137
.482
.290
.192

COHORTS
1
.856
103.850
0.445
103.405
0.371
0.519
103.257
27.248
0.
27.248
76.157
0.445
0.273
0.172

COHORT4
1 .687
103
0
103
0
0
103
27
0
27
76
0
0
0

.850
.408
.442
.371
.519
.294
.265
.
.265
.177
.408
.256
.152











5.027
2.560
2.468

COHORTS

.534


-------
        TABLE E-3.  (CONTINUED)
        GUIDANCE LEVEL
                          11 .
                                       244.91 VOLTS PER METER
                                          PRE-
                                          GUIDELINE
                                                  GUIDELINE
                                                  IMPOSED
                                                  ON FIRM
                                                      0
                                                                             HIGH COST
                                                                            TIME PERIOD
                                                                                                                                     TOTAL
                                                                                                                                     COSTS
m
ON
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                           103.850
                                                           103.850
                                                                       103.850
                                                                                   103.850
                                                                                               103.850
                                                                                                           103.850
                                                                                                                       103.850
0.
103.850
0.
0.
103.850
27.521
0.
27 . 521
76.329
0.
0.
0.


3.324
100.526
0.
0.
101 .350
26.371
0.330
26.041
74.485
3.324
1 .480
1 .844
0.533
AVERAGE
2.422
0.741
103.109
0.494
0.494
103.109
27.180
0.
27.180
75.929
0.741
0.341
0.400

COHORT1
2.904
0.692
103.158
0.494
0.725
102.927
27.097
0.
27 . 097
76.061
0.692
0.424
0.268

COHORT2
2.640
0.643
103.207
0.494
0.692
103.010
27.134
0.
27 .134
76.073
0.643
0.387
0.256

COHORTS
2.400
0.593
103.257
0.494
0.692
103.059
27.157
0.
27 . 1 57
76.100
0.593
0.364
0.229

COHORT4
2.182
0.544
103.306
0.494
0.692
103.109
27.180
0.
27.180
76.126
0.544
0.341
0.203

COHORTS
1 .984









6.536
3.336
3.200



-------
          TABLE  E-S.   (CONTINUED)
          GUIDANCE LEVEL
                            12.
                                         264.55  VOLTS PER METER
m
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                            PRE-
                                            GUIDELINE
                                                                               LOW COST
                                                                             TIME PERIOD
                                                  GUIDELINE
                                                  IMPOSED
                                                  ON  FIRM
                                                      0
                                                                                                                                      TOTAL
                                                                                                                                      COSTS
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.


103.850
1 .912
101 .938
0.
0.
102.350
26.831
0.165
26.666
75.272
1 .912
0.855
1 .057
0.289
AVERAGE
1 .325
103.850
0.371
103.479
0.247
0.247
103.479
27.351
0.
27.351
76.129
0.371
0.170
0.200

COHORT1
1 .587
103.850
0.346
103.504
0.247
0.362
103.389
27.309
0.
27.309
76.195
0.346
0.212
0.134

COHORT2
1 .443
103.850
0.321
103.529
0.247
0.346
103.430
27.328
0.
27.328
76.201
0.321
0.193
0.128

COHORTS
1 .311
103.850
0.296
103.554
0.247
0.346
103.455
27.339
0.
27.339
76.214
0.296
0.182
0.115

COHORT4
1 .192
103.850
0.272
103.578
0.247
0.346
103.479
27.351
0.
27.351
76.228
0.272
0.170
0.101

COHORTS
1 .084










3.518
1 .783
1 .735



-------
         TABLE E-3.   (CONTINUED)
         GUIDANCE LEVEL
                           12.
                                        264.55  VOLTS PER METER
                                           PRE-
                                           GUIDELINE
                                                  GUIDELINE
                                                  IMPOSED
                                                  ON FIRM
                                                      0
                                                                           MEDIUM COST
                                                                            TIME PERIOD
                                                                                                                                     TOTAL
                                                                                                                                     COSTS
rn
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                            103.850
                                              0.
                                            103.850
                                                           103.850
                                                             2.618
                                                            101.232
                                                                       103.850
                                                                          0.556
                                                                        103.294
                                                                                   103.850
                                                                                     0.519
                                                                                    103.331
                                                                                               103.850
                                                                                                 0.482
                                                                                                103.368
                                                                                                            103.850
                                                                                                              0.445
                                                                                                            103.405
                                                                                                                        103.850
                                                                                                                          0.408
                                                                                                                        103.442
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.


0.
0.
101 .850
26.601
0.247
26.354
74.878
2.618
1 .167
1 .451
0.411
AVERAGE
1 .873
0.371
0.371
103.294
27.265
0.
27.265
76.029
0.556
0.256
0.300

COHORT1
2.245
0.371
0.544
103.158
27.203
0.
27.203
76.128
0.519
0.318
0.201

COHORT2
2.041
0.371
0.519
103.220
27.231
0.
27.231
76.137
0.482
0.290
0.192

COHORTS
1 .856
0.371
0.519
103.257
27.248
0.
27.248
76.157
0.445
0.273
0.172

COHORT4
1 .687
0.371
0.519
103.294
27.265
0.
27.265
76.177
0.408
0.256
0.1 52

COHORTS
1 .534







5.026
2.559
2.467



-------
        TABLE  E-3.   (CONTINUED)
        GUIDANCE  LEVEL
                           12.
                                        264.55 VOLTS PER METER
m
O\
OO
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                           PRE-
                                           GUIDELINE
                                                                             HIGH COST
                                                                            TIME PERIOD
                                                  GUIDELINE
                                                  IMPOSED
                                                  ON FIRM
                                                      0
                                                                                                                                     TOTAL
                                                                                                                                     COSTS
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.


103.850
3.324
100.526
0.
0.
101 .350
26.371
0.329
26.042
74.485
3.324
1 .479
1 .844
0.533
AVERAGE
2.422
103.850
0.741
103.109
0.494
0.494
103.109
27.180
0.
27.180
75.929
0.741
0.341
0.400

COHORT1
2.904
103.850
0.692
103.158
0.494
0.725
102.928
27.097
0.
27.097
76.062
0.692
0.424
0.267

COHORT2
2.640
103.850
0.642
103.208
0.494
0.692
103.010
27.135
0.
27.135
76.073
0.642
0.386
0.256

COHORTS
2.400
103.850
0.593
103.257
0.494
0.692
103.059
27 . 1 57
0.
27.1 57
76.100
0.593
0.364
0.229

COHORT4
2.182
103.850
0.544
103.306
0.494
0.692
103.109
27.180
0.
27.180
76.126
0.544
0.341
0.203

COHORTS
1 .983










6.535
3.336
3.200



-------
      TABLE E-3.   (CONTINUED)
      GUIDANCE LEVEL
                        13.
                                     281.84 VOLTS  PER  METER
                                                                            LOW COST
                                                                          TIME PERIOD
a.
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOH COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.


GUIDELINE
IMPOSED
ON FIRM
0
103.850
1 .904
101 .946
0.
0.
102.350
26.831
0.161
26.670
75.277
1 .904
0.851
1 .052
0.286
AVERAGE
1 .311
1
103.850
0.363
103.487
0.242
0.242
103.487
27.354
0.
27.354
76.133
0.363
0.167
0.196

COHORT1
1 .571
2
103.850
0.339
103.511
0.242
0.355
103.398
27.313
0.
27.313
76.198
0.339
0.208
0.131

COHORT2
1 .429
3
103.850
0.315
103.535
0.242
0.339
103.438
27.332
0.
27.332
76.204
0.315
0.189
0.125

COHORTS
1 .299
4
103.850
0.291
103.559
0.242
0.339
103.463
27.343
0.
27.343
76.217
0.291
0.178
0.112

COHORT4
1 .181
5
103.850
0.266
103.584
0.242
0.339
103.487
27.354
0.
27.354
76.230
0.266
0.167
0.099

COHORTS
1 .073
TOTAL
COSTS










3.478
1 .761
1 .716



-------
       TABLE E-3.  (CONTINUED)
       GUIDANCE LEVEL
                         13.
.84 VOLTS
PRE-
GUIDELINE
PER METER
GUIDELINE
IMPOSED
ON FIRM
0
MEDIUM COST
TIME PERIOD
1 2
                                                                                                                                    TOTAL
                                                                                                                                    COSTS
m
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOH COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                          103.850
                                                                                                          103.850
                                                                                                                      103.850
0.
103.850
0.
0.
103.850
27 . 521
0.
27.521
76.329
0.
0.
0.

2
101
0
0
101
26
0
26
74
2
1
1
0
.605
.245

.
.850
.601
.242
.359
.886
.605
.162
.443
.407
AVERAGE
1 .853
0.545
103.305
0.363
0.363
103.305
27.270
0.
27.270
76.035
0.545
0.251
0.294

COHORT1
2.222
0
103
0
0
103
27
0
27
76
0
0
0

.509
.341
.363
.535
.172
.209
.
.209
.132
.509
.312
.197

COHORT2
2.020
0
103
0
0
103
27
0
27
76
0
0
0

.472
.378
.363
.509
.232
.237

.237
.141
.472
.284
.188

COHORTS
1 .837
0.436
103.414
0.363
0.509
103.269
27.254
0.
27.254
76.160
0.436
0.267
0.169

COHORT4
1 .670
0
103
0
0
103
27
0
27
76
0
a
0

.400
.450
.363
.509
.305
.270

.270
.180
.400
.251
.149










4.967
2.527
2.440

COHORTS
1 .518

-------
      TABLE E-3.   (CONTINUED)
      GUIDANCE LEVEL
                        13.
                                     281.84 VOLTS PER METER
                                        PRE-
                                        GIUDELINE
                                                  GUIDELINE
                                                  IMPOSED
                                                  ON FIRM
                                                      0
                                                                           HIGH COST
                                                                          TIME PERIOD
                                                                                                                                   TOTAL
                                                                                                                                   COSTS
rn
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     C+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.

103
3
100
0
0
101
26
0
26
74
3
1
1
0
.850
.307
.543

.
.350
.371
.323
.048
.495
.307
.473
.834
.527
AVERAGE
2.396
103.850
0.726
103.124
0.484
0.484
103.124
27.187
0.
27.187
75.937
0.726
0.334
0.392

COHORT1
2.873
103.850
0.678
103.172
0.484
0.710
102.946
27.105
0.
27.105
76.067
0.678
0.416
0.262

COHORT2
2.612
103
0
103
0
0
103
27
0
27
76
0
0
0

.850
.630
.220
.484
.678
.027
.142
.
.142
.078
.630
.379
.251

COHORTS
2.374
103
0
103
0
0
103
27
0
27
76
0
0
0

.850
.581
.269
.484
.678
.075
.165

.165
.104
.581
.356
.225

COHORT4
2.1 58
103
0
103
0
0
103
27
0
27
76
0
0
0

.850
.533
.317
.484
.678
.124
.187

.187
.130
.533
.334
.199











6.455
S.292
3.163

COHORTS
1 .962

-------
      TABLE E-3.  (CONTINUED)
      GUIDANCE LEVEL
                        14.
                                     300.00 VOLTS PER METER
                                        PRE-
                                        GUIDELINE
                                                                            LOW COST
                                                                          TIME  PERIOD
                                                                                                                                   TOTAL
                                                                                                                                   COSTS
m
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+} AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.


103.850
1 .903
101 .947
0.
0.
102.350
26.831
0.161
26.670
75.277
1 .903
0.851
1 .052
0.286
AVERAGE
1 .310
103.850
0.363
103.487
0.242
0.242
103.487
27.354
0.
27.354
76.133
0.363
0.167
0.196

COHORT1
1 .571
103.850
0.339
103.511
0.242
0.355
103.398
27.313
0.
27.313
76.198
0.339
0.208
0.131

COHORT2
1 .428
103.850
0.315
103.535
0.242
0.339
103.439
27.332
0.
27.332
76.204
0.3J5
0.189
0.125

COHORTS
1 .298
103.850
0.290
103.560
0.242
0.339
103.463
27.343
0.
27.343
76.217
0.290
0.178
0.112

COHORT4
1 .180
103.850
0.266
103.584
0.242
0.339
103.487
27.354
0.
27.354
76.230
0.266
0.167
0.099

COHORTS
1 .073










3.476
1 .760
1 .716



-------
           TABLE E-3.  (CONTINUED)
           GUIDANCE LEVEL
                             14.
I. 00 VOLTS
PRE-
GUIDELINE
PER METER
GUIDELINE
IMPOSED
ON FIRM
0
MEDIUM COST
TIME PERIOD
1 2
                                                                                                                                        TOTAL
                                                                                                                                        COSTS
m
I
VI
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
103.850
0.
105. 850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.

103
2
101
0
0
101
26
0
26
74
2
1
1
0
.850
.605
.245
.
.
.850
.601
.242
.359
.886
.605
.162
.443
.406
AVERAGE
1 .853
105
0
103
0
0
103
27
0
27
76
0
0
0

.850
.544
.306
.363
.363
.306
.271
.
.271
.035
.544
.250
.294

COHORT1
2.221
103.850
0.508
103.342
0.363
0.532
103.172
27.209
0.
27.209
76.133
0.508
0.312
0.196

COHORT2
2.019
103.850
0.472
103.378
0.363
0.508
103.233
27.237
0.
27.237
76.141
0.472
0.284
0.188

COHORTS
1 .836
103
0
103
0
0
103
27
0
27
76
0
0
0

.850
.436
.414
.363
.508
.269
.254

.254
.161
.436
.267
.168

COHORT4
1 .669
103
0
103
0
0
103
27
0
27
76
0
0
0

.850
.399
.451
.363
.508
.306
.271

.271
.180
.399
.250
.149











4.964
2.526
2.439

COHORTS
1 .517

-------
        TABLE E-3.  (CONTINUED)
        GUIDANCE LEVEL
                          14.
                                        300.00 VOLTS PER METER
rn
VJ
-C-
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                          TRE-
                                          GUIDELINE
                                                                             HIGH COST
                                                                            TIME PERIOD
                                                  GUIDELINE
                                                  IMPOSED
                                                  ON FIRM
                                                      0
                                                                                                                                      TOTAL
                                                                                                                                      COSTS
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.

103.
3.
100.
0.
0.
101 .
26.
0.
26.
74.
3.
1 .
1 .
0.
850
307
543


350
371
323
048
495
307
473
834
527
AVERAGE
2.395
103
0
103
0
0
103
27
0
27
75
0
0
0

.850
.726
.124
.484
.484
.124
.187
.
.187
.937
.726
.334
.392

COHORT1
2.872
103.850
0.678
103.172
0.484
0.710
102.947
27.105
0.
27.105
76.067
0.678
0.416
0.262

COHORT2
2.611
103.850
0.629
103.221
0.484
0.678
103.027
27.143
0.
27.143
76.078
0.629
0.378
0.251

COHORTS
2.373
103
0
103
0
0
103
27
0
27
76
0
0
0

.850
.581
.269
.484
.678
.076
.165
.
.165
.104
.581
.356
.225

COHORT4
2.158
103
0
103
0
0
103
27
0
27
76
0
0
0

.850
.532
.318
.484
.678
.124
.187

.187
.131
.532
.334
.198











6.452
3.291
3.162

COHORTS
1 .961

-------
         TABLE E-3.   (CONTINUED)
         GUIDANCE LEVEL
                           15.
                                        316.23 VOLTS PER METER
                                           PRE-
                                           GUIDELINE
                                                                               LOW COST
                                                                             TIME PERIOD
                                                                                                                                      TOTAL
                                                                                                                                      COSTS
rn
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     C + ) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.

103
1
101
0
0
102
26
0
26
75
1
0
1
0
.850
.903
.947
,
.
.350
.831
.161
.670
.277
.903
.851
.052
.286
AVERAGE
1 .310
103.850
0.363
103.487
0.242
0.242
103.487
27.354
0.
27.354
76.133
0.363
0.167
0.196

COHORT1
1 .570
103.850
0.339
103.511
0.242
0.355
103.399
27.313
0.
27.313
76.198
0.339
0.208
0.131

COHORT2
1 .428
103
0
103
0
0
103
27
0
27
76
0
0
0

.850
.314
.536
.242
.339
.439
.332

.332
.204
.314
.189
.125

COHORTS
1 .298
103
0
103
0
0
103
27
0
27
76
0
0
0

.850
.290
.560
.242
.339
.463
.343
.
.343
.217
.290
.178
.112

COHORT4
1 .180
103
0
103
0
0
103
27
0
27
76
0
0
0

.850
.266
.584
.242
.339
.487
.354

.354
.230
.266
.167
.099











3.475
1 .760
1 .71 5

COHORTS
1 .073

-------
          TABLE E-3.   (CONTINUED)
          GUIDANCE LEVEL
                            15.
                                         316.23 VOLTS  PER METER
                                                                            MEDIUM COST
                                                                             TIME PERIOD
rn
•vj
ON
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE
105.850
0.
103.850
0.
0.
103.850
27.521
0.
27 . 521
76.329
0.
0.
0.

GUIDELINE
IMPOSED
ON FIRM
0
103.
2.
101 .
0.
0.
101 .
26.
0.
26.
74.
2.
1 .
1 .
0.
850
605
245


850
601
242
359
886
605
162
443
406
AVERAGE
1 .852
1
103.850
0.544
103.306
0.363
0.363
103.306
27.271
0.
27.271
76.035
O.S44
0.250
0.294

COHORT1
2.221
2
103.850
0.508
103.342
0.363
0.532
103.173
27.210
0.
27.210
76.133
0.508
0.311
0.196

COHORT2
2.019
3
103
0
103
0
0
103
27
0
27
76
0
0
0

.850
.472
.378
.363
.508
.233
.237
.
.237
.141
.472
.284
.188

COHORTS
1 .835
4
103
0
103
0
0
103
27
0
27
76
0
0
0

.850
.435
.415
.363
.508
.270
.254

.254
.161
.435
.267
.168

COHORT4
1 .668
103
0
103
0
0
103
27
0
27
76
0
0
0

5
.850
.399
.451
.363
.508
.306
.271
.
.271
.180
.399
.250
.149

TOTAL
COSTS










4.963
2.525
2.438

COHORTS
1 .517

-------
         TABLE E-3.   (CONTINUED)
         GUIDANCE LEVEL
                           15.
                                        316.Z3  VOLTS PER METER
                                           PRE-
                                           GUIDELINE
                                                  GUIDELINE
                                                  IMPOSED
                                                  ON  FIRM
                                                      0
                                                                             HIGH COST

                                                                            TIME PERIOD
                                                                                                                                     TOTAL
                                                                                                                                     COSTS
rn
 I
NET OPERATING INCOME
   BEFORE TAXES

COMPLIANCE MEASURE
   GROSS CASH FLOW COST

OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES

TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION

     (-) DEPRECIATION

TAXABLE INCOME

GROSS TAX

INVESTMENT TAX CREDIT

NET TAXES

NET INCOME

NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST

   TAX SAVINGS

   NET COMPLIANCE MEASURE COST

AVERAGE ANNUAL NET COST

PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.



103.850
3.306
100.544
0.
0.
101 .350
26.371
0.322
26.049
74.495
3.306
1 .472
1 .834
0.527
AVERAGE
2.394
103.850
0.726
103.124
0.484
0.484
103.124
27.187
0.
27.187
75.937
0.726
0.334
0.392

COHORT1
2.871
103.850
0.677
103.173
0.484
0.709
102.947
27 . 1 06
0.
27 . 1 06
76.067
0.677
0.415
0.262

COHORT2
2.610
103.850
0.629
103.221
0.484
0.677
103.028
27 .143
0.
27.143
76.078
0.629
0.378
0.251

COHORTS
2.373
103.850
0.580
103.270
0.484
0.677
103.076
27.165
0.
27.165
76.105
0.580
0.356
0.224

COHORT4
2.157
103.850
0.532
103.318
0.484
0.677
103.124
27.187
0.
27.187
76.131
0.532
0.334
0.198

COHORTS
1 .961










6.450
3.289
3.161




-------
          TABLE E-J.  (CONTINUED)
          GUIDANCE LEVEL
                             16.
                                          446.68 VOLTS PER METER
                                             PRE-
                                             GUIDELINE
                                                                                LOH COST
                                                                              TIME PERIOD
                                                                                                                                        TOTAL
                                                                                                                                        COSTS
m
I
•vl
00
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                              103.850
                                                                                     103.850
                                                                                                 103.850
0.
103.850
0.
0.
103.850
27 . 521
0.
27.521
76.329
0.
0.
0.

1
101
0
0
102
26
0
26
75
1
0
1
0
.898
.952

.
.350
.831
.159
.672
.280
.898
.849
.049
.284
AVERAGE
1 .302
0.358
103.492
0.239
0.239
103.492
27.356
0.
27.356
76.136
0.358
0.165
0.193

COHORT1
1 .561
0.334
103.516
0.239
0.350
103.404
27.316
0.
27.316
76.200
0.334
0.205
0.129

COHORT2
1 .419
0
103
0
0
103
27
0
27
76
0
0
0

.310
.540
.239
.334
.444
.334
.
.334
.205
.310
.187
.124

COHORTS
1 .290
0
103
0
0
103
27
0
27
76
0
0
0

.287
.563
.239
.334
.468
.345
.
.345
.218
.287
.176
.111

COHORT4
1 .173
0
103
0
0
103
27
0
27
76
0
0
0

.263
.587
.239
.334
.492
.356
.
.356
.231
.263
.165
.098










3.451
1 .746
1 .704

COHORTS
1 .066

-------
           TABLE E-3.   (CONTINUED)
           GUIDANCE LEVEL
                             16.
                                          446.68  VOLTS  PER  METER
                                             PRE-
                                             GUIDELINE
                                                  GUIDELINE
                                                  IMPOSED
                                                  ON  FIRM
                                                      0
                                                                              MEDIUM  COST
                                                                               TIME PERIOD
                                                                                                                                       TOTAL
                                                                                                                                       COSTS
m
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.



103.850
2.597
101 .253
0.
0.
101 .850
26.601
0.239
26.362
74.891
2.597
1 .159
1 .438
0.404
AVERAGE
1 .840
103.850
0.537
103.313
0.358
0.358
103.313
27.274
0.
27.274
76.039
0.537
0.247
0.290

COHORT1
2.207
103.850
0.502
103.348
0.358
0.525
103.181
27.213
0.
27.213
76.135
0.502
0.308
0.194

COHORT2
2.006
103.850
0.466
103.384
0.358
0.502
103.241
27.241
0.
27.241
76.143
0.466
0.280
0.186

COHORTS
1 .824
103.850
0.430
103.420
0.358
0.502
103.277
27.257
0.
27.257
76.163
0.430
0.264
0.166

COHORT4
1 .658
103.850
0.394
103.456
0.358
0.502
103.313
27.274
0.
27.274
76.182
0.394
0.247
0.147

COHORTS
1 .507










4.926
2. 505
2.421




-------
         TABLE  E-3.   (CONTINUED)
         GUIDANCE  LEVEL
                                         446.68  VOLTS PER METER
                                            PRE-
                                            GUIDELINE
                                                  GUIDELINE
                                                  IMPOSED
                                                  ON FIRM
                                                      0
                                                                              HIGH COST
                                                                             TIME PERIOD
                                                                                                                                      TOTAL
                                                                                                                                      COSTS
rn
oe
o
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     ( + > AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.


103.850
3.296
100.554
0.
0.
101 .350
26.371
0.318
26.053
74.501
3.296
1 .468
1 .828
0.523
AVERAGE
2.579
103.850
0.717
103.133
0.478
0.478
103.133
27.191
0.
27.191
75.942
0.717
0.330
0.387

COHORT1
2.852
103.850
0.669
103.181
0.478
0.701
102.958
27.111
0.
27.111
76.070
0.669
0.410
0.259

COHORT2
2.593
103.850
0.621
103.229
0.478
0.669
103.038
27.147
0.
27.147
76 .082
0.621
0.374
0.247

COHORTS
2.357
103.850
0.573
103.277
0.478
0.669
103.086
27.169
0.
27.169
76.107
0.573
0.352
0.222

COHORT4
2.143
103.850
0.525
103.325
0.478
0.669
103.133
27 .191
0.
27.191
76.133
0.525
0.330
0.196

COHORTS
1 .948










6.401
3.263
3.138



-------
        TABLE E-3.  (CONTINUED)
        GUIDANCE LEVEL
                          17.
                                       707.95 VOLTS PER METER
                                          PRE-
                                          GUIDELINE
GUIDELINE
IMPOSED
ON FIRM
    0
                                                                              LOW COST
                                                                            TIME PERIOD
                                                                                                                                     TOTAL
                                                                                                                                     COSTS
        NET OPERATING INCOME
           BEFORE TAXES
        COMPLIANCE MEASURE
           GROSS CASH FLOW COST
        OPERATING INCOME AFTER
            COMPLIANCE EXPENDITURES
        TAX PURPOSE ADJUSTMENT TO
             
-------
        TABLE E-3.   (CONTINUED)
        GUIDANCE LEVEL
                          17.
                                       707.95 VOLTS PER METER
                                          PRE-
                                          GUIDELINE
                                                  GUIDELINE
                                                  IMPOSED
                                                  ON  FIRM
                                                      0
                                                                          MEDIUM COST
                                                                           TIME PERIOD
                                                                                                                                    TOTAL
                                                                                                                                    COSTS
71
oo
N)
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     {-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27 . 521
76.329
0.
0.
0.


