|
tIStA6I�111t 1AtIQ9(''.``,.,
<br />Customer IT&S:
<br />Fixed
<br />$0.790
<br />Customer Adder:
<br />$0.0900
<br />Monh
<br />ized"".
<br />"7th
<br />ed
<br />..
<br />"Market
<br />Qlend
<br />Mo t I Cost
<br />y;NaoVurmmael
<br />,
<br />.""er
<br />0cif0re";YIVIEX�
<br />NYME :
<br />Prleo
<br />Jan 18
<br />15,448
<br />12,359
<br />80%p
<br />$3.096
<br />$2.738
<br />$3.904
<br />$60,311,51
<br />Feb 18
<br />14,334
<br />11,467
<br />80%
<br />$3.096
<br />$3.631
<br />$4.083
<br />$58,521,22
<br />Mar 18
<br />10,738
<br />8,590
<br />80%
<br />$3.096
<br />$2.639
<br />$3.884
<br />$41,708,84
<br />Apr 18
<br />9,978
<br />3,492
<br />35%
<br />$2.917
<br />$2.691
<br />$3.650
<br />$36,421.38
<br />May 18
<br />6,585
<br />2,305
<br />35%
<br />$2,917
<br />$2.821
<br />$3.735
<br />$24,590.80
<br />C
<br />Jun 18
<br />4„862
<br />1,702
<br />35%
<br />$2.917
<br />$2.738
<br />$3.681
<br />$17,897.04
<br />Jul 18
<br />3,292
<br />1,,152
<br />35%
<br />$2,917
<br />$2.765
<br />$3.698
<br />$12,175.56
<br />Aug 18
<br />3,546
<br />1,241
<br />35%u
<br />$2,917
<br />$2.769
<br />$3.701
<br />$13,121.36
<br />Sep 18
<br />3,849
<br />1,347
<br />35%
<br />$2.917
<br />$2353
<br />$3,690
<br />$14,206.02
<br />W
<br />Oct 18
<br />6,585
<br />2,305
<br />36%
<br />$2,.917
<br />$2,761
<br />$3,696
<br />$24,334.01
<br />2,
<br />Nov 18
<br />9,421
<br />3,297
<br />36%
<br />$3.106
<br />$2.801
<br />$3.788
<br />$35,683.07
<br />>°
<br />Dec 18
<br />12,663
<br />4,432
<br />35%
<br />$3.106
<br />$2.904
<br />$3,855
<br />$48,808.87
<br />Z
<br />101,300
<br />53,689
<br />$3,828
<br />$387,779.68
<br />h,
<br />?e
<br />Fled ed ";";
<br />l rtar�t Iv Cost
<br />;;1lmlurn'e�iH?tii"
<br />'Vtt
<br />W,mtk ,
<br />-'Prc
<br />Jan 18
<br />15,448
<br />12„359
<br />80%
<br />$3,096
<br />$2.588
<br />$3.874
<br />$59,848.07'
<br />Feb 18
<br />14,334
<br />11,467
<br />80%
<br />$3.096
<br />$3.481
<br />$4,053
<br />$58,091.20
<br />Mar 18
<br />10,738
<br />8,590
<br />80%
<br />$3,096
<br />$2.489
<br />$&854
<br />$41,386.70
<br />"I
<br />Apr 18
<br />9,978
<br />3,492
<br />36%
<br />$2.917
<br />$2.541
<br />$3,553
<br />$35,448.62
<br />May 18
<br />6,585
<br />2,305
<br />35%a
<br />$2.917
<br />$2.671
<br />$3,637
<br />$23,948.81
<br />Jun 18
<br />4,862
<br />1,702
<br />36%
<br />$2.917'
<br />$2,588
<br />$3,583
<br />$17,422.95
<br />C
<br />Jul 18
<br />3,292
<br />1,152
<br />36%
<br />$2.917'
<br />$2.615
<br />$3,601
<br />$11,854.57
<br />0
<br />Aug 18
<br />3,546
<br />1,241
<br />35%
<br />$2.917
<br />$2.619
<br />$3.603
<br />$12,775,68
<br />X
<br />Sep 18
<br />3„849
<br />1,347
<br />35%
<br />$2.917
<br />$2.603
<br />$3,593
<br />$13,830.70
<br />2
<br />Oct 18
<br />6,585
<br />2,305
<br />36%
<br />$2.917
<br />$2,611
<br />$3.598
<br />$23,692.02
<br />>-
<br />Nov 18
<br />9,421
<br />3,297
<br />35%®
<br />$3.106
<br />$2.651
<br />$3.690
<br />$34,764.53
<br />Z
<br />Dec 18
<br />12,663
<br />4,432
<br />35%s,
<br />$3,106
<br />$2.754
<br />$3.757'
