AutoBuilt Model: All COLUMBIA METRO ARPT SC USA NSRDB WMO#=723100 2007-04-05 16:44:46

Electricity Intensity (MJ/m2)

Natural Gas Intensity (MJ/m2)

Other Fuel Intensity (MJ/m2)

Purchased Cooling Intensity (MJ/m2)

Purchased Heating Intensity (MJ/m2)

Water Intensity (m3/m2)

Table of Contents

Program Version:EnergyPlus, Version 2.0

Tabular Output Report in Format: HTML

Building: AutoBuilt Model: All

Environment: COLUMBIA METRO ARPT SC USA NSRDB WMO#=723100

Simulation Timestamp: 2007-04-05 16:44:46

Table of Contents

Report: Annual Building Utility Performance Summary

For: Entire Facility

Timestamp: 2007-04-05 16:44:46

Values gathered over 8760.00 hours

Site and Source Energy

	Total Energy (GJ)	Energy Per Total Building Area (MJ/m2)	Energy Per Conditioned Building Area (MJ/m2)
Total Site Energy	287.11	247.24
Net Site Energy	287.11	247.24
Total Source Energy	768.88	662.11
Net Source Energy	768.88	662.11

Building Area

	Area (m2)
Total Building Area	1161.26
Net Conditioned Building Area	0.00

End Uses

	Electricity (GJ)	Natural Gas (GJ)	Other Fuel (GJ)	Purchased Cooling (GJ)	Purchased Heating (GJ)	Water (m3)
Heating	0.00	0.00	0.00	0.00	0.00	0.00
Cooling	0.00	0.00	0.00	0.00	0.00	0.00
Interior Lighting	30.60	0.00	0.00	0.00	0.00	0.00
Exterior Lighting	4.00	0.00	0.00	0.00	0.00	0.00
Interior Equipment	112.31	78.28	0.00	0.00	0.00	0.00
Exterior Equipment	54.93	0.00	0.00	0.00	0.00	0.00
Fans	0.00	0.00	0.00	0.00	0.00	0.00
Pumps	0.00	0.00	0.00	0.00	0.00	0.00
Heat Rejection	0.00	0.00	0.00	0.00	0.00	0.00
Humidification	0.00	0.00	0.00	0.00	0.00	0.00
Heat Recovery	0.00	0.00	0.00	0.00	0.00	0.00
Water Systems	6.98	0.00	0.00	0.00	0.00	0.00
Refrigeration	0.00	0.00	0.00	0.00	0.00	0.00
Generators	0.00	0.00	0.00	0.00	0.00	0.00

Total End Uses	208.83	78.28	0.00	0.00	0.00	0.00

End Uses By Subcategory

	Subcategory	Electricity (GJ)	Natural Gas (GJ)	Other Fuel (GJ)	Purchased Cooling (GJ)	Purchased Heating (GJ)	Water (m3)
Heating	General	0.00	0.00	0.00	0.00	0.00	0.00
Cooling	General	0.00	0.00	0.00	0.00	0.00	0.00
Interior Lighting	General Lights	30.60	0.00	0.00	0.00	0.00	0.00
Exterior Lighting	Exterior Facade Lighting	4.00	0.00	0.00	0.00	0.00	0.00
Interior Equipment	GeneralEquipment	112.31	78.28	0.00	0.00	0.00	0.00
Exterior Equipment	Refrigeration (simple)	54.93	0.00	0.00	0.00	0.00	0.00
Fans	General	0.00	0.00	0.00	0.00	0.00	0.00
Pumps	General	0.00	0.00	0.00	0.00	0.00	0.00
Heat Rejection	General	0.00	0.00	0.00	0.00	0.00	0.00
Humidification	General	0.00	0.00	0.00	0.00	0.00	0.00
Heat Recovery	General	0.00	0.00	0.00	0.00	0.00	0.00
Water Systems	SHW_DEFAULT	0.00	0.00	0.00	0.00	0.00	0.00
	Water Heater	6.98	0.00	0.00	0.00	0.00	0.00
Refrigeration	General	0.00	0.00	0.00	0.00	0.00	0.00
Generators	General	0.00	0.00	0.00	0.00	0.00	0.00