103.850
2.580
101 .270
0.
0.
101 .850
26.601
0.232
26.369
74.901
2.580
1 .152
1 .428
0.397
AVERAGE
1 .813
103.850
0.522
103.328
0.348
0.348
103.328
27.281
0.
27.281
76.047
0.522
0.240
0.282

COHORT1
2.174
103.850
0.487
103.363
0.348
0.510
103.201
27.222
0.
27.222
76.141
0.487
0.299
0.188

COHORT2
1 .976
103.850
0.452
103.398
0.348
0.487
103.259
27.249
0.
27.249
76.149
0.452
0.272
0.180

COHORTS
1 .797
103.850
0.418
103.432
0.348
0.487
103.293
27.265
0.
27 .265
76.168
0.418
0.256
0.161

COHORT4
1 .633
103.850
0.383
103.467
0.348
0.487
103.328
27.281
0.
27.281
76.186
0.383
0.240
0.143

COHORTS
1 .485










4.841
2.459
2.382



-------
         TABLE E-3.  (CONTINUED)
         GUIDANCE LEVEL
                           17.
                                        707.95 VOLTS  PER METER
m
00
V*>
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                                                             HIGH COST
                                                                            TIME PERIOD
PRE-
GUIDELINE

103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.


GUIDELINE
IMPOSED
ON FIRM
0

103.850
3.273
100.577
0.
0.
101 .350
26.371
0.309
26.062
74.515
3.273
1 .459
1 .814
0.514
AVERAGE
2.342
1

103.850
0.696
103.154
0.464
0.464
103.154
27.201
0.
27.201
75.953
0.696
0.320
0.376

COHORT1
2.809
2

103.850
0.649
103.201
0.464
0.680
102.984
27.123
0.
27.123
76.078
0.649
0.398
0.251

COHORT2
2.553
3

103.850
0.603
103.247
0.464
0.649
103.061
27.158
0.
27.158
76.089
0.603
0.363
0.240

COHORTS
2.321
4

103.850
0.557
103.293
0.464
0.649
103.108
27.180
0.
27.180
76.114
0.557
0.341
0.215

COHORT4
2.110
5

103.850
0.510
103.340
0.464
0.649
103.154
27.201
0.
27.201
76.139
0.510
0.320
0.190

COHORTS
1 .918
TOTAL
COSTS










6.288
3.202
3.087



-------
          TABLE E-3.  (CONTINUED)
          GUIDANCE LEVEL
                            18.
                                        1000.00 VOLTS PER METER
                                                                      IOH COST
                                                                    TIME PERIOD
71
00
•e-
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.


GUIDELINE
IMPOSED
ON FIRM
0
103.850
1 .887
101 .963
0.
0.
102.350
26.831
0.155
26.676
75.287
1 .887
0.845
1 .042
0.280
AVERAGE
1 .284
1
103.850
0.348
103.502
0.232
0.232
103.502
27.361
0.
27.361
76.141
0.348
0.160
0.188

COHORT1
1 .540
2
103.850
0.325
103.525
0.232
0.340
103.417
27.322
0.
27.322
76.203
0.325
0.199
0.126

COHORT?
1 .400
3
103.850
0.302
103.548
0.232
0.325
103.456
27.340
0.
27.340
76.209
0.302
0.181
0.120

COHORTS
1 .272
4
103.850
0.278
103.572
0.232
0.325
103.479
27.350
0.
27.350
76.221
0.278
0.171
0.108

COHORT4
1 .1 57
5
103.850
0.255
103.595
0.232
0.325
103.502
27.361
0.
27.361
76.234
0.255
0.160
0.095

COHORTS
1 .052
TOTAL
COSTS










3.395
1 .716
1 .678



-------
          TABLE E-3.  (CONTINUED)
          GUIDANCE LEVEL
                            18.
                                        1000.00 VOLTS PER METER
                                                                             MEDIUM COST
                                                                              TIME PERIOD
m
oo
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-> DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE
103.850
0.
103.850
0.
0.
103.850
27.521
0.
27.521
76.329
0.
0.
0.


GUIDELINE
IMPOSED
ON FIRM
0
103.850
2.580
101 .270
0.
0.
101 .850
26.601
0.232
26.369
74.901
2.580
1 .152
1 .428
0.397
AVERAGE
1 .813
1
103.850
0.522
103.328
0.348
0.348
103.328
27.281
0.
27.281
76.047
0.522
0.240
0.28Z

COHORT1
2.174
2
103.850
0.487
103.363
0.348
0.510
103.200
27.222
0.
27.222
76.141
0.487
0.299
0.188

COHORT2
1 .977
3
103.850
0.452
103.398
0.348
0.487
103.258
27.249
0.
27.249
76.149
0.452
0.272
0.180

COHORTS
1 .797
4
103.850
0.418
103.432
0.348
0.487
103.293
27.265
0.
27.265
76.168
0.418
0.256
0.161

COHORT4
1 .634
5
103.850
0.383
103.467
0.348
0.487
103.328
27.281
0.
27.281
76.186
0.383
0.240
0.143

COHORTS
1 .485
TOTAL
COSTS










4.842
2.459
2.383



-------
         TABLE E-3.  (CONTINUED)
         GUIDANCE LEVEL
                           18.
                                       1000.00 VOLTS PER METER
71
oe

-------
                                   O50H-I
                             'O    ai>a>
                              c    e  us
                              M    -Hi-ior-
                              a     J>am
                                   
                                    OC(/>
                                    CB9-1
                              3     3>0-l
                              m     z  J>
                              o
                              O            mm
                              H       ZCO
                                      O

-------
rn

oo
OO

-------
         APPENDIX F






COST ESTIMATES FOR TV STATIONS
               F-l

-------
                                    Guidance Level
                                                                                     18
                                             ij
                                       /i W/cm

 Figure  F-l.   The  annual  cash  flow  (current year dollar) cost  to  society-at-large  of
  guidelines limiting public exposure to   radiofrequency radiation from TV broadcast
sources is shown for 18 specified guidance levels at three  cost levels.  It is assumed
    that compliance costs are spread evenly among five annual cohorts of stations.

-------
                                                    Guidance Level
                      23
71
V*>
               o
              ca
CO
c:
o
                                                                                                    18
                  Figure  F-2.   The  present  (constant  dollar)  value  of  the cost to society-at-large

                of guidelines  limiting  public  exposure  to  radiofrequency radiation from TV broadcast

                       sources  is shown for 18 specified guidance levels  at three  cost  levels.

-------
                                                      Guidance Level
                        23  4  5  6
10
                 OT
                 !_
                 (O
71
-c-
                                                                                                       18
                   Figure F-3.  The average annual net after-tax  cash  flow  (current year  dollar)  cost
                  to the TV broadcast  industry of guidelines  limiting public exposure  to  radiofrequency
                        radiation  is shown for  18  specified guidance levels  at three cost levels.

-------
                                                      Guidance Level
                        83  4  5
                 tn
                 t-
                 CO
-n
15    18
                      Figure F-4.  The present (constant dollar) value of the net after-tax cost  to
                    the  TV  broadcast  industry  of  guidelines  limiting public  exposure to radiofrequency
                        radiation is shown for 18 specified guidance  levels at  three cost  levels.

-------
                                                     Guidance Level
                     10
71
ON
                o
               o
C/3
-o
e
to
V)
3
O
                                                                                                      18
                                                        /iW/cm2


                   Figure F-5.   The average annual  net after-tax cash flow (current year dollar) cost
                      of compliance  for  the average profitable TV  broadcast  station of  guidelines
                          limiting public exposure  to  radiofrequency radiation is shown for  18

                                     specified guidance  levels at  three  cost  levels.

-------
                                                      Guidance Level
                       23  4 5 6
                    100
                CO
                L*
                03
                -    lOr
•n
a
to
CO
3
O
 7       8
-|	T
                                            10
11
                                                            12
13
                                                                           14
15    18
                                                                                -HIGH
                                                                                    MED-
                                                                                     -LOW-
                      ( 	
               Figure  F-6.   The average (of 5 cohorts) present  (constant  dollar) value of the net  after-
                  tax cost of compliance  for  the  average  profitable TV broadcast  station  of  guidelines
                        limiting public exposure to frequency radiation  is shown for 18 specified
                                          guidance levels at three  cost  levels.

-------
                                                    Guidance Level
               OJ
              a.
00
                                                           10
11
12
13
14
                                                                                                15
                                                                                                     18
                                                                           -L0»-
                  Figure F-7.  The  percentage  reduction  in  the  net  profit of the average profitable
                      TV broadcast  station  associated with  the  maximum annual  cash flow cost of
                        compliance  with  guidelines  limiting  public  exposure to radiofrequency
                             radiation  is shown  for  18 guidance levels at 3 cost levels.

-------
                                  Guidance Level
    23
                                         10
                                                It
                                                        12
                                                               13
                                                                       14
                                                                              15
                                                            -LOI-
                                     \i W/cm

 Figure  F-8.  The percentage  reduction  in the net  profit of  the average profitable
  TV  radio  broadcast  station  associated with  the  average annual cash flow cost of
compliance with guidelines limiting public exposure to  radiofrequency  radiation  is
   shown  for 18 guidance  levels  at  3 cost  levels.   It  is assumed that stations
                      select  one  of  five  compliance measures.

-------
-OJ>HOO
mZH33
WCJ»ITTJ
Zf~  MM
H ODJ>
  osozz
OQOO
r-xw
C   3W
nrnomc
  OWt/X
  2-icm
     ;o -<
  o  m
  a    o
  w  oa
  H  aw
     WH
-J
vn


3
M
O
70
a

j>
w
          m
          70
          to
-03>HOO
;ozaQa
mZH33
WC3>-OT>
m3>r-r-r-
Zi~  MM
                          •OJ>HOO
                                       -OJ>HOO
                                                    TJJ>HOO
  O7D
<3>QOO
»i/>wmm
I— XW
C   3W
  i-Q3>70
  aww<
  s-icm
     70<
  O  m
  a   o
  M  oa
  —i  out
     WH
     H
   Zr~  MM
V/l  H OJ»  N
O    n;3ZZ  O
   aoo
2  ^t/)t/>fflrn  3

O  C   3W  O
»  rmiomc  TO
Q    r~Q&70  a
m>r-r-r-
Zf~  MM
H  O3»  -*
 n/ozz  o
aoo
                                                    (/1C&-DTJ
                                                       C
                                                       M
                                                       >
                                                       Z
                                                    -"  O
                                          QOO     m
                                                    3
                                       zr-  MM
                             C    3M  O
                             rrniomc  TO
                              t-OX>73  a
                              avivx  s
             H    O  m    H
             w    a   o  w
                  w  oa
             •o    H  aw  -o
             m       WH  rn
                       o
                                    o
     70-<  H
  o  m    H
  a   o  w
  w  na
  H  aw  -o
     WH  m
     H    70

          w
          o
                                                 O
00 NO 00-•


9sOJ^>

00 09 -'S
                          N  (fit*
             U1-UOOO
             c    3w o  m
             m-nomc TO  <
              i-aj>» a  m
              aww< s  r-
              2Hcm »
                  »•< H
              o  m   -H
              a   o w
              w  na
              H  aw t>
                  M-H m
                  H   70

                      w
                      o
                                                             O
                                                   o
                                                   a
                                                   w
             -1  IVJIV)
             OOANON
CWAOOO
                          NO-* sON


                          ^NN-*-"
                          wiinovoi»\
                          o. A oo ceo
             sO->
A tM O\ A. IS)
             N  NN
                                       OONOvO
                                       UlOMvOfS)
             OSA— '— 'O

             ON->-*0
             OOOCM-J
             OsObMlMO
             IM9SOOO
                                                    os oc ex es-^
                                                       3
                                                       m
                                                       a
                                                       M
                                                       C
                                                       3

                                                       O
                                                       a
                                                       w
                                                   X
                                                   M

                                                   O
                                                      o
                                                      a
                                                                      aaao;ocj>
                                ZTIHWZ I
                               aor-  nm-4
                               •nmM-<  w-
                                                        WOZJ>ar-
                                                            HH  COM
                                                            Mvv>2arrnm
                                                            a  MI-WMW
                                                             Z TOW 3
                                                             Z-»w  -D>
                                                             <=«  OC-H
                                                        ci-wa   aa  c/i
                                                                       a
                                                                       Z3>3>OMm
                                                                       •nc  HM i
                                                                             a>
                                                                          cz-nr-
                                                             zx  can
                                                             Z3>I»3O
                                                                       >  m H
                                                                       i-    o  TI
                                                                          xw
                                                                          ax

                                                                          ZTI

-------

                   _       -                  _                         Nf-VOtO
                   O        »-r-  r-
                   (^)      Os0N£C^S0      OCsJCSJOOV      OOOOONvO      ©W^^O      OCsJCslV/*
                   O      '•OCOWO^      v^'OO^r™^      sO^OCSJCJ      ^)CSJOOO^O
                   u


                   3
                   HI

                   UJ
                   E
                   D
                   O      SOOO^sOO      SOlf*T—00^"      sO^OsOtA


                   2      r-sOOOr-rv      r-NVOM      t-r-OOCM      r-ONOfs)      i-ONOr-
                                                    E             E
                                                    o             o
0
in
HI
a.

in
t-
i-
ino
CO
u
UJ
V-
(/)
D
U
O
(O
a
UJ
a.

w
H
t-
mo
DO
u
UJ
t-

D
0
(O
UJ
a.

to
i-
H-
t-in
oo
o
UJ
i-
(/>
o
o
O
a:
UJ
a.

in
i-
i-
(-W
mo
00
o
UJ
H-
m
D
O
a
Of
UJ
a.

(O
K
H-M
DO
0
UJ

(O
0
o
o
U
_                          _ .  _    «  UISH-S    «  UJ3I-S    «t  UJ3HS    «  LJSI-2
O                 -J  2  >W(/)O    3C  >(/0(OO    2  >CO(/)D    2  >                 >  a:  SUJOLL.UJ  as  3UJOU.UJ  of  ^ujou-uj  a:  r>Luou-UJ  n:  ziiuou-uj
                   UJ  O  mS.   3  O  (/)E   3  O  (/)E    3  O  WE    3  O  ME    =>
                   -I  Hi      (rtX-l  HI      WX-l  M      WX—l  M      WX—I  HI      WX—I

i-                 UJ      OOO      OOD«>      OOOO      OOO      OOD«t>
 i                  o  o  zzozo    o  zztzu    o  ZZKU    o  zzacu    o  ZZKO
U.                 Si  O  «CO I—  O  «O  I—  o  a
-------
                      ZT-d
"OHOO  -*  "0>HOO  —*  "O^HOO  —*  ""O^HOO  ^  "OHOO  -*                   H
70ZQC3C3  ^n  702^O)Qd  •£»  502QQ^S  0^  73r-r-r-  ->  mJ>r-r-r-     mJ>f~f i—     mJ>i~(~r-      m»rr-r-     o               m
Zr-  MM  o  Zl~  MM  «o  zr-  MM  00  zr-  MM  ^  zi~  MM  ffs  >
H OI>3>  O  H  O3>}>  O  H  O»  O  H O3>3>  O  H  OJ>3>  O  Z               T1
  O73ZZ  O   O73ZZ  O    O73ZZ  O    O7)ZZ  O   O73ZZ  O  O                I
ooo      oooo     aoo     <»aoo      oaoo     m               -»
3>wwrnrn  3  3^wwrnm  3  ^wwrrim  3  3^wwrnffl  3  j^wwrrirri  3                   •
^IW     M  i—iw     M  r~iw      M  r-nn     M  r-iw     M  r~
C   3W  O  C    3W  O  C    3W  O  C   3W  O  C    3W  O  m
nmornc  73  rn"nOtric  TJ  m~nomc  7)  rrniomc  73  rmiornc  73  <               **
  r~a3^73  a   ^03^73  a    r~"a^7?  a    r~o3^>o  a   ^Q&TQ  am               o
  aww<  s   awc/)<  s    aww<  z    aww<  z   ac/>w<  s,  r-               a
  z-i<=m  3>   zncm  3>    z-Hcm  3>    zncm  >   z-ncm  j>                   z
     7J-<  H       7J-<  H        73-<  H       73-<  H       73-<  H                   H
  omHOrnnom-iomHomH                   M
  aowaowaowaowaow                   z
  w  oa       w  oa       w  oa       w  oa       w  oa                      c
  H  aw  TJ   H  aw  TJ    -i  aw  ~o    H  aw  13   H  aw  -o                   m
     W-H  rn       w—4  m        i/>—i  rri       i/>—<  rri       WH  m                   o
     H73       H7J        H7J       H7J       H7)                   —

          M            W             W            W            W
          O            O             O            O            O


          O            O             O            O            O
          33333

                                                                    f
                                                                    a
                                                       _  .    .       o
     ^ro      so 1/1 so "tj 1*0     sovji^o^jro     ^^jkNN      OOOOOOON     a
                           ^OO^^^O     ~^OOOOOO      sO'^^JIVJIO     W
                                                                    m
                                                                    o
                                                                    M
                                                                    c
                                         NONON     NONON     3
                                                                    O
                                                       -•o-fcoooN     a
OONNNO      ro oo oo wo     ro ooooooo     UIWAAO      ooooooo     (/>
              NONOIN)     NONON     NOWON
                                                      ON-*-*O     a
                                                      o A cw ooo     w

-------
                   Vt      O   OOM      O  OOM     O  OOCM
                   o      o   ovin      o  o     e
                   O      r»   r-mN      r*  rxtfiN     r»
                   Z      NONOM      NOMON     CSIONON
                   (9
                   (H
                   X
                   «1      e   OCSIr-      O  OMr-     O  OMi-
                   D      \0   sO")O      so  voKJO     «0  sorOO
                   O      v~   r-«TOO      »-  i-VW     t-  t-V«0

                   E      CVIOMOi-      MOMOi-     NONOr-
                   3
                   M
                   Q


                   E
                   in      o  ovr-      e  01-v-     o
                   O      N  NCSJIA      N  NMU1     N
                   O      X>  <«>OK)      NO  SO")K)     so
                          f-O>-Or-      f-Of-Or-     r-Oi-Oi-
                      £             JE             £
                      O             O             O


                      cr             o>             cr
                      M             M             V)

•~                    a    K        oe   H        a:
a                    u  t-vi        ui  Hin        ui
u                    a.  too  H-    a.  too  i-    o.  no
9                        DU  wi        ou  v)       DO  
Z                    V)UO-0£        I-  >-0£        I-  >-0£
Z                    (/HOD    S  >(/>(OD    Z  XriMD
u                 ui  o  o£  K  niuou-uj  x  3ujuu.ui  te.  oujou-ui
                   UJ  U  tOS    3  U  WZ    3  U  WE    3
                   _i  M     COI-I  M     COX-I  M      l/)X-l
                      C  UJUJyiiAC  E  UJUJWVic  E  UJUJooviC
^-                 UI      OOOO      UUDO     UUOO
 I                  U  0  ZZKU    O  ZZQ£U    O  ZZttU
U.                 Z  O  <«O  H-  O  «O  H  O  ««O  t-
                   <  e  MM  _iz  e  MM  -      EEV-ZUJ      EEHZUI     EEt-zu
                   C9  so  ODOzoi  r«.  oooza:  eo  oooza:
                                     >-  UUH-CO.  r-  UUH«Q.
                                 F-13

-------
_J
a
t-
o
K


^x
at
c
_) UJ
-J > O1*
UJO 14
ao u.
cnor o
DC Z
O.LJJ D
X>- E
UJ C
UZ > 00
14 UJ 00-1
caor UJ
fl-Ut-UI

O ZQ
zz c
IHDUJUJ
t--JUor rv
MU.ZO.
I4X>4
_i-CUJLU in
or or or z
V-U1C
=>
Z -02
M_IUZ
c c
COZC • OV
«zt-imn c
uc HOT M
O oicoc a:
CUJLUO-J Ul
DXI-U-l 0.
Kt-U. o
«a CLUQ ui
U E
t-tOUJCO U H->O
_I2M
IUUJ -ItO
X>LUD-Z O

D U-l B£
(-I-U- _> UJ
(/5Oh~M Q.
K-D CE
(OUUJX O (SI
D =>HZ H
U>O-I 14 I-
CO EOT D

h- IXCO U
ZZCtOtO 14
uiLU_icor E
t->-J UJ i-

3
UJCO(-I-Z
t?1"1*1"1
Zl-
U.DCO •(/)
OMZCOZ
t-o-io o
UJCUUJM
CQ LUC
Morz i/)
1- LULU
UIULUZO
ZCKC 1-
ZLUO-OtO _l CO
« WH- UJ D

UJXOO Ul
•act- x -i X
(NILL QO D
I OQLUO UJ _l
U.I4ZI4 U
QCU.-J Z
UJC MC C
CODCLZ r>
f-HUCOC C







in
00


N




lOr-
oom
t^r-
NIO




00 Lft^

. . .
NMK)


tf>r-CCh-
oom^-r^
f^r— in so
....
(MIOIOW



m^OOtN.r-
oom^r^o
IN. i- in vein
Nioioioin





^OOtNr-|N.
in*^rs.oxO
r- in vein ON
ro»o»oin\o




oor*^f^
^r^ovo
in vein ON
lOiomvo




r»t-rN.
FvOvo
vein ON
...
toinvo


^fN
OvD
in ON
. .
invo


f^
VO
ON
.
vO








-NKurin
t-i-i-f->-
tif ffrmfr?
ODDOO
XXXXX
ODOOO
UUUUU

in -J
ON ^
^ H
D
r^ t-
tsi
*™
in
oo


N ON




^£
M
^
in oo



V
in
^

9> h»


^
»0
^
.
K) VO



N
IO
VO
oo m
^




^
^
00
N OV
N D
IX
UJ
0-
10
vo UJ
VO E
ON h->O
t—



in
^j-
^

VO fvl


00
VD
^

N f


fvO^tO
^o^oo
^fs>r^

•OMO^ O
f-00



^
0 1-
_J V)
U. UJ D
Q => U
XUJ -i
tot- LUC E
COO O
UUJC M
~>OCK Q
—IDLUZ Ul
CK>UJ E
Z UJ
z or
« Q.







ON
^
vo
.
^




Ovr-
VsO
SON
vm




^*Oh^
S6CMDO

f rVMft


o*(-i*oeo
^\jor«-fO
vOCNJOO»~

^i/\)i/ty eft>fp*e
vo

V ON




O

ON
ON 00



M
00
rx.

in IN,
^

^
CM
ON

^ VO
N


in
o
>-
i- in
10




oo
(SI
o
00 O»
K> C
14
at
Ul
0.
fs»
\0 UJ
IN, E
(SI l->0
K1



>o
0>
00

VO (SJ
(VI

vo
in
1^
•
o <-
N

(SI 00 ON
^vIOlO
mtovo

T-r— ON O
^(Sl^1



^
D 1-
_i  U
UUJC >4
™1DC^ Z
-IOUJZ
ZJCLCtO
Z UJ
z or
4 0-







^
(S^
(M

fs.




t^.sfi
f«hK)
CsJN
r^oo




fx.K)i^v
CSJN'—
. . .
fs.o09^


r^scVeo
(>-MO^O
NNr~^
. * . .
fvOO^O^



f^-^VoOf**.
hhto^or*.
(SJCSJr-NO»«1
r^oocM^rr
^




s^ V00r*»r"
K)0\or»v
Mr-s*»OO
CO^^^OO
^^"



Teor^*1-
{^Ofs-V
t-^fOO
OV^TTCC
^t—



OOI^r-
Ol^^~
>^K)O

ff"stOO


r^^
fs.TJ-
MO

veo
r-r-

^
V
e
•
oo
*•







^NMTTin
1- l-l- l-l-
y yof Of ft^
DODOO
XXXXX
DDDOO
UUUUU

00

VO

to
M
IO
^
J^,
N

1^.




*^
^_
in
in
i-



o

.
^
N

s*
^.
M

^
K)


•O
ON
VO
00





vo
in
v
ON
in



^
(SI
(SI
^
in



vo
(SI
o

(SI


00

^
•
N
»0

r-fvh1)
V^»V
OM9"
• . .
OOKJM
^K>JO



z
D
•J
U. Ul
Q =>
XUJ _l
tOI-UIC
coo>
UUIC
^Qf ^—
-IDLUZ
oofcco
Z UJ
z or
a a.