<br />$47,574.28
<br />101,300
<br />53„689
<br />$3.758
<br />$380,638.03
<br />;, " "etl ed
<br />Ma
<br />Blended
<br />Monthl Cast
<br />N*
<br />Price
<br />Jan 18
<br />15,448
<br />12,369
<br />80%
<br />$3.096
<br />$2.988
<br />$3.954
<br />$61,083.93
<br />Feb 18
<br />14,334
<br />11,467
<br />80%
<br />$3.096
<br />$3.881
<br />$4.133
<br />$59,237,92
<br />Mar 18
<br />10,738
<br />8,590
<br />80%
<br />$3.096
<br />$2,889
<br />$3,934
<br />$42,245.73
<br />Lo
<br />Apr 18
<br />9,978
<br />3,492
<br />35%
<br />$2.917
<br />$2,941
<br />$3,813
<br />$38,042.81
<br />I �
<br />May 18
<br />6,565
<br />2,305
<br />35%
<br />$2.917
<br />$3.071
<br />$1897
<br />$25,660.78
<br />Jun 18
<br />4,862
<br />1,702
<br />35%
<br />$2.917
<br />$2.988
<br />$3.843
<br />$18,687.18
<br />C
<br />Jul 18
<br />3,292
<br />1,152
<br />35%$2,917
<br />$3.015
<br />$3.861
<br />$12,710.55
<br /><
<br />Aug 18
<br />3,546
<br />1,241
<br />35%
<br />$2,917
<br />$3.019
<br />$3.863
<br />$13,697.51
<br />LLJ
<br />Sep 18
<br />3,849
<br />1,347
<br />35%
<br />$2,917
<br />$3.003
<br />$3,853
<br />$14,831.55
<br />Oct 18
<br />6„585
<br />2,305
<br />35%
<br />$2.917
<br />$3,011
<br />$3,858
<br />$25,403.99
<br />z
<br />Nov 18
<br />9„421
<br />3,297
<br />35%
<br />$3.106
<br />$3.051
<br />$3.950
<br />$37,213.97
<br />Dec 18
<br />12,663
<br />4,432
<br />35%m
<br />$1106
<br />$3.154
<br />$4.017
<br />$50,866.53
<br />101,300
<br />53,689
<br />$3,946
<br />$399,682.43
<br />Mon
<br />lzutd
<br />"dth
<br />Hed '
<br />ed "ed" ,
<br />; H6 ` ."
<br />"
<br />�
<br />Blended
<br />Monthly Cost
<br />e '
<br />"
<br />4" ;
<br />E `, <
<br />; ,NY
<br />Er-
<br />Jan 18
<br />,
<br />15,448
<br />12,359
<br />80%
<br />$3.096
<br />$3.238
<br />$4,004
<br />$61,856,34
<br />Feb 18
<br />14,334
<br />11,467
<br />80%
<br />$3.096
<br />$4,131
<br />$4.183
<br />$69,954.61
<br />Mar 18
<br />10,738
<br />8,590
<br />80%
<br />$3.096
<br />$3.139
<br />$3.984
<br />$42,782.62
<br />C)
<br />Apr 18
<br />9,978
<br />3,492
<br />35%$2,917
<br />$3.191
<br />$3.975
<br />$39,664,25
<br />Lo
<br />May 18
<br />6,585
<br />2,305
<br />35%
<br />$2.917
<br />$3.321
<br />$4.060
<br />$26,730.77
<br />Jun 18
<br />4,862
<br />1,702
<br />35%
<br />$2,917
<br />$3.238
<br />$4.006
<br />$19,477.32
<br />C
<br />Jul 18
<br />3,292
<br />1,152
<br />35%
<br />$2.917
<br />$3,265
<br />$4.023
<br />$13,245,54
<br />X
<br />Aug 18
<br />3,546
<br />1,241
<br />35%
<br />$2.917
<br />$3,269
<br />$4.026
<br />$14,27&65
<br />Ny
<br />Sep 18
<br />3,849
<br />1,347
<br />35%
<br />$2.917
<br />$3,253
<br />$4.015
<br />$15,467.07
<br />Oct 18
<br />6,585
<br />2,305
<br />35%
<br />$2.917
<br />$3.261
<br />$4.021
<br />$26,473.97
<br />2
<br />Nov 18
<br />9,421
<br />3,297
<br />35%
<br />$3.106
<br />$3.301
<br />$4A13
<br />$38,744.86
<br />Dec 18
<br />12,663
<br />4,432
<br />35%
<br />$3,106
<br />$3.404
<br />$4.180
<br />$52,924.19
<br />101,300
<br />53,689
<br />$4,063
<br />$411,585.18
<br />
|