| RI (%) | LLP (%) | | | ($) | ($) | C&R ($) | O&M ($) | ($) | ($) | TLCC ($) |
| 0% | 0 | 184 | 1511 | 6530 | 13,8675 | 128,661 | 17,363 | 2,208 | 15,110 | 146,070 | 0.3% | 0.2968 | 181 | 1511 | 6424 | 13,8675 | 128,590 | 17,327 | 2,172 | 15,110 | 145,920 | 1% | 0.8227 | 179 | 1340 | 6353 | 12,2981 | 114,559 | 15,593 | 2,148 | 13,400 | 130,180 | 2% | 1.8516 | 172 | 1137 | 6105 | 10,4351 | 97,794 | 13,479 | 2,064 | 11,370 | 111,280 | 5% | 4.5051 | 160 | 858 | 5679 | 78,745 | 74,696 | 10,545 | 1,920 | 8,580 | 85,250 | 10% | 7.6983 | 153 | 698 | 5430 | 64,061 | 61,448 | 8,861 | 1,836 | 6,980 | 70,310 | 12% | 10.5065 | 147 | 590 | 5217 | 54,149 | 52,475 | 7,709 | 1,764 | 5,900 | 60,190 | 15% | 14.6732 | 140 | 430 | 4969 | 39,464 | 39,226 | 6,025 | 1,680 | 4,300 | 45,260 | 18% | 17.8040 | 135 | 341 | 4791 | 31,296 | 31,830 | 5,075 | 1,620 | 3,410 | 36,910 | 20% | 19.6356 | 132 | 309 | 4685 | 28,359 | 29,143 | 4,719 | 1,584 | 3,090 | 33,860 |
|
|