-------
TOTAL

*

00



NO

in

D
K
UJ
£L
UJ
O H*O
O
V)
uj
CL
tn N
10 MICROWAT1
1

e

in
so
e
ino>
oo
mo1*^
VlSJr-
sor^oo
oeo
SO (^ CO 00
oooo
^•(sj^-mr-*
SO hx CO CON
OOOOr-
csi^tnr**^
OOOi-f-
ZESS
00.- 1-

§£
oV^

N

e -»
o 4
M H
D
0 »-
K)
in
o ^
»
i- 10
to
to
M r-
0
e
to so
5
^ in
SO
»n ov
o
UJ
0_
SO
00 UJ
so £


N
BO
K) (\|
N
0
NOl")
^K)r- O
N

O
^— •
^
O^~
1 I'll
Or-N

0^-  u
                     XUI  _l

                     «uo>       ""
O       I-
-1       VI
U.   Ul  O
  a  3  u
XLU  _l

  u
Ul   _J   )_|-(-l-r-  UUI«   M   KKI-t-l-  UU)«   tH   l-Kt-l-t-
u        oro:oro:or   ->OCH>  a   ororctorct   ->ori-  x   or or a: 0:0:
Z        DDDDD  _JDUJ2  Ul   DDDOO  _IDUIZ       DODDO
a        xxxxx  «ior>uj  E   xxxxx  uJ       xxxxx
Q        DDDOD  ^(LCiO       DDOOD  ^0.4(0       DDDDO
«-i        UUUUU  Z    Ul       UUUUU  Z    Ul       UUUUU
=>                   z    or                  z    or
o                   «i    a.                  
OUJC

_IDUJZ
                                                                                      ui
                                                                                 z    or
                                                                                 a    o.
                                                  F-15

-------
TABLE F-2.  (CONTINUED)
GUIDANCE LEVEL


       LOH COST
  COHORT 1
  COHORT 2
  COHORT 3
  COHORT 4
  COHORT 5

ANNUAL CASH FLOH
   PROJECTED
   AVERAGE
PRESENT VALUE

    MEDIUM COST
  COHORT 1
  COHORT 2
  COHORT 3
  COHORT 4
  COHORT 5

ANNUAL CASH FLOH
   PROJECTED
   AVERAGE
PRESENT VALUE

      HIGH COST
  COHORT 1
  COHORT 2
  COHORT 3
  COHORT 4
  COHORT 5

ANNUAL CASH FLOH
   PROJECTED
   AVERAGE
PRESENT VALUE
                   3.
                               20 MICROWATTS PER SO. CM
0
1
1
13
0
1
1
20
0
2
2
23

.179
.179
.967
.897
.707
.707
.874
.290
.011
.011
.365
.767
1
0
1
1
1
1
1
2
1
1
2
3

.813
.179
.993
.193
.707
.900
.393
.011
.405
2
0.
0.
2.
2
0.
1 ;
3.
2
0.
2.'
4.

544
813
179
536
798
193
707
697
931
393
011
336
TIME
0.520
0.544
0.813
1 .179
3.056
TIME
3
0.763
0.798
1 .193
1 .707
4.460
TIME
0.891
0.931
1 .393
2.01 1
5.227
PERIOD
4
0
0
0
0
1
3
PERIOD
0
0
0
1
5
PERIOD
4
0
0
0
1
6

.466
.520
.544
.813
.179
.522
.684
.763
.798
.193
.707
.144
.798
.891
.931
.393
.011
.025
5
0.412
0.466
0.520
0. 544
0.813
2.755
5
0.604
0.684
0.763
0.798
1 .193
4.042
5
0.705
0.798
0.891
0.931
1 .393
4.718
6
0.412
0.466
0.520
0.544
1 .941
6
0.604
0.684
0.763
0.798
2.848
6
0.705
0.798
0.891
0.931
3.325
7
0
0
0
1
7
0
0
0
2
7
0
0
0
2

.412
.466
.520
.398
.604
.684
.763
.051
.705
.798
.891
.394
8
0.412
0.466
0.878
8
0.604
0.684
1 .288
8
0.705
0.798
1 . 503
9 TOTAL
0.412
0.412 19.670
9 TOTAL
0.604
0.604 28.741
9 TOTAL
0.705
0.705 33.649

-------
Q
UJ
TOTAL

0*

•0

f>.




in

D
or
UJ
0.
UJ
£
£ w
U »— M
^
oc
UJ
a.
V) N
H
D
DC
U
l-i
3E
o
u\

o

CM
fx.
0
^^
oo
•N^l>.
*-*-N
OOO
i-^Nfxl
OOOO
tNWf-r-ov
.-r-NNM
OOOOO
SSS
ooooo
f"»NM^
CNjcjMin
oooo
pgroin
OOO

MO-
to in
oo

10
in
o
CO -1
o a
I-. K
D
CO 1-
M
f*.
o o>
NO
M
0 CO
M
co
in
o r-
o
CO
O NO
to
f-
f— in
o
in
r- OT
D
Ul
Q.
NO
r~ UJ
M £
r- I-M
in
i- M

N
>O
O !-

inwcNj
OOVO O

K)
in
M
o
to NO
into
NCNJ
oo
Tto
OOOOO
KjlO^tO
OOOO
NT9NO
tooMn
tONTW
OOO

ONO
ON in
VtO
oo

o
in
CO
o
N _l
o a
^ (-
o
N (-
to
in
N
O ON
K1
0 CO
CO
in
to
o r-
N
NO
»"
NO
r- in
M
co
N a
UJ
UJ
u
           c
           Q
           =>
           (9
O
o
                   O
                   —i
                   U.UJ
                    Q is
                   XUJ _J
                      K
                      in
                      D
                      o
D               3
_l    (-t-l-l-H  OUJC   M
     ojoroiKor    ->a;t-  a
     DDODO  -IDUJZ  UJ
     ixxn  uj  £
     OODOO  DO- CIO
     UUOUU  Z   UJ
              z   or
              tf   a.
         U.   UJ
           e=>
         XUJ  _J
                                                           in
                                                           O
                                                           u
         «XOO>  U
Hl-t-l-l- OUJ«   II
KKKKOJ   ->Q:I-  x
ODOOO _JOUJZ
xxzzx GK>UJ
ODDDO 30-«
                                                              UUJC
                                                     ODDDO -JOUJ2
                                                                OODOO
                                                                UUUUU
                                                                   UJ
                                                                   or
                                                                   D.
                                          F-17

-------
O
UJ
O
U
N
I
U.

UJ
_J
m
_J
«
»-
D
i-






00



^



VB



in



DT
O
at
UJ
a.

UJ
E
U I-IO
er
K
UJ
a.
V> N
t-
tf
Z
D
o:
u
1-4
iC "



o
in

H-
~j to
UJ D
> O
UJ
_l •*-
IDANCE 1
LOI
•^
o





00
o
o
MM
ON
*-•-
OO

O(VJIO
T-r-t-
ooo
oorv.^10
ON*O V
r-f-»-»-
OOOO

OCJ'O^'i—
^^.-^(SJ
ooooo

fsj **) 7 ^ *O
f-F-f-NV
ooooo




f"^tO VO*
t^^r-IV)
»-t-MV
oooo

MVO*
Vr-*O
^NV
OOO




V^
f-K)
NV
OO
ff»

V
0








CEKOfttK
DDDDD
XXXXX
DODOO
UUUUU


in _j
f- a
00 ^
* D
in h-
00
o
^
o o~

IO
N
o oo

^0
K)
o r»
o
pv
in
o so

N
r»
o in
in
in
o
jj Q^.
D
DC
Ul
e.
N
K) UJ
0- E
O H>O

VO

r~
0 N




IO
in
*c
O r-
O"-0
10000s
vin,-
oo
U. UJ D
O D U


 3
~">&£^ O
-JDLUZ UJ
Z UJ

4 0-





m
in
o
lfts£
if>r^-
p~^~
oo

tf>f«— 0s
r-r-t-
000
*«o^
iTtf^-OO
r-^f-N
OOOO
^^^^
mrvo^oo
^T-»-(M>O
ooooo

fvC*OO^
^i-(M>OvO
OOOOO




vom^fiN
o^oo^
»-NIOvO
eooo

mv*(M
oo<-

ooo




VACSI
Of-
IOSO
oo
N

VO
O








t-l-t-l-l-
etoc w K
DOOOO
xxxxx
DODOO
UUUUU


t^ _J
V fl
N t-
D
00 K
in
in
O Ov

IO
IO
o oo

N
in
O K

K)
f~
O VO
00
IO
o


o>
*
r^ DV
D
ac
u
a
o*
i- UJ
IO E
•- I-M

10
N

r- N




00
^
O1*
o *-
NlnM
f-(M»O
voice-
oom o

Z
C5 1-
_; W
U. U O
0 = 0
XUJ -1

 O
uua M
™)^H~ Z
-JDLUZ:
SO. CCO
Z UJ
z a:
< a.





K)
fs.
O
^
f^O^
^•r-
oo
^ov
fV0\^»
f-f-(SI
ooo

f^QN^CSJ
t-r-NCJ
OOOO
lOv^C^
f^O^r^CJV
f-»-{NJfMW
OOOOO

ev,_(\j^-^
^NCJHOr^
ooooo




O^^N7
^fvj^r,—
f^CMfor**
oooo

ff^NV
(Sl^,—
r*j»^rv
ooo




wv
Tr-
Mr*.
oo
^

r-.
o








l-t-l-l-K
orKtt^ci:
DOODO
xxxxx
DDDOD
UUUUU


o
f*-
IO
.
o>

r-
0
0>
VO
•o
0
oo
00
in
o
^
r*
oo
0
o
VO
>-
*•

o
f^
^




in
0
in
-

vo
00
N
•^




^»
in
o
^
^LOV
v^ioin
r^-ovh.
oovo

Z
D
—I
U. UJ
O 3
XUJ -J


_IOUJZ
Z UJ
z a;
a o-
                                          F-J8

-------
          TABLE F-2.  (CONTINUED)
-n

so
          GUIDANCE LEVEL


                 LOH COST
                                        100 MICROHATTS PER SQ.  CM
            COHORT 1
            COHORT 2
            COHORT 3
            COHORT 4
            COHORT 5
          ANNUAL CASH FLOW
             PROJECTED
             AVERAGE
          PRESENT VALUE

              MEDIUM COST
  COHORT 1
  COHORT 2
  COHORT 3
  COHORT 4
  COHORT 5

ANNUAL CASH FLOW
   PROJECTED
   AVERAGE
PRESENT VALUE

      HIGH COST
            COHORT 1
            COHORT 2
            COHORT 3
            COHORT 4
            COHORT 5
          ANNUAL CASH FLOW
             PROJECTED
             AVERAGE
          PRESENT VALUE
0
0.381
0.381
0.472
3.425
0
0.521
0.521
0.6S5
4.743
0
0.608
0.608
0.738
5.364
1
0
0
0
1
0
0
0
1
0
0
0

.167
.381
.547
.233
.521
.754
.256
.608
.864
2
0
0
0
0
2
0
0
0
0
2
0
0
0
1

.111
.167
.381
.658
.156
.233
.521
.909
.171
.256
.608
.035
TIME
0.107
0.111
0.167
0.381
0.765
TIME
3
0.149
0.156
0.233
0.521
1 .058
TIME
0.164
0.171
0.256
0.608
1 .199
PERIOD
4
0
0
0
0
0
0
PERIOD
4
0
0
0
0
0
1
PERIOD
0
0
0
0
0
1

.095
.107
.111
.167
.381
.860
.133
.149
.156
.233
.521
.192
.147
.164
.171
.256
.608
.346
5
0.
0.
0.
0.
0.
0.
5
0.
0.
0.
0.
0.
0.
5
0.
0.
0.
0.
0.
0.

084
095
107
111
167
564
118
133
149
156
233
789
130
147
164
171
256
868
6
0
0
0
0
0
6
0
0
0
0
0
6
0
0
0
0
0

.084
.095
.107
.111
.398
.118
.133
.149
.156
.556
.130
.147
.164
.171
.612
7
0
0
0
0
7
0
0
0
0
7
0
0
0
0

.084
.095
.107
.286
.118
.133
.149
.400
.130
.147
.164
.440
8
0
0
0
8
0
0
0
8
0
0
0

.084
.095
.180
.118
.133
.251
.130
.147
.276
9 TOTAL
0.084
0.084 4.723
9 TOTAL
0.118
0.118 6.549
9 TOTAL
0.130
0.130 7.379

-------
03-J
•o   >
»   z
m   z ooooo
W&TJC aaaaa
m<331> XXXXX
zmar- aaaaa
H30<-
•8   >
»   Z
rn   z ooooo
wHTjc aaaaa
m» xxxxx
zmar- aaaaa
                                  -0   >
                                  7)   Z
                                  m   z ooooo
                                  i/ismc aaaaa
                                3 m xxxxx
                                m zmar- aaaaa
                                O
 I>mO HHHHH   S  »mO HHHHH   M   »mO HHHHH   r-
          o       —   c      r-          w     r-          M
    a          HO          na          H
    XXX
                             C
                             >-<
                             o
                             O
                             m
                             m
                             <
                             m
ta
r-
m
                                      O
                                      a
NOO
OU1O
o
so
VI
O
00

0
5
o
Os
SO
O
-
o
N
sO
O
\JI
Q
O
NO
o
o
as
W
UI
00
o
o
UI
oo
JkO
oo
uiro
ooo
OO9*

oooe
JkOOO
UlN-*<£
ooooo
JkOOOO
U1N— sOW
ooooo
ooooo
oooo
oooo
ooo
ooo
UUJlJ).
oo
oo
VTA
was
o
o

O NOO
WC* 04
NOW
W^OS
-- o
N
o
N 0
VI
UI

WH 0
3 ui
m N
SO
TJ
m
M
a
AO O
UI
ON
UI O
N
oo
N
OS o
SO
vl o
A
w
« 0
a
sO
a
-o o
o
N
H W
a
H 0
J, so
r- w
o
w
w
OS
oo
wo
woo
oao
woo
WOOU1
OswOs

oooo
wooo
WOOUIUI
OSWOsW
ooooo
woooo
WOOU1UIA
OSWOswOO
ooooo
ooooo
OOUIUIAA
woswoorg
oooo
oooo
OSWOON
oeo
ooo
wools)
oo
oo
DON
o
o
A
N

o ->oo
NNUI
•^ o
(M
N
N 0
w
UI
w

WH O
3 W
m so
N
T>
m
H4
a
AO O
A
N
w
UI 0
N
e
00
0s 0
A
vl
vl 0
o
UI
oo o
o
Os
Os
so a
o
w
H N
a
H N
& sO
r- W
o
N
UI
•4
oo
NO
UlON
ooo
NOO
UIOSA
• • • '

oooo
NOOO
UlOsAW
ooooo
NOOOO
UlOsAWW
-*-"-» sO UI
ooooo
ooooo
OSAWWW
oooo
oooo
AWWW
-'sOUl-'
ooo
ooo
WWW
oo
oo
ww
o
e
w

o

N
o
o
•rf
M
o
79
a
H
H
M U>
-o
m
73
VI
o
WH O
3
m
T)
m
M
a
AO

UI

ON

vl

oo

SO

a
H
f—
                                      c
                                      m
                                      a

-------
-o   >
71   Z
m   z
ws-oe
zmar-

r-  mx
c  a
a
   ooooo
   aaaaa
   xxxxx
   aaaaa
   3373333379
   -I-M-M

   WAUN-'
HI   j>mO
O   	
                o
                a
                c/i
                 mx
                 a
ooooo
aaaaa
XXXXX   3
aaaaa   m

-M-MH   HI

    i—   3
                     m   z ooooo
                     i/>3>"VsC aaaao
                     m<3JJ> XXXXX
                     zmar- aaaaa
                              o e
                              a m
                       ma
                       o
-M-MH


U1AWN-"
                                    O
                                    a
                                                        O
                                                        o
                                                        m
                               m

                               m
                                    a
                                                                 i
                                                                 N
                                                                 O
                                                                 a
                                                                 z
NOO
0 IS) W

O
0
oo
o
A
W

O
A
v|
O
in
o
o
s
o
N
O
o
00
sS
o
o
in
o
o
OS
N
o
w
in

oo
(MO
win
ooo
MOO

oaoo
OHOOO
ooooo
woooo
ininWMM
ooooo
ooooo
oooo
oooo
ooa
ooo
OO
IS

-" O
1*1
N 0
CM
VI

W-M O
3 A
m o
•o
m
a
AO O
A
N
00
in o
o
os a
^
^
vj 0
O
00
oo o
o
in
sO 0
o
|SJ
-t N
a
-t N
I> Os
r- o
o
N
SO
N

OO
NO
sOA
NV|
OOO
NOO

OOOO
NOOO
•OAtftlM
NVINO
ooooo
NOOOO
NvINOvl
ooooo
ooooo
AWCMNN
vINOvIA
0000
oooo
ooo
ooo
<*NN
oo
oo
NN
VIA
O
o
(M
A

O -*OO
W-"ls)
Ovl-.
AOSO

-* 0
N
in
A
N 0
N
v|
oo

(M-4 O
3 M
m a
"0
m
71
a
AO 0
W
N
--
in o
N
a
os a
o
00
vl 0
O
Os
oo a
o
00
so a
o
00
H -^
a
-I OS
3> so
r" in
a
Is)
SO

OO
NO
sOOs
OOO
NOO
-"WN
sOOsA

OOOO
NOOO
sOOsAI*
ooooa
NOOOO
-*CMfs)NN
sOOsAMO
OOOOO
OOOOO
WNNN-*
OOOO
oooo
NNN-*
AWO90
aoo
ooo
NN-1
OH OOO
oo
00
000
a
o
00

o

CM
O
•9
IICROMAT
H
N tfl
•n
m
o
W-l 0
m
-o
m
7)
a
AO

in

Os

M

00

SO

TOTAL
                                                                 c
                                                                 m
                                                                 D

-------
-J
<
K
O
t-




00

f^

NO

m

o
HH
oc
UJ
0.
UJ
E £
O I-M
Or
a
UJ
a.
V) N
h-
o:
u
tH
E
r-
O
0

O
O
UJ

N
0
O
OO
00
ooo
000
tM^msfi
oooo
OOOO
ooooo
ooooo
OOOON
ooooo
OOON
OOOO

<-NO
OON
ooo
win
NO
OCM
oo
in
o
N
o

N —I
>o «c
V 1-
D
r- (-
N
o
0 0»
N
0
0 00
o
o r-
oo
in
o

N
00
o
o in
V
r*.
N
o
te.
UJ
0.
o
VO UJ
N E
O t-f)

in
N
0 CM
N
N
O f-
OTTN
OOr- O


ve
o
o
VCCO
oo
00
ooo
ooo
VCCC— M
r-r-NN
OOOO
OOOO
VOWr-NN
OOOOO
ooooo
OOOON
ooeoo
OOON
OOOO

NNM
OON
ooo
NN1
ON
oo
pk
N
0

O _J
t- C
e> t-
o
r— H
VO
o
o ^
in
o
o oo
in
in
o
0 (v
O
O VO
o
o in
K)
o 07
o
te.
UJ
a.
•9- UJ
M E
0 t-f>

IO
0 N
in
o
K)
O T-
IO^^
N^V
OOi- O


oo
o
o
000
.-N
OO
oo
oooro
ooo
000
OOOMV
^•NNN
OOOO
OOOO
oooiofl'in
r-NNNM
ooooo
ooooo
NNNMM
OOOOM
ooooo
lo^j* in in
NNWM
OOOIO
OOOO

Vifnf\
OOro
ooo
mm
0*0
oo
in
M
o

N
N
00
0
o
M
ro
o
o
o
o
«•
00
o
o
0
N
o
Irt
o
-
o

or-
K)
o
5
o
KlNoO
OOr-

o
N

U.

UJ
^J
eo
                              o
Ul

UJ
U
U
a
IH

O
o
U
o
-I    l-r-r-l-h-
     Dctea:a:a:
     ooooo
     xxxxx
     ooooo
     uoouu
                              XUJ  -J
                              tOr-UI<
        V)
        D
        U

        E    r-
UUJ
XUJ  -l
(Ol-Ulct
U.    UJ
 O  3
XUJ  -J
lOI-UJtf
             OOOOO  _|OLUZ
             xxxxx  «Q:>UJ
             OOODO  O0.tf(/)
             OOUOU  Z   UJ
                      z   o:
                      
-------
D
U
CO
a
_J
r-
O
1-



OS


•0


K



SO



in



Of
D
DC
Ul
0.

UJ
£ £
U t-W
or
UJ
a.
VI *i
t-
X
D
Q£
U
M
E

o
in



o
o

f_

UJ O
> 0
Ul
-i Z
D
Ul -I
U
•z
o
>-(

U





o
o
o
O —
OO
00
OM-N
OOO
ooo
O^NN
Or-r-i-
OOOO
oooo
cs-roN.0
O^r-^-T—
OOOOO
ooooo
f-MMDOOO
r-^^f— 0^
OOOO—
ooooo




Nfsieooo
f-F-r- C"
OOOf-
oooo
CSJCOOO
^^p\
OOf-
ooo


•080
^•0s
Or-
• •
OO


CO
a-
•^
o







^(soovn

r-r-r-r-r-
cctzccua:
ODOOO
XXXXX
DODDO
OOOOO


— _J
o tf
*o f-
D
^ V-

o
o
0 0>
o
(SI
o
0 «0
CSJ
o
o r^
^
V
o
O s0
CM

o
O tf^

IT*
(SI
O Q^T
D
o:
UJ
0.
0
V LJ
N £
O H***J
00
CM
N
0 N


»*
^
(SJ
•
O v-


eoooo
0^r>) (SI
^-r-0
00— 0

Z
D r-
-J (O
U. Ul O
Q = 0
XU> -J
V)r-UJC E
«00> 3
UUI4 M
-»0:r- Q
-IDUIZ Ul
Z Ul
z fie
< a.




N
r_
O
o
2:
OO
OO
NVsO
000
ooo

r-r-r-^-
0000
oooo
N^m
^r-^^(\J
OOOOO
ooooo
^m*
^^^.(SJs^
OOOOCSI
ooooo




vo^tfi^"
^-r-CSJx0
OOOM
OOOO
^^^
f-CSIsO
OON
ooo


inv
NvO
ON
• .
OO


•9
SO
N
O







p-Niovin

p-l-K-l-r-
OOOOO
XXXXX
OOOOO
OOOOO


in _i

o
t- »-
N
^v
o
0 OS
K
o
o to
(SI
0
o r~
Q*
in
0
O SO
K)
00
O
o in
v
K?
K»
0 QT
D
OC
Ul
0.
o
(si ui
>o E
O r-fO
in
o
K1
0 (SI


OO
00
(SI

0 t-


„.„_
*or^r^
(Slr-K)
OO— O

Z
O r-
-J I/)
U. Ul D
Q = O
XUI -1
101-LLJC X
coo> u
OUJC IH
-jar- X
-lOUJZ
3Q.CCOO
Z Ul
Z Of
« 0.





^.
o
o
™
OO
OO
TT*r-
000
ooo

r-r-v- —
OOOO
oooo
iMnr-oo,,
^f^^,^(^
OOOOO
ooooo
mr,«^
———MM
OOOON)
ooooo




rvoor^m
— — (SIM
OOOM
oooo
001^ in
r-M(SI
OOM
ooo


r*-in
(SIN
ON)
• •
OO


in
N
to
o







r-(SI*O Vm

t-r-r-t-r-
CC.SX.U.X.K.
ODOOO
XXXXX
DDODD
OOOOO


to
O

(si
•0-
^
o
o
(SI
o
o
SO
o
o
in
VO
o
o
N
OS
o
o
K,
o
V
o




p*.
to

o
o
f^
K)
o


N
in
IO
•
o


meov
(sioin
KlNsO
OO —

Z
0
_J
U. UJ
0 9
XUJ _l
(Oh-Uld

(JUKI
_IOUJZ
Z Ul
z ae
a a.
                                  F-23

-------
e
ui
O
U
(SI
 I
u.

Ul
-J
4
^
o
1-







00



"



so


in



01-
0
a:
Ul
0.

Ul
E
O 1— *O
o
te.
ui
0-
tn N
t-
i
D
y
u

E ,_
o
o
vo



o

r

H
_1 V)
Ul D
> O
UJ
_l 2
I DANCE
LOI

U





0
o
o
vv
oo
oo
oo
w
ooo
ooo
ooo
Wm
oooo
oooo
oooo
ooooo
ooooo
ooooo
^m,,.
ooooeo
OOOOr-
ooooo




Tfif\f++^
OOO DO
ooo<—
oooo

miw
OOPO
OOf-
ooo


fxV
ow
Ot-
oo



v
to
>-
o






r-CJ*O^m
t-l-t-l-t-
0:0:0:0:0:
DODOO
ODDOO
ooooo


in .j
K) C
0 (-
o
t- t-
f
0
o

K
o
o
o oo
(SI
^
o
0 I-.

1—
o

(M
o
o in
M
o
(SI
O QT
0
o:
Ul
0.
QS
^ UJ
i- E
O KK)

in
^

0 N


o
o\
»-
O 1-



VMN
OOOTT
»-»-to
ooo o



O H
«J If)
U. Ul D
0 => U
XUI -I

«XOO> 3
OUJC M
_IDU1Z Ul
ccoai E
Z UJ
z o:
« 0.




in
o
o
o
inu>
oo
oo
00
mm*
ooo
ooo
ooo
mm^
oooo
oooo
oooo
ooooo
ooooo
ooooo
mv.v.ovm
oooo^
OOOOCM
OOOOO




\ovo9^m
OOOTJ-
OOOfvl
oooo

VOtMft
OO7
00 M
ooo


OMn
ov
ON
oo



in
V
(SI
o






^(\j")7in
t-Hh-t-l-
DOOOO
xxxxx
ODDDD
ooooo


O -1
to <

D
^ 1-
m
o
o
o o-
o
^
o
0 00
VO

e
O fs.
(SI
(St
o
O vo
HO
o
o in

f^
(SI
O DV
D
et
Ul
0.
VO
vo Ul
(SI C
O h-M

0
VO
N
0 N


V
in
N
O !-



inooN
5TMN
(SI»-<-
OOi- O


I
O 1-
_l V)
U. Ul O
a a O
XUI -J
MKUI1 X
 O
UUIa:i- x
_IDU1Z
«o:>uj
Z Ul
z a:
< CL.