Normalized Metrics

Utility Use Per Conditioned Floor Area

Utility Use Per Total Floor Area

	Electricity Intensity (MJ/m2)	Natural Gas Intensity (MJ/m2)	Other Fuel Intensity (MJ/m2)	Purchased Cooling Intensity (MJ/m2)	Purchased Heating Intensity (MJ/m2)	Water Intensity (m3/m2)
Lighting	29.80	0.00	0.00	0.00	0.00	0.00
HVAC	6.01	0.00	0.00	0.00	0.00	0.00
Other	144.02	67.41	0.00	0.00	0.00	0.00
Total	179.83	67.41	0.00	0.00	0.00	0.00

Electric Loads Satisfied

	Electricity (GJ)	Percent Electricity (%)
Fuel-Fired Power Generation	0.00	0.00
High Temperature Geothermal*	0.00	0.00
Photovoltaic Power	0.00	0.00
Wind Power*	0.00	0.00
Total On-Site Electric Sources	0.00	0.00

Electricity Coming From Utility	208.83	100.00
Surplus Electricity Going To Utility	0.00	0.00
Net Electricity From Utility	208.83	100.00

Total On-Site and Utility Electric Sources	208.83	100.00
Total Electricity End Uses	208.83	100.00

On-Site Thermal Sources

	Heat (GJ)	Percent Heat (%)
Water-Side Heat Recovery	0.00
Air to Air Heat Recovery for Cooling	0.00
Air to Air Heat Recovery for Heating	0.00
High-Temperature Geothermal*	0.00
Solar Water Thermal	0.00
Solar Air Thermal	0.00
Total On-Site Thermal Sources	0.00

Water Source Summary

	Water (m3)	Percent Water (%)
Rainwater Collection	0.00	-
Condensate Collection	0.00	-
Groundwater Well	0.00	-
Total On Site Water Sources	0.00	-
-	-	-
Initial Storage	0.00	-
Final Storage	0.00	-
Change in Storage	0.00	-
-	-	-
Water Supplied by Utility	0.00	-
-	-	-
Total On Site, Change in Storage, and Utility Water Sources	0.00	-
Total Water End Uses	0.00	-

Note 1: An asterisk (*) indicates that the feature is not yet implemented.

Table of Contents

| Top |

Annual Building Utility Performance Summary

| Entire Facility |

Input Verification and Results Summary

| Entire Facility |

Construction Cost Estimate Summary

| Entire Facility |

Climate Summary

| Entire Facility |

Equipment Summary

| Entire Facility |

Envelope Summary

| Entire Facility |

OCCUPANT COMFORT DATA SUMMARY

OUTDOOR AIR SUMMARY

EMISSIONS DATA SUMMARY

| Meter |

COMPONENTS OF PEAK ELECTRICAL DEMAND

| Meter |

Tariff Report

| DUKEENERGY_G_NC_GENERALSERVICE | NC_EIAMONTHLYRATEGAS |

Economics Results Summary Report

| Entire Facility |

Table of Contents

Report: Input Verification and Results Summary

For: Entire Facility

Timestamp: 2007-04-05 16:44:46

GENERAL

	Value
Program Version and Build	EnergyPlus, Version 2.0
Weather	COLUMBIA METRO ARPT SC USA NSRDB WMO#=723100
Latitude (deg)	33.95
Longitude (deg)	-81.12
Elevation (m)	64.90
Time Zone	-5.00
North Axis Angle (deg)	234.88
Hours Simulated (hrs)	8760.00