ITt
O
O
O
mvo
00
oo
oo
mvovo
ooo
000
ooo
mvovors
oooo
oooo
oooo
OOOOf-
ooooo
ooooo
vovo.,0^
OOOr-O
ooooro
ooooo




sof"vO V
OOr-0
ooo to
oooo

f-.OV
Or-O
OOK)
ooo


ov
t-O
OK)
oo



v
o
Kl
o






^Miovm
t-l-t-l-l-
0:0:0:0:0:
DDOOD
xxxxx
DODOO
ooooo


ft
ff\
VO
r-
in
o
o
o
r*
^
O
O

^
0
o
v
N
O
o
K)
0
o
to
K)
O
O




00
(SI
K)
0

r_
N
•O
O


^
^>
to
o



VOVO
OVOOO
"!*^"!
OOr-


X
D

U. Ul
O 3
XUJ _l
(/1^*UI^

UUI
-------
TJ »
30 Z
m z
zmat-

&rno
«t)O&
^fTl— Ht/)
r" mi

ffl TJ
a


-*oo
w— »w

Niuirv)


0
w
_•
o

o
w
.^
Ul


o
w
N
o




o
u
i\>
Ul
o
o
M
00
o
0

so
o
o
•J
*
0
o
o

o
o
o
A

.
9s
A
OS

ooooo
xxxxx
aaaaa

"H"S*^'H<^

Wl JkO^N™*






O
04
O
N


OO
wo
oo
rooo

ooo
woo
ooo



oooo
wooo
oooo
fs)0ouiyi




ooooo
C-JGOOO
ooooo
Noouiinui
ooooo
ooooo
ooooo
oavnvnvTiA
oooo
oooo
oooo
U1UIUIA
ooo
ooo
ooo
VJ1VJ1A
oo
oo
oo
w
o
o
o
Jk





•o »
m z
i/>»-oe
zmar-
X HTJs-

O 

A
Ul O
o
M
Ul
9s 0
O
—*
oo
^ o
o
^
w
M 0
a
o
09
SO 0
O
o
*
H -»
a
^ C/4
& \M
r* -J

OOOOO
aaaaa
xxxxx
aaaaa
7)71X7310
"H^—H—H-^

sPAWN-1






O
ro
j^
N


OO
NO
JkO
N^

OOO
NOO
Aoo
N^JUI


oooo
NOOO
AOOO
N^JUIUI




aoooo
MOOOO
AOOOO
N^U,U,A
ooooo
ooooo
ooooo
VIUIUIAA
OOOO
oooo
oooo
UIU1AA
000
ooo
ooo
UIAA
oo
00
eo
AA
o
o
o
A





•o »
/D Z
m z
m zma?
O -I33<-
HI ^mo
C  o
f™ (/4

ooooo
aaaaa
xxxxx
aaaaa
7330737373
^||(^

UlAtMfs)^






O
^
00
N


00
-•o
ooo
NCN

ooo
L>oo
oooo
NOSA


oooo
-•ooo
ooooo
N9> A A




ooooo
->ooao
oooooo

ooooo
ooooo
ooooo
*AAWW
oooo
oooo
oooo
AAWl*
ooo
000
ooo
AWW
oo
oo
oo
ww
o
a
o
w





o
<=
b-4
o
9
z
o
r- m
a
•X. r-
m
o <
a m
-)

.^
rsi
o



-J
a

HI
O
7}
a
-t
N (/>
-o
m
7t
U>
O
CH-I O
3 3
m

•o
(Tl
W
a
AO



Ul



Os



>J



o,



SO



H
a
H
>
r~
O
a
m
a

-------
-J
<.
^-
o
H



0s



00










\f\




0
2
UJ
0.

UJ
£
£ IH
O KM
O
I/I
g
UJ
a.
V) N
^
t-
 M
2 i-
t-
D (-
O -J to
_ UJ O
> U
UJ
-J Z
(M O
I UJ _J
U. U
z
UJ «
_l O
03 IH
 =
OUJ« 11
->a:i- o
-IOUJZ Ul
UJ £
DO-CIO
Z UJ
z or
ftri- x
-IOUJZ
uj
Z UJ
z or
•X 0.





K)
o
o
o
MM
OO
OO
OO

OOO
OOO
OOO
to to w
oooo
oooo
oooo
ooooo
ooooo
ooooo
M^NOC*
ooooer
OOOOM
ooooo




v^^o^
OOOffv
OOON
oooo


V^ffv
OOff*
oocg
ooo




sOC*
Off*
ON
oo


ON
Ov
N
o








^(\)M^m
or or or or a:
DOODO
xxxxx
CODDO
uuuuu


ON
0s
in
.
*~
M
O
O
o
IN.
o
o
o
o
^
o
o
in
,_
o
o
N
o
o
IN.
^.
M
O




K)
^
IO
O


ON
o
M
o




in
e
"!
o


ONOin
ONNO—
fgi-io
oo—




Z
D
•J
U. UJ
0 =>
XUJ -J
COI-UJ4
UUIC
-}CC^
-IDUJZ
Z UJ
z or

-------
T> >
n z
m z
»TJC
m<»>
zmaf~
H>OC»

N
**9*%O
U1O4

O

W
O
Ul


o
w
o
-0

o
w
^
CH




o
CM

^
O
o
N

a
o
^
Ul
a
o
«*
o
o
o
o
"
o
0
o


.
Ul
-J3



ooooo
aaaaa
xxxxx
aoaaa
202030/020


UIAWN-*










O
N
^
>o

00

NO
•40



ooo
MOO
"OOQ
vOONA

OOOO
NOOO
sOOOO
sOCN 4k 4k




OOOOO
Noaoo
tooooo
*£0*4k4kW
OOOOO
OOOOO
ooooo
°S*AWW
oooo
oooo
oooo
4k 4""!*
aao
ooo
ooo
4klMM
00
oo
oo
ww
o
o
o






•o >
•n z
m z
»T)C
m<20»
zmai-
x -cot-

o «no»

1 ?mmx
oco
am TI
t/i <-
-4 a
Z




o -*oo
o-'N
VsN Jk
N<«O

-• 0

N
A
9s


N O
N
4X
«

WH 0
3 N
m ui
(M
•o
m
7)
a
4k O 0
N
Ul
Ov
Ul O
O
•^
"*
»> 0
o
m*
tM
vi a
o
^
o
00 O
o
o
*
V0 O
o
o
w
-t —
a
-t N
j, ^j
l™ A


ooooo
aaaaa
xxxxx
aaaaa
202020x070


UIJkbiN—










O
N
4k
O

OO

NO
^1^
00V


ooo
NOO
4kOO
00.4k

ooaa
NOOO
JkOOO
O9N Jk Jk




ooeoo
NOOOO
4kOOOO

ooooo
ooooo
ooooo
9\4k4kWM
oooo
oooo
oooo
4k4kl«M
OOO
000
ooo
4k MM
OO
00
OO
MM
O
o
a
M





•o >

m z
l/l»"OC
3 m<2o^
m zmai-
o -i/oc.

c 
2 &rn^w
i- mx
oco
am T
l/> r-
H a
Z




o ooo
VIO->
NO^OO
vjvio

— » O

«l
00
A


PS) O
1»
OB
xj

W-t 0
3 -•
m *o
a
•o
m
20
a
4kO O
Li
^
N
Ul O
o
^
J4

o
^
o
vl o
o
o
"
0» 0
o
o
*
>£ O
o
o
N
H 0
a
H ^
» VI
r- -•


OOOOO
aaaaa
xxxxx
aaaaa
20 30 20 73 20


UIAU4N —










O
L,
00
o

oo

^o
000
04k


OOO
->oo
oooo
04kW

oooo
-'OOO
ooooo
O AO4{/4




00000
->oooo
oooooo
04kWWN
ooooo
ooooo
ooooo
4ktHtMNN
oooo
oooo
oooo
MIMNN
000
ooo
ooo
WNN
oo
oo
oo
Nl\>
o
o
o






O -H
c »
HI (B
O r-
> m
z
o -n
»~ m i
a N
Z i~
m
o <
am "
CO r- o
H a
z
M
— 2
4k C
m
a
o



o
w
3
HI
O
20
a
z
H
N l/>
•o
m
20
o
W-l O
3
m

•o
m

a
4kO



Ul



at



^



01



*



H
a
-t
>
r~

-------
o
UJ
TOTAL

ON

oo

fs.

so

in

1
[ME PERIOD
ft L..O
{j ^ro
Or
tt
UJ
o.
v> n
1ICRONAT
fm
O
O

O

O
o
o
t-N
oo
oo
oo
ooo
ooo
eoo
i-NNN
OOOO
OOOO
OOOO
r-NNNM
OOOOO
OOOOO
ooooo
NNNMOO
oooor^
OOOOr-
ooooo
NNM60
ooor^
ooo—
OOOO

NIOOO
OOr-
ooo
Moo
ox
oo

00
o
ON _J
D
O H
o
o
O ON
M
o
o
o oo
in
0
o
o r*
o
o
0 SO
ON
o
o
o in
so
oo
D
IH
ec
UJ
£L
in
00 UJ
r- E
O HM

00
0 N
oo
O r-

SIS
ooo o

(SI
o
0
e
Nfsl
oo
oo
oo
NNN
ooo
ooo
000
NNNN
OOOO
OOOO
OOOO
ooooo
ooooo
ooooo
NNNVOO
OOOOK)
OOOON
ooooo
OOOKI
OOON
OOOO

ooro
OON
ooo
OK)
ON
oo

00
K)
N
o
N _I
in c
N 1-
D
N
o
0
O ON
o
o
0 M
o
o
O fv
o
o
0 SO
0
o in
oo
N
o ov
D
O!
UJ
0.
so
7 UJ
N E
O KM

^
N
O N
N
N
o •-

oomro
IONM
Nr-0
OOr- O

N
o
o
o
NN
oo
oo
oo
NNK5
ooo
ooo
eoo
NNMIO
OOOO
OOOO
OOOO
NNMWIV
ooooo
ooooo
ooooo
NMKivr^
OOOO9*
OOOON
ooooo
OOOCT^
OOON
OOOO

OON
ooo
ON
oo

N
o
N
in
in
N
o
o
o
o
o
o
o
o
o
o
e
o
o
o
00
o
K)
o
so
o
M
o

o
M
o
o
K)
o

ONinco
Ni-N
OOr-
o
u
                  o
                  u
            .UJD
            O  3  O
            ui  _i
to
  3
           UUJO:K  Q
DDDDD  -JDLU2  UJ
                       DDDDD
                       OOOOO
                                  Z
                                                    xu  _i
r-Niovm  HI-LU  U               
K-i-i-Kt-  uuja    M    h-h-i-t-t-  uuia
1x0:0:0:0:   -iori-  x    tc.cc.oux.tf.   ->cti-
DDODD  -IDUJZ       ODDDO  -JDUJZ
xxxxx  «or>iu       xxxxx  uJ
ODDDD  Z>£L«10       ODDDD  Z>£L
-------
            TABLE F-2.  (CONTINUED)
            GUIDANCE LEVEL
                              16.
                                         2000 MICROWATTS PER SQ.  CM
71
NJ
VO
                   LOH COST
              COHORT 1
              COHORT 2
              COHORT 3
              COHORT 4
              COHORT 5

            ANNUAL CASH FLOW
               PROJECTED
               AVERAGE
            PRESENT VALUE

                MEDIUM COST
              COHORT
              COHORT
              COHORT
              COHORT
              COHORT
ANNUAL CASH FLOW
   PROJECTED
   AVERAGE
PRESENT VALUE

      HIGH COST
              COHORT 1
              COHORT 2
              COHORT 3
              COHORT 4
              COHORT 5
            ANNUAL CASH FLOW
               PROJECTED
               AVERAGE
            PRESENT VALUE
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1

.175
.175
.087
.730
.233
.233
.117
.973
.292
.292
.146
.216
1
0.
0.175
0.175
1
0.
0.233
0.233
1
0.
0.292
0.292
2
0.
(K175
0.175
2
0.
0.
0.233
0.233
2
0.
0.
0.292
0.292
TIME PERIOD
3 4
0. 0.
0. 0.
0. 0.
0.175 0.
0.175
0.175 0.175
TIME PERIOD
3 4
0. 0.
0. 0.
0. 0.
0.233 0.
0.233
0.233 0.233
TIME PERIOD
3 4
0. 0
0. 0
0. 0
0.292 0
0 292
0.292 0.292
5
0.
0.
0.
0.
0.
0.
5
0
0
0
0
0
0.
5
0
0
0
0
0
0.
6
0.
0.
0.
0.
0.
6
0.
0.
0.
0.
0.
6
0.
0.
0.
0.
0.
7
0.
0.
0.
0.
7
0.
0.
0.
0.
7
0.
0.
0.
0.
8
0.
0.
0.
8
0.
0.
0.
8
0.
0.
0.
9 TOTAL
0.
0. 0.875
9 TOTAL
0.
0. 1 .166
9 TOTAL
0.
0. 1.458

-------
TABLE F-2.  (CONTINUED)
GUIDANCE LEVEL
                  17.
                             5000 MICROWATTS PER SO. CM
       LOH COST
  COHORT
  COHORT
  COHORT
  COHORT
  COHORT
ANNUAL CASH FLOW
   PROJECTED
   AVERAGE
PRESENT VALUE

    MEDIUM COST
  COHORT 1
  COHORT 2
  COHORT S
  COHORT 4
  COHORT 5
ANNUAL CASH FLOW
   PROJECTED
   AVERAGE
PRESENT VALUE

      HIGH COST
  COHORT 1
  COHORT 2
  COHORT 3
  COHORT 4
  COHORT 5
ANNUAL CASH FLOW
   PROJECTED
   AVERAGE
PRESENT VALUE
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1

.175
.175
.087
.730
.233
.233
.117
.973
.292
.292
.146
.216
1
0.
0.175
0.175
1
0.
0.233
0.233
1
0.
0.292
0.292
2
0.
0.
0.175
0.175
2
0.
0.
0.233
0.233
2
0.
0.
0.292
0.292
TIME PERIOD
3 4
0. 0.
0. 0.
0. 0.
0.175 0.
0.175
0.175 0.175
TIME PERIOD
3 4
0. 0.
0. 0.
0. 0.
0.233 0.
0.233
0.233 0.233
TIME PERIOD
3 4
0. 0.
0. 0.
0. 0.
0.292 0.
0.292
0.292 0.292
5
0
0
0
0
0
0.
5
0
0
0
0
0
0.
5
0.
0.
0.
0.
0.
0.
6
0.
0.
0.
0.
0.
6
0.
0.
0.
0.
0.
6
0.
0.
0.
0.
0.
7
0.
0.
0.
0.
7
0.
0.
0.
0.
7
0.
0.
0.
0.
8
0.
0.
0.
8
0.
0.
0.
8
0.
0.
0.
9 TOTAL
0.
0. 0.875
9 TOTAL
0.
0. 1.166
9 TOTAL
0.
0. 1.458

-------
TABLE F-2.  (CONTINUED)
GUIDANCE LEVEL    18


       LOW COST
                            10000 MICROWATTS PER SO. CM
  COHORT
  COHORT
  COHORT
  COHORT
  COHORT
ANNUAL CASH FLOW
   PROJECTED
   AVERAGE
PRESENT VALUE

    MEDIUM COST
  COHORT 1
  COHORT 2
  COHORT 3
  COHORT 4
  COHORT 5
ANNUAL CASH FLOW
   PROJECTED
   AVERAGE
PRESENT VALUE

      HIGH COST
  COHORT 1
  COHORT 2
  COHORT 3
  COHORT 4
  COHORT 5

ANNUAL CASH FLOW
   PROJECTED
   AVERAGE
PRESENT VALUE
0
0.
0.
0.
0.
0
0.
0.
0.
0.
0
0.
0.
0.
1 .

175
175
087
730
233
233
117
973
292
292
146
216
1
0.
0.175
0.175
1
0.
0.233
0.233
1
0.
0.292
0.292
2
0.
0.
0.175
0.175
2
0.
0.
0.233
0.233
2
0.
0.
0.292
0.292
TIME PERIOD
3 4
0. 0
0. 0
0. 0
0.175 0
0 175
0.175 0.175
TIME PERIOD
3 4
0. 0
0. 0
0. 0
0.233 0
0 233
0.233 0.233
TIME PERIOD
3 4
0. 0
0. 0
0. 0
0.292 0
0 292
0.292 0.292
5
0
0
0
0
0
0.
5
0
0
0
0
0
0.
5
0
0
0
0
0
0.
6
0.
0.
0.
0.
0.
6
0.
0.
0.
0.
0.
6
0.
0.
0.
0.
0.
7
0.
0.
0.
0.
7
0.
0.
0.
0.
7
0.
0.
0.
0.
8
0.
0.
0.
8
0.
0.
0.
8
0.
0.
0.
9 TOTAL
0.
0. 0.875
9 TOTAL
0.
0. 1 .166
9 TOTAL
0.
0. 1.458

-------

          GUIDANCE LEVEL
                             1 .
•n
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (<•) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                            1  MICROWATTS PER SQ.  CM
                                            PRE-
                                            GUIDELINE
2380.000
   0.
Z380.000
   0.
   0.
2380.000
1074.550
   0.
1074.550
1305.450
   0.
   0.
   0.
                                                                                LOW COST
                                                                              TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
70.607
2309.393
0.
0.
2378.500
1073.860
27.643
1046.217
1263.176
70.607
28.333
42.274
26.004
AVERAGE
109.409
1
2380.000
62.196
2317.804
41 .464
41 .464
2317.804
1045.940
0.
1045.940
1271 .864
62.196
28.610
33.586

COHORT1
131 .190
2
2380.000
58.050
2321 .950
41 .464
60.814
2302.601
1038.946
0.
1038.946
1283.004
58.050
35.604
22.446

COHORT2
119.264
3
2380.000
53.903
2326 .097
41 .464
58.050
2309.511
1042.125
0.
1042.125
1283.972
53.903
32.425
21 .478

COHORTS
108.422
4
2380.000
49.757
2330.243
41 .464
58.050
2313.658
1044.032
0.
1044.032
1286.211
49.757
30.518
19.239

COHORT4
98. 565
5
2380.000
45.610
2334.390
41 .464
58.050
2317.804
1045.940
0.
1045.940
1288.450
45.610
28.610
17.000

COHORTS
89.605
                                                                                                                                        TOTAL
                                                                                                                                        COSTS
                                                                                                                                     340.123
                                                                                                                                     184.099
                                                                                                                                     156.024

-------
            TABLE F-3.   (CONTINUED)
            GUIDANCE LEVEL
TJ
VjJ
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOH COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                              1  MICROWATTS PER SO. CM
                                              PRE-
                                              GUIDELINE
2380.000
   0.
2380.000
   0.
   0.
2380.000
1074.550
   0.
1074.550
1305.450
   0.
   0.
   0.
                                                                               MEDIUM COST
                                                                                TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
117.368
2262.632
0.
0.
2378.000
1073.630
46.147
1027.483
1235.149
117.368
47.067
70.301
43.366
AVERAGE
182.422
1
2380.000
103.831
2276.169
69.221
69.221
2276.169
1026.788
0.
1026.788
1249.381
103.831
47.762
56.069

COHORT1
218.739
2
2380.000
96.909
2283.091
69.221
101 .523
2250.788
1015.113
0.
1015.113
1267.979
96.909
59.437
37.471

COHORT2
198.853
3
2380.000
89.987
2290.013
69.221
96.909
2262.325
1020.420
0.
1020.420
1269.594
89.987
54.130
35.856

COHORTS
180.776
4
2380.000
83.065
2296.935
69.221
96.909
2269.247
1023.604
0.
1023.604
1273.332
83.065
50.946
32.118

COHORT4
164.342
5
2380.000
76.143
2303.857
69.221
96.909
2276.169
1026.788
0.
1026.788
1277.070
76.143
47.762
28.380

COHORT5
149.401
                                                                                                                                          TOTAL
                                                                                                                                          COSTS
                                                                                                                                       567.301
                                                                                                                                       307.105
                                                                                                                                       260.195

-------
          TABLE F-S.  (CONTINUED)
          GUIDANCE LEVEL
                             1 .
TJ
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                            1 MICROHATTS PER S
-------
          TABLE F-3.  (CONTINUED)
          GUIDANCE LEVEL
                             2.
-n
                                           10 MICROHATTS PER SQ. CM
                                            PRE-
                                            GUIDELINE
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                                                      LOW COST
                                                                    TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
54.758
2325.242
0.
0.
2378.500
1073.860
21 .303
1052.557
1272.685
54.758
21 .993
32.765
20.071
AVERAGE
84.472
1
2380.000
47.932
2332.068
31 .955
31 .955
2332.068
1052.501
0.
1052.501
1279.567
47.932
22.049
25.883

COHORT1
101 .289
2
2380.000
44.736
2335.264
31 .955
46.867
2320.351
1047.112
0.
1047.112
1 288 . 1 52
44.736
27.438
17.298

COHORT2
92.081
3
2380.000
41 .541
2338.459
31 .955
44.736
2325.677
1049.562
0.
1049.562
1288.898
41 .541
24.988
16.552

COHORTS
83.710
4
2380.000
38.345
2341 .655
31 .955
44.736
2328.873
1051 .031
0.
1051 .031
1290.623
38.345
23.519
14.827

COHORT4
76.100
5
2380.000
35.150
2344.850
31 .955
44.736
2332.068
1052.501
0.
1052.501
1292.349
35.150
22.049
13.101

COHORTS
69.182
                                                                                                                                       TOTAL
                                                                                                                                       COSTS
                                                                                                                                     262.462
                                                                                                                                     142.036
                                                                                                                                     120.427

-------
       TABLE  F-3.   (CONTINUED)
      GUIDANCE  LEVEL
                          2.
71
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
0 MICROHATTS
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

PER SO.
CM
GUIDELINE
IMPOSED
ON FIRM
0
2380
85
2294
0
0
2378
1073
33
1040
1254
85
34
51
31
.000
.764
.236
.

.000
.630
.506
.124
.111
.764
.426
.339
.536
AVERAGE
132.697
MEDIUM COST
TIME PERIOD
1
2380.000
75.388
2304.612
50.259
50.259
2304.612
1039.872
0.
1039.872
1264.741
75.388
34.678
40.709

COHORT1
1 59.114
2
2380.000
70.362
2309.638
50.259
73.713
2286.184
1031 .395
0.
1031 .395
1278.243
70.362
43.155
27.207

COHORT2
144.649

2380
65
2314
50
70
2294
1035
0
1035
1279
65
39
26

3
.000
.336
.664
.259
.362
.560
.248

.248
.416
.336
.302
.034

COHORTS
131 .499
4
2380
60
2319
50
70
2299
1037
0
1037
1282
60
36
23

.000
.310
.690
.259
.362
.586
.560

.560
.130
.310
.990
.320

COHORT4
119.545
2380
55
2324
50
70
2304
1039
0
1039
1284
55
34
20

5
.000
.284
.716
.259
.362
.612
.872
.
.872
.844
.284
.678
.606

TOTAL
COSTS










412.445
223.230
189.214

COHORTS
108.677

-------
TABLE F-3.  (CONTINUED)
GUIDANCE LEVEL
                   2.
                                 10 MICROWATTS PER S
-------
         TABLE F-3,  (CONTINUED)
         GUIDANCE LEVEL
                            3.
U)
00
                                          20 MICROWATTS PER SQ. CM
                                           PRE-
                                           GUIDELINE
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                                                      LOW COST
                                                                    TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
47.230
2332.770
0.
0.
2378.500
1073.860
18.292
1055.568
1277.202
47 .230
18.982
28.248
17.253
AVERAGE
72.627
1
2380.000
41 .157
2338.843
27.438
27.438
2338.843
1055.618
0.
1055.618
1283.225
41 .157
18.932
22.225

COHORT1
87 .086
2
2380.000
38.413
2341 .587
27.438
40.242
2328.783
1050.990
0.
1050.990
1290.597
38.413
23.560
14.853

COHORT2
79.169
3
2380.000
35.669
2344.331
27.438
38.413
2333.356
1053.094
0.
1053.094
1291 .237
35.669
21 .456
14.213

COHORTS
71 .972
4
2380.000
32.925
2347.075
27.438
38.413
2336.100
1054.356
0.
1054.356
1292.719
32.925
20.194
12.731

COHORT4
65.429
5
2380.000
30.181
2349.819
27.438
38.413
2338.843
1055.618
0.
1055.618
1294.201
30.181
18.932
11 .249

COHORTS
59.481
                                                                                                                                      TOTAL
                                                                                                                                      COSTS
                                                                                                                                     225.575
                                                                                                                                     122.056
                                                                                                                                     103.518

-------
         TABLE F-3.  (CONTINUED)
         GUIDANCE LEVEL
                            3.
71
U)
VO
                                          20 MICROWATTS PER SQ. CM
                                           PRE-
                                           GUIDELINE
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                                                            MEDIUM COST
                                                                             TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
69.087
2310.913
0.
0.
2378.000
1073.630
26.835
1046.795
1264.118
69.087
27.755
41 .332
25.293
AVERAGE
106 .457
1
2380.000
60.379
Z319.621
40.252
40.252
2319.621
1046.776
0.
1046.776
1272.846
60.379
27.774
32.604

COHORT1
127.651
2
2380.000
56.353
2323.647
40.252
59.037
2304.862
1039.987
0.
1039.987
1283.660
56.353
34.563
21 .790

COHORT2
116.046
3
2380.000
52.328
2327.672
40.252
56.353
2311 .571
1043.073
0.
1043.073
1284.599
52.328
31 .477
20.851

COHORTS
105.497
4
2380.000
48.303
2331 .697
40.252
56.353
2315.596
1044.924
0.
1044.924
1286.773
48.303
29.626
18.677

COHORT4
95.906
5
2380.000
44.278
2335.722
40.252
56.353
2319.621
1046.776
0.
1046.776
1288.946
44.278
27.774
16 .504

COHORTS
87 .187
                                                                                                                                       TOTAL
                                                                                                                                       COSTS
                                                                                                                                     330.728
                                                                                                                                     178.970
                                                                                                                                     151 .758

-------
        TABLE F-3.  (CONTINUED)
        GUIDANCE LEVEL
                           3.
•C-
o
                                          20  MICROWATTS  PER SO. CM
                                           PRE-
                                           GUIDELINE
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOH COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                                                              HIGH COST
                                                                             TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
80.819
2299.181
0.
0.
2377.500
1073.400
31 .328
1042.072
1257.108
80.819
32.478
48.342
29.543
AVERAGE
124.355
1
2380.000
70.487
2309.513
46.992
46.992
2309.513
1042.126
0.
1042.126
1267.387
70.487
32.424
38.063

COHORT1
149.112
2
2380.000
65.788
2314.212
46.992
68.921
2292.282
1034.200
0.
1034.200
1280.012
65.788
40.350
25.438

COHORT2
135.556
3
2380.000
61 .089
2318.911
46.992
65.788
2300.114
1037.803
0.
1037.803
1281 .108
61 .089
36.747
24.342

COHORTS
123.233
4
2380.000
56.390
2323.610
46.992
65.788
2304.813
1039.964
0.
1039.964
1283.646
56.390
34.586
21 .804

COHORT4
112.030
5
2380.000
51 .691
2328.309
46.992
65.788
2309.513
1042.126
0.
1042.126
1286.183
51 .691
32.424
19.267

COHORTS
101 .845
                                                                                                                                      TOTAL
                                                                                                                                      COSTS
                                                                                                                                    386.265
                                                                                                                                    209.010
                                                                                                                                    177.255

-------
         TABLE F-3.   (CONTINUED)
         GUIDANCE  LEVEL
                             4.
•jn
•C-
                                 50 MICROWATTS PER SQ. CM
                                            PRE-
                                            GUIDELINE
  LOW COST
TIME PERIOD
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
35.691
2344.309
0.
0.
2378.500
1073.860
13.676
1060.184
1284.125
35.691
14.366
21 .325
12.934
AVERAGE
54.473
1
2380.000
30.772
2349.228
20.515
20.515
2349.228
1060.395
0.
1060.395
1288.833
30.772
14.155
16.617

COHORT1
65.317
2
2380.000
28.721
2351 .279
20.515
30.088
2341 .706
1056.935
0.
1056.935
1294.345
28.721
17.615
11 .105

COHORT2
59.379
3
2380.000
26.669
2353.331
20.515
28.721
2345.125
1058.507
0.
1058.507
1294.823
26.669
16.042
10.627

COHORTS
53.981
4
2380.000
24.618
2355.382
20.515
28.721
2347.176
1059.451
0.
1059.451
1295.931
24.618
15.099
9.519

COHORT4
49.074
5
2380.000
22.566
2357.434
20.515
28.721
2349.228
1060.395
0.
1060.395
1297.039
22.566
14.155
8.411

COHORTS
44.612
                                                                                                                                       TOTAL
                                                                                                                                       COSTS
                                                                                                                                     169.037
                                                                                                                                      91.433
                                                                                                                                      77.603

-------
         TABLE  F-3.   (CONTINUED)
        .GUIDANCE LEVEL
                            A.
                                          50  MICROWATTS  PER SO. CM
                                                                   MEDIUM COST
                                                                    TIME PERIOD
TJ
•«=•
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.


GUIDELINE
IMPOSED
ON FIRM
0
2380.000
52.353
2327.647
0.
0.
2378.000
1073.630
20.141
1053.489
1274.158
52.353
21 .061
31 .292
19.029
AVERAGE
80.127
1
2380.000
45.318
2334.682
30.212
30.212
2334.682
1053.704
0.
1053.704
1280.978
45.318
20.846
24.472

COHORT1
96.079
2
2380.000
42.296
2337.704
30.212
44.311
2323.605
1048.608
0.
1048.608
1289.095
42.296
25.942
16.355

COHORT2
87.344
3
2380.000
39.275
2340.725
30.212
42.296
2328.640
1050.924
0.
1050.924
1289.800
39.275
23.626
15.650

COHORTS
79.404
4
2380.000
36.254
2343.746
30.212
42.296
2331 .661
1052.314
0.
1052.314
1291 .432
36.254
22.236
14.018

COHORT4
72.185
5
2380.000
33.233
2346.767
30.212
42.296
2334.682
1053.704
0.
1053.704
1293.063
33.233
20.846
12.387

COHORTS
65.623
TOTAL
COSTS










248.729
134.557
114.173



-------
       TABLE F-3.   (CONTINUED)
       GUIDANCE LEVEL
                           4.
                                         50 MICROWATTS PER SO. CM
                                          PRE-            GUIDELINE
                                          GUIDELINE       IMPOSED
                                                         ON  FIRM
                                                              0
                                                                     HIGH COST
                                                                    TIME PERIOD
                                                                                                                             TOTAL
                                                                                                                             COSTS
71
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
2380.000
60.126
2319.874
0.
0.
2377 .500
1073.400
23.050
1050.350
1269.524
60.126
24.200
35.926
21 .796
AVERAGE
91 .796
2380.000
51 .863
2328.137
34.576
34.576
2328.137
1050.693
0.
1050.693
1277.444
51 .863
23.857
28.006

COHORT1
110.070
2380.000
48.406
2331 .594
34.576
50.711
2315.459
1044.861
0.
1044.861
1286.733
48.406
29.689
18.717

COHORT2
1 00.064
2380.000
44.948
2335.052
34.576
48.406
2321 .221
1047.512
0.
1047.512
1287.540
44.948
27.038
17.910

COHORTS
90.967
2380.000
41 .491
2338.509
34.576
48.406
2324.679
1049.102
0.
1049.102
1289.407
41 .491
25.448
16.043

COHORT4
82.697
2380.000
38.033
2341 .967
34.576
48.406
2328.137
1050.693
0.
1050.693
1291 .274
38.033
23.857
14.176

COHORTS
75.179
                                                                                                                                   284.867
                                                                                                                                   154.089
                                                                                                                                   130.778

-------
         TABLE  F-3.   (CONTINUED)
         GUIDANCE  LEVEL
                             5.
71
•P-
-P-
                                           75  MICROWATTS PER  SO.  CM
                                            PRE-
                                            GUIDELINE
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                                                      LOW COST
                                                                    TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
31 .628
2348.372
0.
0.
2378.500
1073.860
12.051
1061 .809
1286.563
31 .628
12.741
18.887
11 .413
AVERAGE
48.080
1
2380.000
27.116
2352.884
18.077
18.077
2352.884
1062.077
0.
1062.077
1290.808
27.116
12.473
14.642

COHORT1
57.652
2
2380.000
25.308
2354.692
18.077
26.513
2346.256
1059.028
0.
1059.028
1295.664
25.308
15.522
9.786

COHORT2
52.411
3
2380.000
23.500
2356.500
18.077
25.308
2349.269
1060.414
0.
1060.414
1296.086
23.500
1 4 . 1 36
9.364

COHORTS
47.646
4
2380.000
21 .692
2358.308
18.077
25.308
2351 .077
1061 .245
0.
1061 .245
1297.062
21 .692
13.305
8.388

COHORT4
43.315
5
2380.000
19.885
2360.115
18.077
25.308
2352.884
1062.077
0.
1062.077
1298.038
19.885
12.473
7.412

COHORTS
39.377
                                                                                                                                       TOTAL
                                                                                                                                       COSTS
                                                                                                                                     149.129
                                                                                                                                      80.651
                                                                                                                                      68.478

-------
        TABLE F-3.  (CONTINUED)
        GUIDANCE LEVEL
                           5.
71
                                         75 MICROMATTS PER SO.  CM
                                          PRE-
                                          GUIDELINE
NET OPERATING INCOME
   BEFORE TAXES                   Z380.000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     (+> AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                                                           MEDIUM COST
                                                                            TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
45.185
2334.815
0.
0.
2378.000
1073.630
17.274
1056.356
1278.459
45.185
18.194
26.991
16.346
AVERAGE
68.849
1
2380.000
38.866
2341 .134
25.911
25.911
2341 .134
1056.671
0.
1056.671
1284.462
38.866
17.879
20.988

COHORT1
82.555
2
2380.000
36.275
2343.725
25.911
38.003
2331 .633
1052.301
0.
1052.301
1291 .424
36.275
22.249
14.026

COHORT2
75.050
3
2380.000
33.684
2346.316
25.911
36.275
2335.951
1054.288
0.
1054.288
1292.028
33.684
20.262
13.422

COHORTS
68.227
4
2380.000
31 .093
2348.907
25.911
36.275
2338.542
1055.480
0.
1055.480
1293.427
31 .093
19.070
12.023

COHORT4
62.025
5
2380.000
28.502
2351 .498
25.911
36.275
2341 .134
1056.671
0.
1056.671
1294.827
28.502
17.879
10.623

COHORTS
56.386
                                                                                                                                     TOTAL
                                                                                                                                     COSTS
                                                                                                                                   213.606
                                                                                                                                   115.533
                                                                                                                                    98.073

-------
           TABLE F-3.   CCOMTINUED)
           GUIDANCE LEVEL
                              5.
71
-C-
                                            75 MICROWATTS PER SO. CM
                                             PRE-
                                             GUIDELINE
                                                                     HIGH COST
                                                                    TIME PERIOD
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOH COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
50.757
2329.243
0.
0.
2S77.500
1073.400
19.303
1054.097
1275.146
50.757
20.453
30.304
18.289
AVERAGE
77.054
1
2380.000
43.431
2356.569
28.954
28.954
2336.569
1054.572
0.
1054.572
1281 .997
43.431
19.978
23.453

COHORT1
92.394
2
2380.000
40.536
2339.464
28.954
42.466
2325.952
1049.688
0.
1049.688
1289.776
40.536
24.862
1 5.674

COHORT2
83.995
3
2380.000
37.640
2342.360
28.954
40.536
2330.778
1051 .908
0.
1051 .908
1290.452
37.640
22.642
14.998

COHORTS
76.359
4
2380.000
34.745
2345.255
28.954
40.536
2333.673
1053.240
0.
1053.240
1292.015
34.745
21 .310
13.435

COHORT4
69.417
5
2380.000
31 .850
2348.150
28.954
40.536
2336.569
1054.572
0.
1054.572
1293.579
31 .850
19.978
11 .871

COHORTS
63.106
                                                                                                                                        TOTAL
                                                                                                                                        COSTS
                                                                                                                                      238.959
                                                                                                                                      129.224
                                                                                                                                      109.735

-------
         TABLE F-3.   (CONTINUED)
         GUIDANCE LEVEL
                            6.
71
-«=•
VI
                                         100 MICROWATTS PER SO.  CM
                                           PRE-
                                           GUIDELINE
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                                                               LOW COST
                                                                             TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
30.056
2349.944
0.
0.
2378.500
1073.860
11 .422
1062.437
1287.506
30.056
12.113
17.944
10.825
AVERAGE
45.606
1
2380.000
25.701
2354.299
17.134
17.134
2354.299
1062.728
0.
1062.728
1291 .572
25.701
11 .822
13.878

COHORT1
54.686
2
2380.000
23.987
2356.013
17.134
25.129
2348.017
1059.838
0.
1059.838
1296.175
23.987
14.712
9.275

COHORT2
49.714
3
2380.000
22.274
2357.726
17.134
23.987
2350.873
1061 .151
0.
1061 .151
1296.575
22.274
13.399
8.875

COHORTS
45.195
4
2380.000
20.560
2359.439
17.134
23.987
2352.586
1061 .940
0.
1061 .940
1297.500
20.560
12.610
7.950

COHORT4
41 .086
5
2380.000
18.847
2361 .153
17.134
23.987
2354.299
1062.728
0.
1062.728
1298.425
18.847
11 .822
7.025

COHORTS
37.351
                                                                                                                                      TOTAL
                                                                                                                                      COSTS
                                                                                                                                    141.426
                                                                                                                                     76.478
                                                                                                                                     64.947

-------
         TABLE F-3.   (CONTINUED)
         GUIDANCE LEVEL
                            6.
71
-p-
oo
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
41 .942
2338.058
0.
0.
2378.000
1073.630
15.977
1057.653
1280.405
41 .942
16.897
25.045
1 5.131
AVERAGE
63.746
1
2380.000
35.947
2344.052
23.965
23.965
2344.052
1058.014
0.
1058.014
1286.038
35.947
16.536
19.412

COHORT1
76.436
2
2380.000
33.551
2346.449
23.965
35.149
2335.265
1053.972
0.
1053.972
1292.477
33.551
20.578
12.973

COHORT2
69.487
3
2380.000
31 .154
2348.845
23.965
33.551
2339.260
1055.809
0.
1055.809
1293.036
31 .154
18.741
12.414

COHORTS
63.170
4
2380.000
28.758
2351 .242
23.965
33.551
2341 .656
1056.912
0.
1056.912
1294.330
28.758
17.638
11 .120

COHORT4
57.428
5
2380.000
26.361
2353.639
23.965
33.551
2344.053
1058.014
0.
1058.014
1295.624
26.361
16.536
9.826

COHORTS
52.207
                                                                                                                                      TOTAL
                                                                                                                                      COSTS
                                                                                                                                    197.714
                                                                                                                                    106.925
                                                                                                                                     90.789

-------
       TABLE F-3.  (CONTINUED)
       GUIDANCE LEVEL
                          6.
•t?
                                       100 MICROHATTS PER SO. CM
                                         PRE-
                                         GUIDELINE
                                                                     HIGH COST
                                                                    TIME PERIOD
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2580.000
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
46.436
2333.564
0.
0.
2377.500
1073.400
17.574
1055.826
1277.738
46.436
18.724
27.712
16.672
AVERAGE
70.255
1
2380.000
39.542
2340. 458
26.361
26.361
2340.458
1056.361
0.
1056.361
1284.097
39.542
18.189
21 .353

COHORT1
84.242
2
2380.000
36.906
2343.094
26.361
38.664
2330.792
1051 .914
0.
1051 .914
1291 .180
36.906
22.636
14.270

COHORT2
76.583
3
2380.000
34.270
2345.730
26.361
36.906
2335.185
1053.935
0.
1053.935
1291 .795
34.270
20.615
13.655

COHORTS
69.621
4
2380.000
31 .634
2348.366
26.361
36.906
2337.822
1055.148
0.
1055.148
1293.218
31 .634
19.402
12.232

COHORT4
63.292
5
2380.000
28.998
2351 .002
26.361
36.906
2340.458
1056.361
0.
1056.361
1294.642
28.998
18.189
10.808

COHORTS
57.538
                                                                                                                                    TOTAL
                                                                                                                                    COSTS
                                                                                                                                  217.786
                                                                                                                                  117.756
                                                                                                                                  100.030

-------
        TABLE F-S.  (CONTINUED)
        GUIDANCE LEVEL
                           7.
71
                                         200 MICROWATTS PER SQ. CM
                                           PRE-
                                           GUIDELINE
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                                                               LOW COST
                                                                            TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
22.550
2357.450
0.
0.
2378.500
1073.860
8.420
1065.440
1292.010
22.550
9.110
13.440
8.01 5
AVERAGE
33.796
1
2380.000
18.945
2361 .055
12.630
12.630
2361 .055
1065.835
0.
1065.835
1295.220
18.945
8.715
10.230

COHORT1
40.524
2
2380.000
17.682
2362.318
12.630
18.524
2356.424
1063.705
0.
1063.705
1298.613
17.682
10.845
6.837

COHORT2
36.840
3
2380.000
16 .419
2363.581
12.630
17 .682
2358.529
1064.673
0.
1064.673
1298.908
16.419
9.877
6.542

COHORTS
33.491
4
2380.000
15.156
2364.844
12.630
17.682
2359.792
1065.254
0.
1065.254
1299.590
15.156
9.296
5.860

COHORT4
30.446
5
2380.000
13.893
2366.107
12.630
17.682
2361 .055
1065.835
0.
1065.835
1300.272
13.893
8.715
5.178

COHORTS
27.678
                                                                                                                                      TOTAL
                                                                                                                                      COSTS
                                                                                                                                    104.645
                                                                                                                                     56. 557
                                                                                                                                     48.088

-------
         TABLE F-3.  (CONTINUED)
         GUIDANCE LEVEL
                            7.
                                         200 MICROWATTS PER SO.  CM
                                           PRE-            GUIDELINE
                                           GUIDELINE       IMPOSED
                                                           ON FIRM
                                                               0
                                                                            MEDIUM COST
                                                                             TIME PERIOD
                                                                                                                                      TOTAL
                                                                                                                                      COSTS
71
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLON COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.


2380.000
JO. 600
2349.400
0.
0.
2378.000
1073.630
11 .440
1062.190
1287.210
30.600
12.360
18.240
10.886
AVERAGE
45.900
2380.000
25.740
2354.260
17.160
17.160
2354.260
1062.710
0.
1062.710
1291 .550
25.740
11 .840
13.900

COHORT1
55.038
2380.000
24.024
2355.976
17.160
25.168
2347.968
1059.815
0.
1059.815
1296.161
24.024
14.735
9.289

COHORT2
50.035
2380.000
22.308
2357.692
17.160
24.024
2350.828
1061 .131
0.
1061 .131
1296.561
22.308
13.419
8.889

COHORTS
45.486
2380.000
20.592
2359.408
17.160
24.024
2352.544
1061 .920
0.
1061 .920
1297.488
20.592
12.630
7.962

COHORT4
41 .351
2380.000
18.876
2361 .124
17.160
24.024
2354.260
1062.710
0.
1062.710
1298.414
18.876
11 .840
7.036

COHORTS
37.592










142.140
76.824
65.316



-------
               TABLE F-3.  (CONTINUED)
               GUIDANCE LEVEL
                                  7.
71
\Jt
Is)
                                               200 MICROWATTS PER SO. CM
                                                 PRE-
                                                 GUIDELINE
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     C+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                                                                    HIGH COST
                                                                                   TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380
33
2346
0
0
2377
1073
12
1060
1285
33
13
20
12
.000
.960
.040
.

.500
.400
.584
.816
.224
.960
.734
.226
.002
AVERAGE
50.626
2380
28
2351
18
18
2351
1061
0
1061
1290
28
13
15

1
.000
.314
.686
.876
.876
.686
.526
.
.526
.160
.314
.024
.290

COHORT1
60.704

2380
26
2353
18
27
2344
1058
0
1058
1295
26
16
10

2
.000
.426
.574
.876
.685
.765
.342
.
.342
.232
.426
.208
.218

COHORT2
55.186

2380
24
2355
18
26
2347
1059
0
1059
1295
24
14
9

3
.000
.539
.461
.876
.426
.911
.789
.
.789
.672
.539
.761
.778

COHORTS
50.169

2380
22
2357
18
26
2349
1060
0
1060
1296
22
13
8

4
.000
.651
.349
.876
.426
.798
.657
.
.657
.692
.651
.893
.758

COHORT4
45.608

2380
20
2359
18
26
2351
1061
0
1061
1297
20
13
7

5
.000
.764
.236
.876
.426
.686
.526

.526
.711
.764
.024
.739

COHORTS
41 .462
                                                                                                                                             TOTAL
                                                                                                                                             COSTS
                                                                                                                                           156.654
                                                                                                                                            84.645
                                                                                                                                            72.009

-------
       TABLE F-3.   (CONTINUED)
       GUIDANCE  LEVEL
                          8.
                                       300 MICROHATTS PER SQ. CM
                                                                      LOW COST
                                                                    TIME  PERIOD
7
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

GUIDELINE
IMPOSED
ON FIRM
0
2380
20
2359
0
0
2S78
1073
7
1066
1293
20
8
12
7
.000
.724
.276

.
.500
.860
.689
.171
.106
.724
.379
.344
.331
AVERAGE
30.922
2380
17
2362
11
11
2362
1066
0
1066
1296
17
7
9

1
.000
.301
.699
.534
.534
.699
.591
.
.591
.107
.301
.959
.343

COHORT1
37 .078
2
2380.000
16.148
2363.852
11 .534
16.917
2358.469
1064.646
0.
1064.646
1299.206
16.148
9.904
6.244

COHORT2
33.708

2380
14
2365
11
16
2360
1065
0
1065
1299
14
9
5

3
.000
.994
.006
.534
.148
.392
.530

.530
.475
.994
.020
.975

COHORTS
30.643
4
2380.000
13.841
2366.159
11 .534
16.148
2361 .545
1066.061
0.
1066.061
1300.098
13.841
8.489
5.352

COHORT4
27.858

2380
12
2367
11
16
2362
1066
0
1066
1300
12
7
4

5
.000
.688
.312
.534
.148
.699
.591

.591
.721
.688
.959
.729

TOTAL
COSTS










95.696
51 .710
43.986

COHORTS
25.325

-------
TABLE F-3.  (CONTINUED)
GUIDANCE LEVEL
                   8.
•n
-p-
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     {+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
27.632
2352.368
0.
0.
2378.000
1073.630
10.253
1063.377
1288.991
27.632
11 .173
16.459
9.775
AVERAGE
41 .230
1
2380.000
23.068
2356.932
15.379
15.379
2356.932
1063.939
0.
1063.939
1292.993
23.068
10.611
12.457

COHORT1
49.438
2
2380.000
21 .531
2358.469
15.379
22.556
2351 .293
1061 .345
0.
1061 .345
1297.125
21 .531
13.205
8.325

COHORT2
44.944
3
2380.000
19.993
2360.007
15.379
21 .531
2353.856
1062.524
0.
1062.524
1297.484
19.993
12.026
7.966

COHORTS
40.858
4
2380.000
18.455
2361 .545
15.379
21 .531
2355.394
1063.231
0.
1063.231
1298.314
18.455
11 .319
7.136

COHORT4
37.143
5
2380.000
16.917
2363.083
15.379
21 .531
2356.932
1063.939
0.
1063.939
1299.145
16.917
10.611
6.305

COHORTS
33.767
                                                                                                                              TOTAL
                                                                                                                              COSTS
                                                                                                                                      127.595
                                                                                                                                       68.946
                                                                                                                                       58.649

-------
          TABLE  F-3.   (CONTINUED)
          GUIDANCE  LEVEL
                              8.
•n
                                           300 MICROWATTS PER SQ. CM
                                            PRE-
                                            GUIDELINE
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                                                               HIGH COST
                                                                              TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380
30
2349
0
0
2377
1073
11
1062
1287
30
12
18
10
.000
.695
.305
,

.500
.400
.278
.122
.183
.695
.428
.267
.779
AVERAGE
45.488
2380
25
2354
16
16
2354
1062
0
1062
1291
25
11
13

1
.000
.375
.625
.917
.917
.625
.877

.877
.747
.375
.673
.703

COHORT1
54.544
2
2380
23
2356
16
24
2348
1060
0
1060
1296
23
14
9

.000
.684
.316
.917
.811
.422
.024
.
.024
.292
.684
.526
.1 58

COHORT2
49. 585
3
2380
21
2358
16
23
2351
1061
0
1061
1296
21
13
8

.000
.992
.008
.917
.684
.241
.321

.321
.687
.992
.229
.763

COHORTS
45.077
2380
20
2359
16
23
2352
1062
0
1062
1297
20
12
7

4
.000
.300
.700
.917
.684
.933
.099

.099
.601
.300
.451
.849

COHORT4
40.980

2380
18
2361
16
23
2354
1062
0
1062
1298
18
11
6

5
.000
.609
.391
.917
.684
.625
.877
.
.877
.514
.609
.673
.936

COHORTS
37.254
                                                                                                                                       TOTAL
                                                                                                                                       COSTS
                                                                                                                                      140.654
                                                                                                                                       75.979
                                                                                                                                       64.675

-------
         TABLE F-3.   (CONTINUED)
         GUIDANCE  LEVEL
                            9.
                                         400  MICROHATTS  PER SO. CM
                                                                      LOW COST
                                                                    TIME PERIOD
•n
V>
ON
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.


GUIDELINE
IMPOSED
ON FIRM
0
2380.000
20.596
2359.404
0.
0.
2378.500
1073.860
7.638
1066.222
1293.182
20.596
8.328
12.268
7.283
AVERAGE
30.722
1
2380.000
17.187
2362.813
11 .458
11 .458
2362.813
1066.644
0.
1066.644
1296.169
17.187
7.906
9.281

COHORT1
36.838
2
2380.000
16.041
2363.959
11 .458
16.805
2358.612
1064.712
0.
1064.712
1299.248
16.041
9.838
6.202

COHORT2
33.489
3
2380.000
14.895
2365.105
11 .458
16.041
2360.522
1065.590
0.
1065.590
1299.515
14.895
8.960
5.935

COHORTS
30.444
4
2380.000
13.749
2366.251
11 .458
16.041
2361 .668
1066.117
0.
1066.117
1300.134
13.749
8.433
5.316

COHORT4
27.677
5
2380.000
12.603
2367.397
11 .458
16.041
2362.813
1066.644
0.
1066.644
1300.752
12.603
7.906
4.698

COHORTS
25.161
TOTAL
COSTS










95.071
51 .371
43.700



-------
        TABLE F-3.  (CONTINUED)
        GUIDANCE LEVEL
                           9.
                                        400 MICROWATTS  PER  S9.  CM
                                                                  MEDIUM COST
                                                                   TIME PERIOD
71
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.


GUIDELINE
IMPOSED
ON FIRM
0
2380.000
27.462
2352.538
0.
0.
2378.000
1073.630
10.185
1063.445
1289.093
27.4«2
11 .105
16.357
9.711
AVERAGE
40.962
1
2380.000
22.915
2357.085
15.277
15.277
2357.085
1064.009
0.
1064.009
1293.076
22.915
10.541
12.374

COHORT1
49.117
2
2380.000
21 .388
2358.612
15.277
22.406
2351 .483
1061 .432
0.
1061 .432
1297.180
21 .388
13.118
8.270

COHORT2
44.652
3
2380.000
19.860
2360.140
15.277
21 .388
2354.029
1062.603
0.
1062.603
1297.537
19.860
11 .947
7.913

COHORTS
40.593
4
2380.000
18.332
2361 .668
15.277
21 .388
2355.557
1063.306
0.
1063.306
1298.362
18.332
11 .244
7.088

COHORT4
36.902
5
2380.000
16.805
2363.195
15.277
21 .388
2357.085
1064.009
0.
1064.009
1299.186
16.805
10.541
6.264

COHORTS
33.548
TOTAL
COSTS










126.762
68.495
58.267



-------
          TABLE F-3.  (CONTINUED)
          GUIDANCE LEVEL
                             9.
                                          400 MICROWATTS PER SQ. CM
                                                                     HIGH COST
                                                                    TIME PERIOD
\Jt
00
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     C-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.


GUIDELINE
IMPOSED
ON FIRM
0
2380.000
30.508
2349.492
0.
0.
2377.500
1073.400
11 .203
1062.197
1287.295
30.508
12.353
18.155
10.709
AVERAGE
45.194
1
2380.000
25.207
2354.793
16.805
16.805
2354.793
1062.955
0.
1062.955
1291 .838
25.207
11.595
13.612

COHORT1
54.191
2
2380.000
23.526
2356.474
16.805
24.647
2348.631
1060.120
0.
1060.120
1296.353
23.526
14.430
9.097

COHORT2
49.264
3
2380.000
21 .846
2358.154
16.805
23.526
2351 .432
1061 .409
0.
1061 .409
1296.745
21 .846
13.141
8.705

COHORTS
44.786
4
2380.000
20.166
2359.834
16.805
23.526
2353.113
1062.182
0.
1062.182
1297.653
20.166
12.368
7.797

COHORT4
40.714
5
2380.000
18.485
2361 .515
16.805
23.526
2354.793
1062.955
0.
1062.955
1298.560
18.485
11 .595
6.890

COHORTS
37 .013
TOTAL
COSTS










139.738
75.482
64.255



-------
         TABLE  F-3.   (CONTINUED)
        GUIDANCE  LEVEL
                           10.
•n
                                         500 MICROWATTS PER SO. CM
                                          PRE-
                                          GUIDELINE
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
MET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                                                               LOW COST
                                                                            TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
20.475
2359.525
0.
0.
2378.500
1073.860
7.590
1066 .270
1293.255
20.475
8.280
12.195
7.238
AVERAGE
30.531
1
2380.000
17.077
2362.922
11 .385
11 .385
2362.922
1066.694
0.
1066.694
1296.228
17.077
7.856
9.222

COHORT1
36.609
2
2380.000
15.939
2364.061
11 .385
16.698
2358.748
1064.774
0.
1064.774
1299.287
15.939
9.776
6.163

COHORT2
33.281
3
2380.000
14.800
2365.199
11 .385
15.939
2360.645
1065.647
0.
1065.647
1299.553
14.800
8.903
5.897

COHORTS
30.256
4
2380.000
13.662
2366.338
11 .385
15.939
2361 .784
1066.171
0.
1066.171
1300.167
13.662
8.379
5.283

COHORT4
27.505
5
2380.000
12.523
2367.476
11 .385
15.939
2362.922
1066.694
0.
1066 .694
1300.782
12.523
7.856
4.668

COHORTS
25.005
                                                                                                                                     TOTAL
                                                                                                                                     COSTS
                                                                                                                                     94.477
                                                                                                                                     51 .050
                                                                                                                                     43.428

-------
TABLE F-3.  (CONTINUED)
GUIDANCE LEVEL
                  10.
•n
o
                                500 MICRONATTS PER SQ. CM
                                  PRE-
                                  GUIDELINE
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE  COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                                                             MEDIUM COST
                                                                              TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
27 .300
2352.700
0.
0.
2378.000
1073.630
10.120
1063.510
1289.190
27.300
11 .040
16.260
9.651
AVERAGE
40.708
1
2380.000
22.770
2357.230
15.180
15.180
2357.230
1064.076
0.
1064.076
1293.154
22.770
10.474
12.296

COHORT1
48.812
2
2380.000
21 .252
2358.748
15.180
22.264
2351 .664
1061 .515
0.
1061 .515
1297.233
21 .252
13.035
8.217

COHORT2
44.375
3
2380.000
19.734
2360.266
15.180
21 .252
2354.194
1062.679
0.
1062.679
1297.587
19.734
11 .871
7.863

COHORTS
40.341
4
2380.000
18.216
2361 .784
15.180
21 .252
2355.712
1063.378
0.
1063.378
1298.406
18.216
11 .172
7 .044

COHORT4
36.673
5
2380.000
16.698
2363.302
15.180
21 .252
2357.230
1064.076
0.
1064.076
1299.226
16.698
10.474
6.224

COHORTS
33.339
                                                                                                                             TOTAL
                                                                                                                             COSTS
                                                                                                                                     125.970
                                                                                                                                      68.066
                                                                                                                                      57.904

-------
         TABLE F-3.   (CONTINUED)
         GUIDANCE LEVEL
                           10.
71
                                         500 MICROWATTS PER SO.  CM
                                           PRE-
                                           GUIDELINE
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOH COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                                                              HIGH COST
                                                                             TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
30.330
2349.670
0.
0.
2S77 .500
1073.400
11 .132
1062.268
1287.402
30.330
12.282
18.048
10.643
AVERAGE
44.914
1
2380.000
25.047
2354.953
16.698
16.698
2354.953
1063.028
0.
1063.028
1291 .925
25.047
11 .522
13.525

COHORT1
53.856
2
2380.000
23.377
2356.623
16.698
24.490
2348.830
1060.212
0.
1060.212
1296.411
23.377
14.338
9.039

COHORT2
48.960
3
2380.000
21 .707
2358.293
16.698
23.377
2351 .613
1061 .492
0.
1061 .492
1296.800
21 .707
13.058
8.650

COHORTS
44.509
4
2380.000
20.038
2359.962
16.698
23.377
2353.283
1062.260
0.
1062.260
1297.702
20.038
12.290
7.748

COHORT4
40.462
5
2380.000
18.368
2361 .632
16.698
23.377
2354.953
1063.028
0.
1063.028
1298.604
18.368
11 .522
6.846

COHORTS
36.784
                                                                                                                                      TOTAL
                                                                                                                                      COSTS
                                                                                                                                    138.867
                                                                                                                                     75.011
                                                                                                                                     63.856

-------
         TABLE  F-3.   (CONTINUED)
         GUIDANCE  LEVEL
                           11 .
                                         600  MICROWATTS PER SO. CM
                                                                              LOW COST
                                                                            TIME PERIOD
71
ON
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE
2580.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.


GUIDELINE
IMPOSED
ON FIRM
0
2380.000
15.750
2364.250
0.
0.
2378.500
1073.860
5.700
1068.160
1296.090
15.750
6.390
9.360
5.469
AVERAGE
23.097
1
2380.000
12.825
2367.175
8.550
8.550
2367.175
1068.650
0.
1068.650
1298.524
12.825
5.899
6.926

COHORT1
27 .695
2
2380.000
11 .970
2368.030
8.550
12.540
2364.040
1067.208
0.
1067.208
1300.822
11 .970
7.342
4.628

COHORT2
25.177
3
2380.000
11.115
2368.885
8.550
11 .970
2365.465
1067.864
0.
1067.864
1301 .021
11.115
6.686
4.429

COHORTS
22.888
4
2380.000
10.260
2369.740
8.550
11 .970
2366.320
1068.257
0.
1068.257
1301 .483
10.260
6.293
3.967

COHORT4
20.808
5
2380.000
9.405
2370.595
8.550
11 .970
2367.175
1068.650
0.
1068.650
1301 .945
9.405
5.899
3.506

COHORTS
18.916
TOTAL
COSTS










71 .325
38.509
32.816



-------
TABLE F-3.  (CONTINUED)
GUIDANCE LEVEL
                  11 .
                                600 MICROWATTS PER SQ. CM
                                  PRE-
                                  GUIDELINE
MEDIUM COST
 TIME PERIOD
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     (*) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
MET TAXES                         1074.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
21 .000
2359.000
0.
0.
2378.000
1073.630
7.600
1066.030
1292.970
21 .000
8.520
12.480
7.292
AVERAGE
30.796
1
2380.000
17.100
2362.900
11 .400
11 .400
2362.900
1066.684
0.
1066.684
1296.216
17.100
7.866
9.234

COHORT1
36.926
2
2380.000
15.960
2364.040
11 .400
16.720
2358.720
1064.761
0.
1064.761
1299.279
15.960
9.789
6.171

COHORT2
33.569
3
2380.000
14.820
2365.180
11 .400
15.960
2360.620
1065.635
0.
1065.635
1299.545
14.820
8.915
5.905

COHORTS
30.518
4
2380.000
13.680
2366.320
11 .400
15.960
2361 .760
1066.160
0.
1066.160
1300.160
13.680
8.390
5.290

COHORT4
27.743
5
2380.000
12.540
2367.460
11 .400
15.960
2362.900
1066.684
0.
1066.684
1300.776
12.540
7.866
4.674

COHORTS
25.221
                                                                                                                             TOTAL
                                                                                                                             COSTS
                                                         95.100
                                                         51 .346
                                                         43.754

-------
TABLE F-3.  (CONTINUED)
GUIDANCE LEVEL
                  11 .
                                600 MICROWATTS PER SQ. CM
                                                                     HIGH COST
                                                                    TIME PERIOD
Tl
-C-
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOH COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

GUIDELINE
IMPOSED
ON FIRM
0
2380
23
2356
0
0
2377
1073
8
1065
1291
23
9
13
8
.000
.400
.600
.
.
.500
.400
.360
.040
.560
.400
.510
.890
.049
AVERAGE
34.010
1
2380.000
18.810
2361 .190
12.540
12.540
2361 .190
1065.897
0.
1065.897
1295.293
18.810
8.653
1 0 . 1 57

COHORT1
40.781

2380
17
2362
12
18
2356
1063
0
1063
1Z98
17
10
6

2
.000
.556
.444
.540
.392
.592
.782

.782
.662
.556
.768
.788

COHORT2
37.074

2380
16
2363
12
17
2358
1064
0
1064
1298
16
9
6

3
.000
.302
.698
.540
.556
.682
.744

.744
.954
.302
.806
.496

COHORTS
33.703
4
2380.000
15.048
2364.952
12.540
17.556
2359.936
1065.321
0.
1065.321
1299.631
1 5.048
9.229
5.819

COHORT4
30.639

2380
13
2366
12
17
2361
1065
0
1065
1300
13
8
5

5
.000
.794
.206
.540
.556
.190
.897
.
.897
.309
.794
.653
.141

TOTAL
COSTS










104.910
56.619
48.291

COHORTS
27.854

-------
         TABLE  F-3.   (CONTINUED)
         GUIDANCE  LEVEL
                            12.
TJ
                                         700 MICROWATTS PER 50. CM
                                           PRE-
                                           GUIDELINE
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1071.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                                                                LOW COST
                                                                             TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
238Q.OOQ
15.750
2364.250
0.
0.
2378.500
1073.860
5.700
1068.160
1296.090
15.750
6.390
9.360
5.469
AVERAGE
23.097
1
2380.000
12.825
2367.175
8.550
8.550
2367.175
1068.650
0.
1068.650
1298.524
12.825
5.899
6.926

COHORT1
27.695
2
2380.000
11 .970
2368.030
8.550
12.540
2364.040
1067.208
0.
1067.208
1300.822
11 .970
7.342
4.628

COHBRT2
25.177
3
2380.000
11.115
2368.885
8.550
11 .970
2365.465
1067.864
0.
1067.864
1301 .021
11.115
6.686
4.429

COHORTS
22.888
4
2380.000
10.260
2369.740
8.550
11 .970
2366.320
1068.257
0.
1068.257
1301 .483
10.260
6.293
3.967

COHORT4
20.808
5
2380.000
9.405
2370.595
8.550
11 .970
2367.175
1068.650
0.
1068. 650
1301 .945
9.405
5.899
3.506

COHORTS
18.916
                                                                                                                                       TOTAL
                                                                                                                                       COSTS
                                                                                                                                      71.325
                                                                                                                                      38.509
                                                                                                                                      32.816

-------
          TABLE  F-3.   (CONTINUED)
          GUIDANCE  LEVEL
                            12.
71
                                          700 MICROWATTS PER SO.  CM
                                            PRE-
                                            GUIDELINE
NET OPERATING INCOME
   BEFORE TAXES                   2380,000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                                                   MEDIUM COST
                                                                    TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380
21
2359
0
0
2378
1073
7
1066
1292
21
8
12
7
.000
.000
.000
.
.
.000
.630
.600
.030
.970
.000
.520
.480
.292
AVERAGE
30.796
2380
17
2362
11
11
2362
1066
0
1066
1296
17
7
9

1
.000
.100
.900
.400
.400
.900
.684
.
.684
.216
.100
.866
.234

COHORT1
36.926

2380
15
2364
11
16
2358
1064
0
1064
1299
15
9
6

2
.000
.960
.040
.400
.720
.720
.761
.
.761
.279
.960
.789
.171

COHORT2
33. 569

2380
14
2365
11
15
2360
1065
0
1065
1299
14
8
5

3
.000
.820
.180
.400
.960
.620
.635
.
.635
.545
.820
.915
.905

COHORTS
30. 518

2380
13
2366
11
15
2361
1066
0
1066
1300
13
8
5

4
.000
.680
.320
.400
.960
.760
.160

.160
.160
.680
.390
.290

COHORT4
27.743
5
2380.
12.
2367.
11 .
15.
2362.
1066.
0.
1066.
1300.
12.
7.
4.

000
540
460
400
960
900
684

684
776
540
866
674

COHORT5
25.221
                                                                                                                                        TOTAL
                                                                                                                                        COSTS
                                                                                                                                       95.100
                                                                                                                                       51 .346
                                                                                                                                       43.754

-------
TABLE F-3.  (CONTINUED)
GUIDANCE LEVEL
                  12.
                                700 MICROWATTS PER SO.  CM
                                  PRE-
                                  GUIDELINE
                                                                     HIGH COST
                                                                    TIME PERIOD
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
23.400
2356.600
0.
0.
2377.500
1073.400
8.360
1065.040
1291 .560
23.400
9.510
13.890
8.049
AVERAGE
34.010
1
2380.000
18.810
2361 .190
12.540
12.540
2361 .190
1065.897
0.
1065.897
1295.293
18.810
8.653
1 0 . 1 57

COHORT1
40.781
2
2380.000
17.556
2362.444
12.540
18.392
2356.592
1063.782
0.
1063.782
1298.662
17.556
10.768
6.788

COHORT2
37.074
3
2380.000
16.302
2363.698
12.540
17.556
2358.682
1064.744
0.
1064.744
1298.954
16.302
9.806
6.496

COHORTS
33.703
4
2380.000
15.048
2364.952
12.540
17.556
2359.936
1065.321
0.
1065.321
1299.631
15.048
9.229
5.819

COHORT4
30.639
5
2380.000
13.794
2366.206
12.540
17.556
2361 .190
1065.897
0.
1065.897
1300.309
13.794
8.653
5.141

COHORTS
27.854
                                                                                                                             TOTAL
                                                                                                                             COSTS
104.910
 56.619
 48.291

-------
          TABLE F-3.  {CONTINUED)
          GUIDANCE LEVEL
                             13.
TJ
ON
00
                                           800 MICROHATTS PER SO. CM
                                             PRE-
                                             GUIDELINE
                                                                      LOH COST
                                                                    TIME PERIOD
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
15.750
2364.250
0.
0.
2378.500
1073.860
5.700
1068.160
1296.090
15.750
6.390
9.360
5.469
AVERAGE
23.097
1
2380.000
1Z.825
2367.175
8.550
8.550
2367.175
1068.650
0.
1068.650
1298.524
12.825
5.899
6.926

COHORT1
27.695
2
2380.000
11 .970
2368.030
8.550
12.540
2364.040
1067.208
0.
1067.208
1300.822
11 .970
7.342
4.628

COHORT2
25.1.77
3
2380.000
11.115
2368.885
8.550
11 .970
2365.465
1067.864
0.
1067.864
1301 .021
11.115
6.686
4.429

COHORTS
22.888
4
2380.000
10.260
2369.740
8.550
11 .970
2366.320
1068.257
0.
1068.257
1301 .483
10.260
6.293
3.967

COHORT4
20. 808
5
2380.000
9.405
2370.595
8.550
11 .970
2367.175
1068.650
0.
1068.650
1301 .945
9.405
5.899
3.506

COHORTS
18.916
                                                                                                                                        TOTAL
                                                                                                                                        COSTS
                                                                                                                                       71.325
                                                                                                                                       38.509
                                                                                                                                       32.816

-------
TABLE F-3.  (CONTINUED)
OUTDANCE LEVEL
                  13.
                                800 MICROWATTS PER SQ.  CM
                                                                            MEDIUM COST
                                                                             TIME PERIOD
•fl
V£>
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.


GUIDELINE
IMPOSED
ON FIRM
0
2380.000
21 .000
2359.000
0.
0.
2378.000
1073.630
7.600
1066.030
1292.970
21 .000
8.520
12.480
7.292
AVERAGE
30.796
1
2380.000
17.100
2362.900
11 .400
11 .400
2362.900
1066.684
0.
1066.684
1296.216
17.100
7.866
9.234

COHORT1
36.926
2
2380.000
15.960
2364.040
11 .400
16.720
2358.720
1064.761
0.
1064.761
1299.279
15.960
9.789
6.171

COHORT2
33.569
3
2380.000
14.820
2365.180
11 .400
15.960
2360.620
1065.635
0.
1065.635
1299.545
14.820
8.915
5.905

COHORTS
30.518
4
2380.000
13.680
2366.320
11 .400
15.960
2361 .760
1066.160
0.
1066.160
1300.160
13.680
8.390
5.290

COHORT4
27.743
5
2380.000
12.540
2367.460
11 .400
15.960
2362.900
1066.684
0.
1066.684
1300.776
12.540
7.866
4.674

COHORTS
25.221
TOTAL
COSTS










95.100
51 .346
43.754



-------
TABLE F-3.  (CONTINUED)
GUIDANCE LEVEL
                  13.
                                800 MICROWATTS PER SQ. CM
                                  PRE-
                                  GUIDELINE
                                                                     HIGH COST
                                                                    TIME PERIOD
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
23.400
2356.600
0.
0.
2377.500
1073.400
8.360
1065.040
1291 .560
23.400
9.510
13.890
8.049
AVERAGE
34.010
1
2380.000
18.810
2361 .190
12.540
12.540
2361 .190
1065.897
0.
1065.897
1295.293
18.810
8.653
1 0 . 1 57

COHORT1
40.781
2
2380.000
17.556
2362.444
12.540
18.392
2356.592
1063.782
0.
1063.782
1298.662
17.556
10.768
6.788

COHORT2
37.074
3
2380.000
16.302
2363.698
12.540
17.556
2358.682
1064.744
0.
1064.744
1298.954
16.302
9.806
6.496

COHORTS
33.703
4
2380.000
15.048
2364.952
12.540
17.556
2359.936
1065.321
0.
1065.321
1299.631
15.048
9.229
5.819

COHORT4
30.639
5
2380.000
13.794
2366.206
12.540
17.556
2361 .190
1065.897
0.
1065.897
1300.309
13.794
8.653
5.141

COHORTS
27.854
                                                                                                                             TOTAL
                                                                                                                             COSTS
104.910
 56.619
 48.291

-------
           TABLE F-S.  (CONTINUED)
           GUIDANCE LEVEL
                             14.
71
                                           900 MICROWATTS PER SQ. CM
                                             PRE-
                                             GUIDELINE
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1 SOS.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                                                                 LOW COST
                                                                               TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
15.750
2364.250
0.
0.
2378.500
1073.860
5.700
1068.160
1296.090
15.750
6.390
9.360
5.469
AVERAGE
23.097
1
2380.000
12.825
2367.175
8.550
8.550
2367.175
1068.650
0.
1068.650
1298.524
12.825
5.899
6.926

COHORT1
27 .695
2
2380.000
11 .970
2368.030
8.550
12.540
2364.040
1067.208
0.
1067.208
1300.822
11 .970
7.342
4.628

COHORT2
25.177
3
2380.000
11.115
2368.885
8.550
11 .970
2365.465
1067.864
0.
1067.864
1301 .021
11.115
6.686
4.429

COHORTS
22.888
4
2380.000
10.260
2369.740
8.550
11 .970
2366.320
1068.257
0.
1068.257
1301 .483
10.260
6.293
3.967

COHORT4
20.808
5
2380.000
9.405
2370.595
8.550
11 .970
2367.175
1068.650
0.
1068.650
1301 .945
9.405
5.899
3.506

COHORTS
18.916
                                                                                                                                        TOTAL
                                                                                                                                        COSTS
                                                                                                                                       71 .325
                                                                                                                                       38.509
                                                                                                                                       32.816

-------
            TABLE F-3.   (CONTINUED)
            GUIDANCE LEVEL
                               14.
-n
^1
Is)
                                             900 MICROWATTS PER SO. CM
                                               PRE-
                                               GUIDELINE
                                                                                MEDIUM COST
                                                                                 TIME PERIOD
NET OPERATING INCOME
   BEFORE TAXES                   3380.000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION                0.
     (-> DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
GUIDELINE
IMPOSED
ON FIRM
0
2380
21
2359
0
0
2378
1073
7
1066
1292
21
8
12
7
.000
.000
.000
.
.
.000
.630
.600
.030
.970
.000
.520
.480
.292
AVERAGE
30.796
2380
17
2362
11
11
2362
1066
0
1066
1296
17
7
9

1
.000
.100
.900
.400
.400
.900
.684
.
.684
.216
.100
.866
.234

COHORT1
36.926

2380
15
2364
11
16
2358
1064
0
1064
1299
15
9
6

2
.000
.960
.040
.400
.720
.720
.761
.
.761
.279
.960
.789
.171

COHORT2
33.569

2380
14
2365
11
15
2360
1065
0
1065
1299
14
8
5

3
.000
.820
.180
.400
.960
.620
.635
.
.635
.545
.820
.915
.905

COHORTS
30.518

2380
13
2366
11
15
2361
1066
0
1066
1300
13
8
5

4
.000
.680
.320
.400
.960
.760
.160

.160
.160
.680
.390
.290

COHORT 4
27.743

2380
12
2367
11
15
2362
1066
0
1066
1300
12
7
4

5
.000
.540
.460
.400
.960
.900
.684

.684
.776
.540
.866
.674

COHORTS
25.221
                                                                                                                                          TOTAL
                                                                                                                                          COSTS
                                                                                                                                         95.100
                                                                                                                                         51.546
                                                                                                                                         43.754

-------
          TABIE F-3.  (CONTINUED)
          GUIDANCE LEVEL
                            14.
TJ
^J
VjJ
                                          900 MICROWATTS PER SQ.  CM
                                            PRE-
                                            GUIDELINE
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     C+) AMORTIZATION                0.
     <-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1S05.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
                                                                               HIGH COST
                                                                              TIME PERIOD
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
23.400
2356.600
0.
0.
2377.500
1073.400
8.360
1065.040
1291 .560
23.400
9.510
13.890
8.049
AVERAGE
34.010
1
2380.000
18.810
2361 .190
12.540
12.540
2361 .190
1065.897
0.
1065.897
1295.293
18.810
8.653
10.157

COHORT1
40.781
2
2380.000
17.556
2362.444
12.540
18.392
2356.592
1063.782
0.
1063.782
1298.662
17.556
10.768
6.788

COHORT2
37.074
3
2380.000
16.302
2363.698
12.540
17.556
2358.682
1064.744
0.
1064.744
1298.954
16.302
9.806
6.496

COHORTS
33.703
4
2380.000
15.048
2364.952
12.540
17.556
2359.936
1065.321
0.
1065.321
1299.631
15.048
9.229
5.819

COHORT4
30.639
5
2380.000
13.794
2366.206
12.540
17.556
2361 .190
1065.897
0.
1065.897
1300.309
13.794
8.653
5.141

COHORTS
27.854
                                                                                                                                       TOTAL
                                                                                                                                       COSTS
                                                                                                                                     104.910
                                                                                                                                      56.619
                                                                                                                                      48.291

-------
            TABLE  F-5.   (CONTINUED)
           GUIDANCE  LEVEL
                              15.
T1
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
                                           1000  MICROWATTS PER SQ. CM
                                              PRE-
                                              GUIDELINE
2380.000
   0.
2380.000
   0.
   0.
2380.000
1074.550
   0.
1074.550
1305.450
                                                                      LOH COST
                                                                    TIME PERIOD
            NET COST OF COMPLIANCE
               GROSS COMPLIANCE MEASURE COST
               TAX SAVINGS
               NET COMPLIANCE MEASURE COST
            AVERAGE ANNUAL NET COST
            PRESENT VALUE OF THE
             NET COST OF COMPLIANCE
                                     0.
                                     0.
                                     0.
GUIDELINE
IMPOSED
ON FIRM
0
2380.
15.
2364.
0.
0.
2378.
1073.
5.
1068.
1296.
15.
6.
9.
5.
000
750
250


500
860
700
160
090
750
390
360
469
AVERAGE
23.097
2380
12
2367
8
8
2367
1068
0
1068
1298
12
5
6

1
.000
.825
.175
.550
.550
.175
.650
.
.650
.524
.825
.899
.926

COHORT1
27.695
2
2380
11
2368
8
12
2364
1067
0
1067
1300
11
7
4

.000
.970
.030
.550
.540
.040
.208
.
.208
.822
.970
.342
.628

COHORT2
25.177
2380
11
2368
8
11
2365
1067
0
1067
1301
11
6
4

3
.000
.115
.885
.550
.970
.465
.864
.
.864
.021
.115
.686
.429

COHORTS
22.888
4
2380
10
2369
8
11
2366
1068
0
1068
1301
10
6
3

.000
.260
.740
.550
.970
.320
.257

.257
.483
.260
.293
.967

COHORT4
20.808
2380
9
2370
8
11
2367
1068
0
1068
1301
9
5
3

5
.000
.405
.595
.550
.970
.175
.650

.650
.945
.405
.899
.506

COHORTS
18.916
                                                                                                                                         TOTAL
                                                                                                                                         COSTS
                                                                                          71.325
                                                                                          38.509
                                                                                          32.816

-------
         TABLE F-3.   (CONTINUED)
         GUIDANCE  LEVEL
                            15.
•n
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
                                        1000 MICROHATTS PER SO. CM
                                           PRE-
                                           GUIDELINE
3380.000

   0.

2380.000

   0.
   0.
2380.000
1074.550
   0.
1074.550
1305.450
                                                                            MEDIUM  COST
                                                                              TIME PERIOD
         NET COST OF COMPLIANCE
            GROSS COMPLIANCE MEASURE COST
            TAX SAVINGS
            NET COMPLIANCE MEASURE COST
         AVERAGE ANNUAL NET COST
         PRESENT VALUE OF THE
           NET COST OF COMPLIANCE
                                     0.
                                     0.
                                     0.
GUIDELINE
IMPOSED
ON FIRM
0
2380.
21 .
2359.
0.
0.
2378.
1073.
7.
1066.
1292.
21 .
8.
12.
7.
000
000
000


000
630
600
030
970
000
520
480
292
AVERAGE
30.796
2380
17
2362
11
11
2362
1066
0
1066
1296
17
7
9

1
.000
.100
.900
.400
.400
.900
.684

.684
.216
.100
.866
.234

COHORT1
36.926

2380
15
2364
11
16
2358
1064
0
1064
1299
15
9
6

2
.000
.960
.040
.400
.720
.720
.761
.
.761
.279
.960
.789
.171

COHORT2
33.569

2380
14
2365
11
15
2360
1065
0
1065
1299
14
8
5

3
.000
.820
.180
.400
.960
.620
.635
.
.635
.545
.820
.915
.905

COHORTS
30.518

2380
13
2366
11
15
2361
1066
0
1066
1300
13
8
5

4
.000
.680
.320
.400
.960
.760
.160
.
.160
.160
.680
.390
.290

COHORT4
27.743

2380
12
2367
11
15
2362
1066
0
1066
1300
12
7
4

5
.000
.540
.460
.400
.960
.900
.684

.684
.776
.540
.866
.674

COHORTS
25.221
                                                                                                                                       TOTAL
                                                                                                                                       COSTS
                                                                                          95.100
                                                                                          51 .346
                                                                                          43.754

-------
          TABLE  F-3.   (CONTINUED)
          GUIDANCE  LEVEL
                             15.
                                          1000  MICROWATTS PER SO. CM
                                                                     HIGH COST
                                                                    TIME PERIOD
71
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.


GUIDELINE
IMPOSED
ON FIRM
0
2380.000
23.400
2356.600
0.
0.
2377.500
1073.400
8.360
1065.040
1291 .560
23.400
9.510
13.890
8.049
AVERAGE
34.010
1
2380.000
18.810
2361 .190
12.540
12.540
2361 .190
1065.897
0.
1065.897
1295.293
18.810
8.653
10.157

COHORT1
40.781
2
2380.000
17.556
2362.444
12.540
18.392
2356.592
1063.782
0.
1063.782
1298.662
17.556
10.768
6.788

COHORT2
37 .074
3
2380.000
16.302
2363.698
12.540
17.556
2358.682
1064.744
0.
1064.744
1298.954
16.302
9.806
6.496

COHORTS
33.703
4
2380.000
15.048
2364.952
12.540
17.556
2359.936
1065.321
0.
1065.321
1299.631
15.048
9.229
5.819

COHORT4
30.639
5
2380.000
13.794
2366.206
12.540
17.556
2361 .190
1065.897
0.
1065.897
1300.309
13.794
8.653
5.141

COHORTS
27.854
TOTAL
COSTS










104.910
56.619
48.291



-------
           TABLE  F-3.   CCONTINUED)
           GUIDANCE  LEVEL
                             K.
TJ
VI
VI
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     {-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
                                         2000 MICROWATTS PER SQ. CM
                                            PRE-
                                            GUIDELINE
2380.000

   0.

2380.000
   0.
   0.
2380.000
1074.550
   0.
1074.550
1305.450
                                                                                LOW COST
                                                                              TIME PERIOD
          NET COST  OF  COMPLIANCE
             GROSS  COMPLIANCE MEASURE  COST
             TAX  SAVINGS
             NET  COMPLIANCE  MEASURE  COST
          AVERAGE ANNUAL  NET COST
          PRESENT VALUE OF THE
            NET  COST OF COMPLIANCE
                                     0.
                                     0.
                                     0.
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
1 .500
2378.500
0.
0.
2378.500
1073.860
0.
1073.860
1304.640
1 .500
0.690
0.810
0.135
AVERAGE
0.676
1
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORT1
0.810
2
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORT2
0.736
3
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORTS
0.669
4
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORT4
0.609
5
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORTS
0.553
                                                                                                                                        TOTAL
                                                                                                                                        COSTS
                                                                                           1 .500
                                                                                           0.690
                                                                                           0.810

-------
          TABLE F-3.   (CONTINUED)
          GUIDANCE LEVEL
                            16.
TJ
vj
00
NET OPERATING INCOME
   BEFORE TAXES                   2380.000
COMPLIANCE MEASURE
   GROSS CASH FLOW COST              0.
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES       2380.000
TAX PURPOSE ADJUSTMENT TO
     {+) AMORTIZATION                0.
     (-) DEPRECIATION                0.
TAXABLE INCOME                    2380.000
GROSS TAX                         1074.550
INVESTMENT TAX CREDIT                0.
NET TAXES                         1074.550
NET INCOME                        1305.450
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST     0.
   TAX SAVINGS                       0.
   NET COMPLIANCE MEASURE COST       0.
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
2.000
2378.000
0.
0.
2378.000
1073.630
0.
1073.630
1304.370
2.000
0.920
1 .080
0.180
AVERAGE
0.901
1
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORT1
1 .080
2
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORT2
0.982
3
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORTS
0.893
4
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORT4
0.811
5
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORTS
0.738
                                                                                                                                        TOTAL
                                                                                                                                        COSTS
                                                                                                                                        2.000
                                                                                                                                        0.920
                                                                                                                                        1 .080

-------
           TABLE F-3.  (CONTINUED)
           GUIDANCE LEVEL
                             16.
                                          2000 MICROWATTS PER SQ. CM
                                                                     HIGH COST
                                                                    TIME PERIOD
71
V|
SO
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074. 550
0.
1074.550
1305.450
0.
0.
0.

GUIDELINE
IMPOSED
ON FIRM
0
2380
2
2377
0
0
2377
1073
0
1073
1304
2
1
1
0
.000
.500
.500
,

.500
.400
.
.400
.100
.500
.150
.350
.225
AVERAGE
1 .126
2380
0
2380
0
0
2380
1074
0
1074
1305
0
0
0

1
.000

.000
.
.
.000
.550

.550
.450
.
.
.

COHORT1
1 .350
2
2380
0
2380
0
0
2380
1074
0
1074
1305
0
0
0

.000
•
.000
.
.
.000
.550
.
.550
.450

.
.

COHORT2
1 .227
2380
0
2380
0
0
2380
1074
0
1074
1305
0
0
0

3
.000
•
.000
.
.
.000
.550
.
.550
.450
.
.
.

COHORTS
1.116
4
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORT4
1 .014
5
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORTS
0.922
TOTAL
COSTS










2.500
1 .150
1 .350



-------
          TABLE  F-S.   (CONTINUED)
          GUIDANCE  LEVEL
                             17.
00
O
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
                                          5000 MICROWATTS  PER SQ.  CM
                                             PRE-
                                             GUIDELINE
2380.000

   0.
2380.000

   0.
   0.
2380.000
1074.550
   0.
1074.550
1305.450
                                                                      LOW COST
                                                                    TIME PERIOD
           NET COST  OF COMPLIANCE
              GROSS  COMPLIANCE MEASURE COST
              TAX SAVINGS
              NET COMPLIANCE MEASURE COST
           AVERAGE ANNUAL NET COST
           PRESENT VALUE OF THE
            NET COST OF COMPLIANCE
                                     0.
                                     0.
                                     0.
GUIDELINE
IMPOSED
ON FIRM
0
2380
1
2378
0
0
2378
1073
0
1073
1304
1
0
0
0
.000
.500
.500


.500
.860

.860
.640
.500
.690
.810
.135
AVERAGE
0.676
2380
0
2380
0
0
2380
1074
0
1074
1305
0
0
0

1
.000
•
.000
.
.
.000
.550

.550
.450




COHORT1
0.810
2
2380.
0.
2380.
0.
0.
2380.
1074.
0.
1074.
1305.
0.
0.
0.

000

000


000
550

550
450




COHORT2
0.736
2380
0
2380
0
0
2380
1074
0
1074
1305
0
0
0

3
.000
•
.000
.
.
.000
.550
.
.550
.450

.
.

COHORTS
0.669
4
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORT4
0.609

2380
0
2380
0
0
2380
1074
0
1074
1305
0
0
0

5
.000
•
.000
.

.000
.550
.
.550
.450
.
.
.

COHORTS
0.553
                                                                                                                                        TOTAL
                                                                                                                                        COSTS
                                                                                            1 .500
                                                                                            0.690
                                                                                            0.810

-------
          TABLE F-3.   (CONTINUED)
          GUIDANCE LEVEL
                            17.
-n
00
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     ( + ) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
                                         5000  MICROWATTS  PER  SQ.  CM
                                            PRE-
                                            GUIDELINE
2380.000

   0.

2380.000

   0.
   0.
2380.000
1074.550
   0.
1074.550
1305.450
                                                                   MEDIUM COST
                                                                    TIME PERIOD
          NET COST OF COMPLIANCE
             GROSS COMPLIANCE MEASURE COST
             TAX SAVINGS
             NET COMPLIANCE MEASURE COST
          AVERAGE ANNUAL NET COST
          PRESENT VALUE OF THE
           NET COST OF COMPLIANCE
                                     0.
                                     0.
                                     0,
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
2.000
2378.000
0.
0.
2378.000
1073.630
0.
1073.630
1304.370
2.000
0.920
1 .080
0.180
AVERAGE
0.901
1
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORT1
1 .080
2
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORT2
0.982
3
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORTS
0.893
4
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORT4
0.811
5
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORTS
0.738
                                                                                                                                       TOTAL
                                                                                                                                       COSTS
                                                                                           2.000
                                                                                           0.920
                                                                                           1 .080

-------
         TABLE F-3.   CCONTINOED)
         GUIDANCE LEVEL
                           17.
                                         5000 MICROWATTS PER SO. CM
                                                                              HIGH COST
                                                                             TIME PERIOD
T
00
NJ
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

GUIDELINE
IMPOSED
ON FIRM
0
2380
2
2377
0
0
2377
1073
0
1073
1304
2
1
1
0
.000
.500
.500


.500
.400

.400
.100
.500
.150
.350
.225
AVERAGE
1 .126
1
2380.
0.
2380.
0.
0.
2380.
1074.
0.
1074.
1305.
0.
0.
0.


000

000


000
550

550
450




COHORT1
1 .350
2
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORT2
1 .227

2380
0
2380
0
0
2380
1074
0
1074
1305
0
0
0

3
.000
•
.000
,
.
.000
.550
.
.550
.450
.
.
.

COHORTS
1.116

2380
0
2380
0
0
2380
1074
0
1074
1305
0
0
0

4
.000

.000

.
.000
.550
.
.550
.450
.
.
.

COHORT4
1 .014
5
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORTS
0.922
TOTAL
COSTS










2.500
1 .1 50
1 .350



-------
        TABLE F-3.  (CONTINUED)
        GUIDANCE LEVEL
                          18.
                                      10000 MICROWATTS PER S9.  CM
                                                                              LOW COST
                                                                            TIME PERIOD
TJ
oo
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.


GUIDELINE
IMPOSED
ON FIRM
0
2380.000
1 .500
2378.500
0.
0.
2378.500
1073.860
0.
1073.860
1304.640
1 .500
0.690
0.810
0.135
AVERAGE
0.676
1
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORT1
0.810
2
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORT2
0.736
3
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORT3
0.669
4
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORT4
0.609
5
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORTS
0.553
TOTAL
COSTS










1 .500
0.690
0.810



-------
          TABLE F-3.   (CONTINUED)
          GUIDANCE LEVEL
                             18.
T
00
•p-
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+) AMORTIZATION
     (-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
NET COST OF COMPLIANCE
   GROSS COMPLIANCE MEASURE COST
   TAX SAVINGS
   NET COMPLIANCE MEASURE COST
AVERAGE ANNUAL NET COST
PRESENT VALUE OF THE
 NET COST OF COMPLIANCE
0 MICROWATTS

PRE-
GUIDELINE
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.


PER SO. CM

GUIDELINE
IMPOSED
ON FIRM
0
2380.000
2.000
2378.000
0.
0.
2378.000
1073.630
0.
1073.630
1304.370
2.000
0.920
1 .080
0.180
AVERAGE
0.901
MEDIUM COST
TIME
1
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORT1
1 .080
PERIOD
2
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORT2
0.982

3
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORTS
0.893

4
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORT4
0.811

5
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORTS
0.738

TOTAL
COSTS










2.000
0.920
1 .080



-------
         TABLE F-3.  (CONTINUED)
         GUIDANCE LEVEL
                           18.
71
oo
NET OPERATING INCOME
   BEFORE TAXES
COMPLIANCE MEASURE
   GROSS CASH FLOW COST
OPERATING INCOME AFTER
    COMPLIANCE EXPENDITURES
TAX PURPOSE ADJUSTMENT TO
     (+> AMORTIZATION
     C-) DEPRECIATION
TAXABLE INCOME
GROSS TAX
INVESTMENT TAX CREDIT
NET TAXES
NET INCOME
                                       10000 MICROWATTS PER SQ. CM
                                           PRE-
                                           GUIDELINE
2380.000
   0.
2380.000
   0.
   0.
2380.000
1074.550
   0.
1074.550
1305.450
                                                                     HIGH COST
                                                                    TIME PERIOD
         NET COST OF COMPLIANCE
            GROSS COMPLIANCE MEASURE COST
            TAX SAVINGS
            NET COMPLIANCE MEASURE COST
         AVERAGE ANNUAL NET COST
         PRESENT VALUE OF THE
          NET COST OF COMPLIANCE
                                     0.
                                     0.
                                     0.
GUIDELINE
IMPOSED
ON FIRM
0
2380.000
2.500
2377.500
0.
0.
2377.500
1073.400
0.
1073.400
1304.100
2.500
1 .150
1 .350
0.225
AVERAGE
1 .126
1
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORT1
1 .350
2
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORT2
1 .227
3
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORTS
1.116
4
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORT4
1 .014
5
2380.000
0.
2380.000
0.
0.
2380.000
1074.550
0.
1074.550
1305.450
0.
0.
0.

COHORTS
0.922
                                                                                                                                       TOTAL
                                                                                                                                       COSTS
                                                                                            2.500
                                                                                            1 .150
                                                                                            1 .350

-------
TABLE F-4.  THE NUMBER OF TV BROADCAST STATIONS
AFFECTED BY GUIDELINES LIMITING PUBLIC EXPOSURE
TO RADIOFREQUENCY RADIATION IS GIVEN FOR 18
SPECIFIED GUIDANCE LEVELS.


                  GUIDANCE LEVEL

 1        1 MICROWATTS PER SQ. CM           819
 2       10 MICROWATTS PER SQ. CM           246
 3       20 MICROWATTS PER SQ. CM           183
 4       50 MICROWATTS PER SQ. CM           102
 5       75 MICROWATTS PER SQ. CM            73
 6      100 MICROWATTS PER SQ. CM            60
 7      200 MICROWATTS PER SQ. CM            30
 8      300 MICROWATTS PER SQ. CM            19
 9      400 MICROWATTS PER SQ. CM            13
10      500 MICROWATTS PER SQ. CM            10
11      600 MICROWATTS PER SQ. CM             5
12      700 MICROWATTS PER SQ. CM             4
13      800 MICROWATTS PER SQ. CM             3
14      900 MICROWATTS PER SQ. CM             3
15     1000 MICROWATTS PER SQ. CM             2
16     2000 MICROWATTS PER SQ. CM             0
17     5000 MICROWATTS PER SQ. CM             0
18    10000 MICROWATTS PER SQ. CM             0
                     F-S6

-------
          APPENDIX G






TOTAL COST ESTIMATES: FM, AM, TV
               G-l

-------
   lOOO
00
i_
cd
    100
     10 r
(73
c
o
     1 r
              High

              Medium

              Low
                                     XVA
                                               I
                             6
10
15
18
                         Guidance  Level
   Figure G-l.  The range of annual  cash flow (current  year dollar)
   cost to  society-at-large  of  guidelines limiting public exposure
  to radiofrequency  radiation  from AM, FM, and TV broadcast sources
            is shown  for  6  of  18 guidance levels studied.
                                G-2

-------
   1000
    100
CO


O
CO
c
o
     10
     1 r
                                                     High

                                                     Medium

                                                     Low
                                              x\\\
                                                       YAY
                             6
                                      10
15
IB
                         Guidance  Level
   Figure G-2.   The  range  of  total present value (constant dollar)
   costs  to society-at-large of guidelines limiting  public exposure
  to radiofrequency  radiation  from AM, FM, and TV broadcast  sources
            is  shown for 6  of  18 guidance levels studied.
                                 G-3

-------
   lOOOr
    100
cd
o

OT

O
     10
                                                     High

                                                     Medium

                                                     Low
                                     VAX
                                                       \\\\
                                      10
                                               15
18
                         Guidance  Level
   Figure G-3.  The range of average annual  net  after-tax cash  flow
  (current year dollar) cost to the broadcast  industry  of guidelines
  limiting  public  exposure  to  radiofrequency radiation from AM, FM,
            and  TV broadcast sources  is shown for 6 of 18
                      guidance levels studied.

-------
   1000
 oo
 i_
 cd
 o
Q
05
C
O
    100
     10
      1 r
               High

               Medium

               Low
                                      AW
                                               A\V
                 f/s,
                 \V\\
                              6
10
15
IB
                         Guidance Level
    Figure G-4.  The range of the total present (constant dollar)
      value of the net after-tax cost to the broadcast industry
  of guidelines limiting  public  exposure  to  radiofrequency radiation
      from AM,  FM,  and  TV broadcast  sources  is  shown  for  6 of 18
                       guidance  levels  studied.
                                 G-5

-------
o
ON
            TABLE 0-1.  AN ESTIMATE OF THE POTENTIAL COST TO THE SOCIETY-AT-LARGE OF GUIDELINES LIMITING  PUBLIC  EXPOSURE
           TO RADIOFREQUENCY RADIATION FROM AM, FM. VHF-TV, AND UHF-TV BROADCAST SOURCES  IS GIVEN  FOR  3 COST  LEVELS.
           THE ANNUAL CASH FLOW (CURRENT YEAR DOLLAR) COST AND THE PRESENT (CONSTANT DOLLAR) VALUE ARE SHOWN
           FOR COMPLIANCE WITH 18 SPECIFIED GUIDANCE LEVELS.  IT IS ASSUMED THAT FM STATIONS SELECT ONE OF  FIVE  COMPLIANCE
           MEASURES (2 THROUGH 6) AND THAT COMPLIANCE COSTS (ANNUAL CASH FLOW) ARE SPREAD EVENLY AMONG FIVE ANNUAL  COHORTS
           OF STATIONS. NUMBERS ARE IN MILLIONS OF DOLLARS. MICROWATTS PER SQ. CM IS ABBREVIATED UW/CM~2» VOLTS  PER METER.  V/M.
          GUIDANCE LEVEL
              1 .
ANNUAL CASH FLOW COST
PRESENT VALUE
              2.
ANNUAL CASH FLOW COST
PRESENT VALUE
              3.
ANNUAL CASH FLOW COST
PRESENT VALUE
              4.
ANNUAL CASH FLOW COST
PRESENT VALUE

              5.
ANNUAL CASH FLOW COST
PRESENT VALUE
FM
LOW

30.0
125.1

13.0
54.3

10.4
43.2

6.9
28.8

5.9
24.5
MED
1 .
51
214
10.
28
116
20.
21
91
50.
14
59
75.
12
49
HIGH
LOW
UN/CM- 2
.5
.7
73
305
.3
.5
5.3
22.2
UW/CM-2
.0
.6
39
164
.4
.3
3.0
12.5
UN/CM" 2
.9
.3
30
127
.5
.1
2.7
11 .1
UN/CM" 2
.3
.5
19
81
.6
.6
2.3
9.8
UH/CM-2
.0
.9
16
68
.4
.2
2.3
9.4
AM
MED
10.
9
40
32.
5
21
45.
4
18
71 .
3
15
87.
3
15
V/M
.7
.5
V/M
.1
.1
V/M
.4
.4
V/M
.8
.7
V/M
.6
.0
HIGH

15.7
65.4

7.8
32.3

6.7
27.8

5.6
23.3

5.3
22.0
LOW

45.6
190.2

10.8
45.1

7.0
29.3

3.1
13.0

2.1
8.7
TV
MED
1 .
76
317
10.
16
70
20.
10
42
50.
4
18
75.
3
12
HIGH
LOW
TOTAL
MED
HIGH
UW/CM-2
.0
.0
118.9
495.7
80.9
337.5
137
572
.2
.2
207.8
866.6
UW/CM-2
.9
.5
20.5
85.5
26.8
111 .8
49
208
.9
.2
67.7
282.2
UW/CM-2
.3
.8
12.0
50.1
20.0
83.6
36
152
.5
.4
49.1
204.9
UW/CM-2
.5
.9
5.2
21 .9
12.4
51 .6
22
94
.6
.1
30.4
126.7
UW/CM-2
.0
.3
3.4
14.0
10.2
42.6
18
77
.5
.2
25.0
104.1

-------
           TABLE G-1.   (CONTINUED)
O
          GUIDANCE LEVEL
              6.
ANNUAL CASH FLOW COST
PRESENT VALUE

              7.
ANNUAL CASH FLOW COST
PRESENT VALUE
              8.
ANNUAL CASH FLON COST
PRESENT VALUE
              9.
ANNUAL CASH FLOW COST
PRESENT VALUE
             10.
ANNUAL CASH FLOH COST
PRESENT VALUE

LOW
FM
MED

HIGH

LOW
100. UN/CM' 2
5.3
22.2
10.7
44.7
14.5
60.4
2.2
9.1
200. UN/CM -2
3.9
16.2
7.5
31.2
10.0
41 .6
2.1
8.6
500. UN/CM-2
3.2
13.3
5.9
24.7
7.8
32.7
2.0
8.1
400. UN/CM-2
2.7
11 .1
4.8
19.9
6.3
26.2
1 .9
8.1
500. UH/CM-2
2.4
10.2
4.3
17.8
5.6
23.3
1 .7
7.0
AM
MED
100. V/M
3.4
14.3
1 41 . V/M
3.2
13.4
173. V/M
3.0
12.4
200. V/M
3.0
12.3
224. V/M
2.4
10.1

HIGH

LOH
TV
MED

HIGH

LOH
TOTAL
MED

HIGH
100. UH/CM-2
5.0
20.9
1 .7
7.1
2.3
9.8
2.6
11 .0
9.2
38.4
16.5
68.8
22.1
92.3
200. UH/CM-2
4.6
19.3
0.8
3.5
1 .1
4.7
1 .3
5.4
6.8
28.3
11 .8
49.3
15.9
66.3
300. UH/CM-2
4.2
17.7
0.6
2.6
0.8
3.4
1 .0
4.0
5.8
24.0
9.7
40.6
13.0
54.4
400. UH/CM-2
4.2
17.5
0.5
2,2
0.7
2.9
0.8
3.5
5.1
21 .4
8.4
35.1
11 .3
47.1
500. UH/CM-2
3.3
13.7
0.5
2.0
0.6
2.6
0.8
3.2
4.6
19.1
7.3
30.5
9.6
40.1

-------
           TABLE G-1.  (CONTINUED)
O
I
oo
          GUIDANCE LEVEL

             11.
ANNUAL CASH FLOH COST
PRESENT VALUE

             12.
ANNUAL CASH FLOW COST
PRESENT VALUE

             13.
ANNUAL CASH FLOH COST
PRESENT VALUE

             14.
ANNUAL CASH FLOH COST
PRESENT VALUE

             15.
ANNUAL CASH FLOH COST
PRESENT VALUE

LOH
FM
MED
AM
HIGH
LOW
600. UH/CM-2
2.2
9.4
3.8
16.0
5.0
20.8
1 .7
6.9
700. UW/CM~2
2.1
8.6
3.4
14.3
4.5
18.6
1 .6
6.8
800. UH/CM-2
2.0
8.3
3.3
13.7
4.2
17.7
1 .6
6.8
900. UH/CM-2
1 .9
8.0
3.1
12.9
4.0
16.7
1 .6
6.8
1000. UW/CM-2
1.9
7.8
3.0
12.4
3.8
16.0
1 .6
6.8
MED
245.
2
10
265.
2
9
282.
2
9
300.
2
9
316.
2
9
V/M
.4
.0
V/M
.4
.8
V/M
.3
.8
V/M
.3
.8
V/M
.3
.8
HIGH

3.2
13.5

3.2
13.3

3.2
13.2

3.2
13.2

3.1
13.1
LOW

0.4
1 .6

0.4
1 .5

0.4
1 .5

0.4
1 .5

0.3
1 .4
TV
MED
600.
0
2
700.
0
2
800.
0
2
900.
0
2
1000.
0
1
HIGH
LOW
TOTAL
MED

HIGH
UW/CM-2
.5
.1
0.6
2.6
4.3
17.9
6.7
28.1
8.9
36.9
UW/CM-2
.5
.1
0.6
2.5
4.1
17.0
6.3
26.2
8.3
34.4
UW/CM-2
.5
.0
0.6
2.5
4.0
16.6
6.1
25.5
8.0
33.4
UW/CM-2
.5
.0
0.6
2.5
3.9
16.3
5.9
24.7
7.8
32.4
UW/CM-2
.5
.9
0.6
2.4
3.8
16.0
5.8
24.1
7.6
31 .5

-------
           TABLE G-1.   (CONTINUED)
O
          GUIDANCE LEVEL
             16.
ANNUAL CASH FLON COST
PRESENT VALUE

             17.
ANNUAL CASH FLOM COST
PRESENT VALUE
             18.
ANNUAL CASH FLOM COST
PRESENT VALUE

LOW
FM
MED

HIGH

LOW
2000. UH/CM-2
1 .6
6.S
2.3
9.6
2.9
12.2
1 .6
6.7
5000. UN/CM- 2
1 .4
5.7
1 .9
7.8
2.4
9.8
1 .4
6.0
10000. UH/CM-2
1 .3
5.5
1 .8
7.4
2.2
9.2
1 .4
5.9
AM
MED
447. V/H
2.3
9.6
708. V/M
2.0
8.2
1000. V/M
1 .9
7.9

HIGH

LOH
TV
MED

HIGH

LOH
TOTAL
MED

HIGH
2000. UH/CM-2
3.1
12.8
0.3
1 .4
0.4
1 .8
0.5
2.3
3.5
14.6
5.0
21 .0
6.6
27.3
5000. UH/CM-2
2.5
10.4
0.3
1 .4
0.4
1 .8
0.5
2.3
3.1
13.1
4.3
17.8
5.4
22.5
10000. UH/CM-2
2.4
10.0
0.3
1 .4
0.4
1 .8
0.5
2.3
3.1
12.7
4.1
17.1
5.2
21 .5

-------
I
o
 TABLE G-2.  AN ESTIMATE OF THE POTENTIAL COST TO THE BROADCAST INDUSTRY OF GUIDELINES LIMITING PUBLIC EXPOSURE
TO RADIOFREQUENCY RADIATION FROM AM.  FM,  VHF-TV,  AND UHF-TV BROADCAST SOURCES IS GIVEN FOR 3 COST LEVELS.
THE AVERAGE ANNUAL CASH FLOH (CURRENT YEAR DOLLAR) COSTS AND THE PRESENT (CONSTANT DOLLAR) VALUE ARE
SHOWN FOR COMPLIANCE WITH 18 SPECIFIED GUIDANCE LEVELS.   IT IS ASSUMED THAT FM STATIONS SELECT ONE OF FIVE
COMPLIANCE MEASURES (2 THROUGH 6) AND THAT COMPLIANCE COSTS (ANNUAL  NET CASH FLOW) ARE SPREAD EVENLY AMONG FIVE
ANNUAL COHORTS OF STATIONS.   NUMBERS ARE IN MILLIONS OF DOLLARS.
MICROWATTS PER SO. CM IS ABBREVIATED UW/CM-2i  VOLTS PER  METER, V/M.
          GUIDANCE LEVEL
              1 .
AVG ANNUAL CASH FLOH
PRESENT VALUE
              2.
AVG ANNUAL CASH FLOW
PRESENT VALUE
              3.
AVG ANNUAL CASH FLOH
PRESENT VALUE
              4.
AVG ANNUAL CASH FLOH
PRESENT VALUE
              5.
AVG ANNUAL CASH FLOH
PRESENT VALUE

LOW
FM
MED

HIGH

LON
1 . UW/CM-2
8.5
59.9
14.8
103.7
21 .3
149.1
1 .5
10.9
10. UH/CM-2
3.7
26.1
7.9
56.0
11 .2
79.2
0.8
6.3
20. UH/CM-2
2.9
20.8
6.2
43.9
8.7
61 .2
0.7
5.6
50. UH/CM-2
1 .9
14.0
4.0
28.7
5.5
39.4
0.6
5.0
75. UH/CM-2
1 .6
12.0
3.4
24.1
4.6
33.0
0.6
4.8
AM
MED
10. V/M
2.7
19.6
32. V/M
1 .4
10.5
45. V/M
1 .2
9.2
71 . V/M
1 .0
7.9
87. V/M
1 .0
7.6

HIGH

LOH
TV
MED

HIGH

LOH
TOTAL
MED

HIGH
1 . UH/CM-2
4.4
31.5
12.8
89.8
21 .3
149.6
33.4
233.9
22.8
160.5
38.8
273.0
59.1
414.6
10. UH/CM-2
2.2
15.9
3.0
21 .3
4.7
33.4
5.8
40.5
7.5
53.7
14.1
99.8
19.1
135.6
20. UH/CM-2
1 .8
13.8
2.0
13.9
2.9
20.3
3.4
23.8
5.6
40.4
10.3
73.3
13.9
98.8
50. UH/CM-2
1 .5
11 .6
0.9
6.2
1 .3
9.1
1 .5
10.5
3.4
25.2
6.3
45.7
8.5
61 .5
75. UH/CM-2
1 .5
11.0
0.6
4.2
0.8
5.9
0.9
6.8
2.8
21 .0
5.2
37.7
7.0
50.8

-------
           TABLE 0-2.   (CONTINUED)
O
I
          GUIDANCE LEVEL
              6.
AVG ANNUAL CASH FLOH
PRESENT VALUE
              7.
AVG ANNUAL CASH FLOH
PRESENT VALUE

              8.
AVG ANNUAL CASH FLOH
PRESENT VALUE

              9.
AVG ANNUAL CASH FLOH
PRESENT VALUE
             10.
AVG ANNUAL CASH FLOH
PRESENT VALUE

LOH
FM
MED

HIGH

LOH
100. UH/CM'2
1 .5
10.9
3.0
21 .7
4.1
29.2
0.6
4.7
200. UH/CM-2
1 .1
8.0
2.1
15.2
2.8
20.3
0.6
4.5
300. UH/CM-2
0.9
6.6
1 .6
12.2
2.2
16.0
0.5
4.2
400. UH/CM-2
0.7
5.4
1 .3
9.9
1 .7
13.0
0.5
4.2
500. UH/CM'2
0.7
5.2
1.2
8.9
1 .5
11 .6
0.5
3.7
AM
MED
100. V/M
0.9
7.3
141 . V/M
0.9
6.8
173. V/M
0.8
6.4
200. V/M
0.8
6.3
224. V/M
0.7
5.3
TV
HIGH

1 .4
10.5

1 .3
9.8

1.2
9.0

1 .2
8.9

0.9
7.1
LOH

0.5
3.4

0.2
1 .7

0.2
1 .3

0.1
1 .1

0.1
1 .0
MED HIGH
100.
0.
4.
200.
0.
2.
300.
0.
1 .
400.
0.
1 .
500.
0.
1 .
UH/CM-2
7 0.7
7 5.4
UH/CM-2
3 0.4
3 2.7
UH/CM-2
2 0.3
7 2.1
UH/CM-2
2 0.2
5 1 .8
UH/CM-2
2 0.2
4 1 .7
LOH

2.6
19.0

1 .9
14.2

1 .6
12.2

1 .4
11 .0

1 .3
9.9
TOTAL
MED

4.6
33.7

3.3
24.4

2.7
20.3

2.3
17.7

2.0
15.5

HIGH

6.2
45.1

4.4
32.8

3.6
27.1

3.1
23.7

2.6
20.4

-------
         TABLE G-2.  (CONTINUED)
9
ro
          GUIDANCE LEVEL

             11 .
AVG ANNUAL CASH FLOW
PRESENT VALUE

             12.
AVG ANNUAL CASH FLOM
PRESENT VALUE

             13.
AVG ANNUAL CASH FLOW
PRESENT VALUE
             14.
AVG ANNUAL CASH FLON
PRESENT VALUE

             15.
AVG ANNUAL CASH FLOH
PRESENT VALUE
FM
LOH

0.6
4.8

0.6
4.4

0.5
4.3

0.5
4.1

0.5
4.0
MED
600.
1
8
700.
0
7
800.
0
6
900.
0
6
1000.
0
6
HIGH
LOH
UN/CM- 2
.1
.0
1
10
.4
.4
0.5
3.7
UM/CM-2
.9
.3
1
9
.2
.4
0.4
3.6
UN/CM- 2
.9
.9
1
9
.2
.0
0.4
3.6
UW/CM-2
.9
.6
1
I
.1
.5
0.4
3.6
UW/CM-2
.8
.4
1
8
.1
.2
0.4
3.6
AN
MED
245.
0
5
265.
0
5
282.
0
5
300.
0
5
316.
0
5
V/M
.7
.2
V/M
.6
.2
V/M
.6
.1
V/M
.6
.1
V/M
.6
.1
HIGH

0.9
7.0

0.9
6.9

0.9
6.9

0.9
6.9

0.9
6.8
LOH

0.1
0.8

0.1
0.8

0.1
0.8

0.1
0.8

0.1
0.8
TV
MED
600.
0
1
700.
0
1
800.
0
1
900.
0
1
1000.
0
1
HIGH
LOW
TOTAL
MED

HIGH
UW/CM-2
.1
.1
0.2
1 .4
1 .2
9.3
1 .8
14.4
2.4
18.9
UH/CM-2
.1
.1
0.2
1 .3
1 .1
8.9
1 .7
13.5
2.3
17.7
UW/CM-2
.1
.1
0.2
1 .3
1 .1
8.7
1 .7
13.2
2.2
17.2
UW/CM-2
.1
.1
0.2
1 .3
1 .1
8.6
1 .6
12.8
2.1
16.7
UW/CM-2
.1
.0
0.2
1 .3
1 .0
8.4
1 .6
12.5
2.1
16.3

-------
               TABLE 6-2.   (CONTINUED)
O
          GUIDANCE LEVEL

             16.
AV6 ANNUAL CASH FLOH
PRESENT VALUE

             17.
AVG ANNUAL CASH FLOH
PRESENT VALUE
             18.
AVG ANNUAL CASH FLOH
PRESENT VALUE

LOW
FM
MED

HIGH

LOW
2000. UN/CM- 3
0.4
3.4
0.6
5.0
0.8
6.4
0.4
3.6
5000. UH/CM-2
0.4
3.1
0.5
4.2
0.6
5.3
0.4
3.2
10000. UH/CM-2
0.4
3.0
0.5
4.0
0.6
5.0
0.4
3.2
AM
MED
447. V/M
0.6
5.1
708. V/M
0.5
4.4
1000. V/M
0.5
4.3

HIGH

LOH
TV
MED

HIGH

LOH
TOTAL
MED

HIGH
2000. UH/CM-2
0.8
6.7
0.1
0.7
0.1
1 .0
0.1
1 .2
0.9
7.7
1 .4
11 .1
1 .8
14.3
5000. UH/CM-2
0.7
5.6
0.1
0.7
0.1
1 .0
0.1
1 .2
0.8
7.0
1 .2
9.5
1 .5
12.1
10000. UH/CM-2
0.6
5.4
0.1
0.7
0.1
1 .0
0.1
1 .2
0.8
6.9
1 .1
9.2
1 .4
11 .6

-------
o
 I
 TABLE G-3.  AN ESTIMATE OF THE POTENTIAL COST TO THE AVERAGE BROADCAST STATION OF GUIDELINES LIMITING PUBLIC  EXPOSURE
TO RADIOFREQUENCY RADIATION FROM AM, FM, VHF-TV, AND UHF-TV BROADCAST SOURCES IS GIVEN FOR 3 COST LEVELS.
THE AVERAGE ANNUAL CASH FLOH (CURRENT YEAR DOLLAR) COST, THE AVERAGE PRESENT (CONSTANT DOLLAR) VALUE OF THE  NET AFTER
TAX COST AND THE MAXIMUM AND AVERAGE PERCENT REDUCTION IN NET PROFIT ARE SHOWN FOR COMPLIANCE HITH 18 SPECIFIED
GUIDANCE LEVELS.  IT IS ASSUMED THAT FM STATIONS SELECT ONE OF FIVE COMPLIANCE MEASURES 12 THROUGH 6) AND  THAT COMPLIANCE
COSTS (ANNUAL NET CASH FLOH) ARE SPREAD EVENLY AMONG FIVE  ANNUAL COHORTS OF STATIONS. NUMBERS ARE IN MILLIONS OF  DOLLARS.
MICROWATTS PER S«. CM IS ABBREVIATED UW/CM~2» VOLTS PER METER, V/M.

          GUIDANCE LEVEL
              1 .
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP (X)
AVG PROFIT DROP IX)

              2.
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP (X)
AVG PROFIT DROP IX)
              3.
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP ( '/,)
AVG PROFIT DROP I'/.l
              4.
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP (X)
AVO PROFIT DROP (X)
FM
LOW

3.8
16.2
7.0
4.0

1 .9
8.1
3.8
2.0

1 .9
8.0
3.8
2.0

1 .8
7.7
3.6
1.9
MED
1 .
6
28
11
7
10.
4
17
7
4
20.
4
17
7
4
50.
3
16
7
4
HIGH
LOW
UN/CM" 2
.7
.2
.7
.0
9.7
40.6
16.4
10.1
0.9
4.0
2.7
1 .2
UH/CM-2
.2
.7
.7
.4
6.0
25.1
10.7
6.2
0.5
2.0
1 .7
0.6
UW/CM-2
.1
.3
.6
.3
5.7
24.3
10.5
6.0
0.4
1 .8
1 .6
0.5
UM/CM-2
.9
.5
.3
.1
5.4
22.9
10.0
5.7
0.3
1 .5
1 .5
0.4
AM
MED
10.
1
5
3
1
32.
0
2
2
0
45.
0
2
2
0
71 .
0
2
2
0
V/M
.4
.9
.9
.8
V/M
.7
.9
.4
.9
V/M
.6
.5
.2
.7
V/M
.5
.1
.0
.6
HIGH

1 .8
7.9
5.1
2.4

0.9
3.9
3.1
1 .1

0.7
3.3
2.9
1 .0

0.6
2.8
2.6
0.8
LOH

26.0
109.4
3.2
2.0

20.1
84.5
2.5
1 .5

17.3
72.6
2.2
1 .3

12.9
54.5
1 16
1 .0
TV
MED
1 .
43.
182.
5.
3.
10.
31 .
132.
3.
2.
20.
25.
106.
3.
1 .
50.
19.
80.
2.
1 .
HIGH
UH/CM-2
4
4
4
3
67.8
285.3
8.4
5.2
UH/CM-2
5
7
9
4
38.2
160.8
4.8
2.9
UH/CM-2
3
5
2
9
29.5
124.4
3.7
2.3
UH/CM-2
0
1
4
5
21 .8
91 .8
2.8
1 .7

-------
           TABLE G-S.   (CONTINUED)
O
V/i
          GUIDANCE LEVEL

              5.
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP (%)
AVG PROFIT DROP C/.1

              6.
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP <5C)
AVG PROFIT DROP <%>

              7.
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP (X.)
AVG PROFIT DROP IXi

              8.
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP IX)
AVG PROFIT DROP (X)
FM
LOW

1 .8
7.6
3.6
1 .9

1 .8
7.5
3.6
1 .8

1 .7
7.4
3.5
1 .8

1 .7
7.2
3.5
1 .8
MED
75.
3
16
7
4
100.
3
16
7
4
200.
3
15
7
3
300.
3
15
7
3
HIGH
LOH
UHXCM'2
.9
.5
.3
.1
5.4
22.8
9.9
5.6
0.3
1 .4
1 .4
0.4
UH/CM-2
.8
.1
.2
.0
5.2
22.0
9.7
5.4
0.3
1 .4
1 .4
0.4
UH/CM-2
.7
.8
.1
.9
5.0
21 .4
9.5
5.3
0.3
1 .4
1 .4
0.4
UH/CM-2
.7
.5
.0
.8
4.9
20.9
9.3
5.2
0.3
1 .3
1 .4
0.4
AN
MED
87.
0
2
2
0
100.
0
2
2
0
141 .
0
2
2
0
173.
0
1
1
0
V/M
.5
.0
.0
.6
V/M
.4
.0
.0
.6
V/M
.4
.0
.0
.6
V/M
.4
.9
.9
.5
HIGH

0.6
2.6
2.5
0.8

0.6
2.6
2.5
0.8

0.6
2.6
2.5
0.7

0.5
2.4
2.4
0.7
LOW

11 .4
48.1
1 .4
0.9

10.8
45.6
1 .4
0.8

8.0
33.8
1 .0
0.6

7.3
30.9
0.9
0.6
TV
MED
75.
16
68
2
1
100.
15
63
1
1
200.
10
45
1
0
300.
9
41
1
0
HIGH
UH/CM-2
.3
.8
.1
.3
18.3
77.1
2.3
1 .4
UH/CM-2
.1
.7
.9
.2
16.7
70.3
2.1
1 .3
UH/CM-2
.9
.9
.4
.8
12.0
50.6
1 .5
0.9
UH/CM-2
.8
.2
.3
.7
10.8
45.5
1 .4
0.8

-------
                           TABLE  G-S.   (CONTINUED)
                                                              FM
9
          GUIDANCE LEVEL
              9.
AVG ANNUAL CASH FLOW
AVERAGE PRESENT VALUE
MAX PROFIT DROP (5£)
AVG PROFIT DROP (X)
             10.
AVG ANNUAL CASH FLOW
AVERAGE PRESENT VALUE
MAX PROFIT DROP (JO
AVG PROFIT DROP (X)

             11 .
AVG ANNUAL CASH FLOW
AVERAGE PRESENT VALUE
MAX PROFIT DROP (%>
AVG PROFIT DROP l'/.1
             12.
AVG ANNUAL CASH FLOW
AVERAGE PRESENT VALUE
MAX PROFIT DROP (2)
AVG PROFIT DROP (%)
                                                      LOW
                                                                     HIGH
                                                                             LOW
                                                                                      AM
                                                                                    "MED"
                                                                                                             TV
                                                                                             HIGH    LOW
                                                                                                                    HIGH
     400. UW/CM-2
1.7     3.6     4.8
7.1    15.2    20.5
3.4     6.8     9.1
1.7     3.8     5.1
     500. UW/CM-2
1.7     3.6     4.8
7.1    15.2    20.4
3.4     6.8     9.1
1.7     3.7     5.0
     600. UW/CM-2
1.6     3.5     4.7
6.9    14.9    20.0
3.3     6.7     8.9
1.7     3.7     4.9

     700. UW/CM-2
1.6     3.4     4.5
6.7    14.3    19.3
3.3     6.5     8.7
1.6     3.5     4.8
     200. V/M
0.3     0.4     0.5
1.3     1.9     2.4
1.4     1.9     2.4
0.4     0.5     0.7
     224. V/M
0.3     0.4     0.5
1.3     1.9     2.4
1.4     1.9     2.4
0.4     0.5     0.7
     245. V/M
0.3     0.4     0.5
1.3     1.9     2.4
1.4     1.9     2.4
0.4     0.5     0.7
     265. V/M
0.3     0.4     0.5
1.3     1.9     2.4
1.4     1.9     2.4
0.4     0.5     0.7
      400. UW/CM-2
 7.3     9.7    10.7
30.7    41.0    45.2
 0.9     1.3     1.4
 0.6     0.7     0.8
      500. UW/CM-2
 7.2     9.7    10.6
30.5    40.7    44.9
 0.9     1.2     1.4
 0.6     0.7     0.8
      600. UW/CM-2
 5.5     7.3     8.0
23.1    30.8    34.0
 0.7     1.0     1.1
 0.4     0.6     0.6
      700. UN/CM-2
 5.5     7.3     8.0
23.1    30.8    34.0
 0.7     1.0     1.1
 0.4     0.6     0.6

-------
                TABLE G-3.  (CONTINUED)
                                                    FM
O
          GUIDANCE LEVEL
             13.
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP (X)
AVG PROFIT DROP (X)
             14.
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP (X)
AVG PROFIT DROP (JO

             15.
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP (X)
AVG PROFIT DROP (%)
             16.
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP I'/.)
AVG PROFIT DROP (JO
                                           LOH
                                                           HIGH   LOH
                                                                           AM
                                                                          MED
                                                                                  HIGH
                                                                                         LOH
                                                                                   TV
                                                                                  MED
                                                                                                         HIGH
     800. UW/CM-2
1.5     3.3     4.5
6.6    14.1    18.9
3.2     6,4     8.5
1.6     3.5     4.7

     900. UH/CM-2
1.5     3.3     4.4
6.5    14.0    18.8
3.2     6.3     8.5
1.6     3.4     4,6
    1000. UH/CM-2
1.5     3.2     4.3
6.4    13.6    18.3
3.1     6.2     8.3
1.6     3.4     4.5

    2000. UH/CM-2
1.4     2.9     3.9
5.8    12.3    16.5
2.9     5.7     7.6
1.4     3.0     4.1
     282. V/M
0.3     0.4     0.5
1.3     1.9     2.4
1.4     1.9     2.4
0.4     0.5     0.7
     300. V/M
0.3     0.4     0.5
1.3     1.9     2.4
1.4     1.9     2.4
0.4     0.5     0.7

     316. V/M
0.3     0.4     0.5
1.3     1.9     2.4
1.4     1.9     2.4
0.4     0.5     0.7
     447. V/M
0.3     0.4     0.5
1.3     1.8     2.4
1.4     1.9     2.4
0.4     0.5     0.7
      800. UH/CM-2
 5.5     7.3     8.0
23.1    30.8    34.0
 0.7     1.0     1.1
 0.4     0.6     0.6

      900. UH/CM-2
 5.5     7.3     8.0
23.1    30.8    34.0
 0.7     1.0     1.1
 0.4     0.6     0.6

     1000. UH/CM-2
 5.5     7.3     8.0
23.1    30.8    34.0
 0.7     1.0     1.1
 0.4     0.6     0.6
     2000. UH/CM-2
 0.1     0.2     0.2
 0.7     0.9     1.1
 0.1     0.1     0.1
 0.0     0.0     0.0

-------
                    TABLE G-J.  (CONTINUED)
00
          GUIDANCE LEVEL
             17.
AVG ANNUAL CASH FLOW
AVERAGE PRESENT VALUE
MAX PROFIT DROP (.7.1
AVG PROFIT DROP (%)

             18.
AVG ANNUAL CASH FLOH
AVERAGE PRESENT VALUE
MAX PROFIT DROP (X)
AVG PROFIT DROP <*>

LOH
FM
MED

HIGH

LOH
AM
MED

HIGH

LOW
TV
MED

HIGH
    5000.  UM/CM'2
1.2     2.4     3.3
5.0    10.4    14.0
2.6     4.9     6.6
1.2     2.6     3.4

   10000.  UH/CM-2
1.1     2.3     3.2
4.8    10.0    13.5
2.5     4.8     6.3
1.2     2.4     3.3
     708. V/M
0.3     0.4     0.5
1.3     1.8     2.3
1.4     1.9     2.4
0.4     0.5     0.7

    1000. V/M
0.3     0.4     0.5
1.3     1.8     2.3
1.4     1.9     2.4
0.4     0.5     0.7
    5000. UH/CM-2
0.1     0.2     0.2
0.7     0.9     1.1
0.1     0.1     0.1
0.0     0.0     0.0

   10000. UH/CM-2
0.1     0.2     0.2
0.7     0.9     1.1
0.1     0.1     0.1
0.0     0.0     0.0

-------