ENVELOPE

Window-Wall Ratio

	Total	North (315 to 45 deg)	East (45 to 135 deg)	South (135 to 225 deg)	West (225 to 315 deg)
Gross Wall Area (m2)	542.07	70.93	200.11	70.93	200.11
Window Area (m2)	54.45	8.74	24.63	8.74	12.34
Window-Wall Ratio (%)	1.70	12.32	12.31	12.32	6.17

Skylight-Roof Ratio

	Total
Gross Roof Area (m2)	1161.26
Skylight Area (m2)	0.00
Skylight-Roof Ratio (%)	0.00

LIGHTING

Interior Connected Lighting Power

	Zone	Lighting Power Density (W/m2)	Zone Area (m2)	Total Power (W)	End Use Subcategory	Schedule Name	Average Hours/Week (hr)	Return Air Fraction	Conditioned (Y/N)
ZN_1_FLR_1_SEC_1_LIGHTS	ZN_1_FLR_1_SEC_1	14.7899	240.70	3559.90	General Lights	BLDG_LIGHT_SCH	9.49	0.0000	N
ZN_1_FLR_1_SEC_2_LIGHTS	ZN_1_FLR_1_SEC_2	14.7898	71.83	1062.37	General Lights	BLDG_LIGHT_SCH	9.49	0.0000	N
ZN_1_FLR_1_SEC_3_LIGHTS	ZN_1_FLR_1_SEC_3	14.7899	240.70	3559.90	General Lights	BLDG_LIGHT_SCH	9.49	0.0000	N
ZN_1_FLR_1_SEC_4_LIGHTS	ZN_1_FLR_1_SEC_4	14.7898	71.83	1062.37	General Lights	BLDG_LIGHT_SCH	9.49	0.0000	N
ZN_1_FLR_1_SEC_5_LIGHTS	ZN_1_FLR_1_SEC_5	14.7897	536.21	7930.34	General Lights	BLDG_LIGHT_SCH	9.49	0.0000	N

Exterior Connected Lighting Power

	Total Watts	Astronomical Clock/Schedule	Schedule Name	Average Annual Hours/Week
EXTERIOR FACADE LIGHTING	254.35	Astronomical Clock	ALWAYS_ON	168.00

PERFORMANCE

Zone Summary

	Area (m2)	Conditioned (Y/N)	Volume (m3)	Multipliers	Gross Wall Area (m2)	Window Area (m2)	Lighting (W/m2)	People (m2/person)	Plug and Process(W/m2)
ZN_1_FLR_1_SEC_1	240.70	No	841.37	1.00	200.11	24.63	14.7899	23.23	5.4784
ZN_1_FLR_1_SEC_2	71.83	No	251.09	1.00	70.93	8.74	14.7898	23.23	5.4784
ZN_1_FLR_1_SEC_3	240.70	No	841.37	1.00	200.11	12.34	14.7899	23.23	5.4784
ZN_1_FLR_1_SEC_4	71.83	No	251.09	1.00	70.93	8.74	14.7898	23.23	5.4784
ZN_1_FLR_1_SEC_5	536.21	No	1874.31	1.00	0.00	0.00	14.7897	23.23	5.4783

Table of Contents

Report: Construction Cost Estimate Summary

For: Entire Facility

Timestamp: 2007-04-05 16:44:46

Construction Cost Estimate Summary

	Reference Bldg.	Current Bldg. Model	Difference
Line Item SubTotal ($)	0.00	33416.69	33416.69
Misc. Costs ($)	0.00	0.00	0.00
Regional Adjustment ($)	0.00	0.00	0.00
Design Fee ($)	0.00	0.00	0.00
Contractor Fee ($)	0.00	0.00	0.00
Contigency ($)	0.00	0.00	0.00
Permits, Bonds, Insurance ($)	0.00	0.00	0.00
Commissioning ($)	0.00	0.00	0.00
Cost Estimate Total ($)	0.00	33416.69	33416.69
Cost Per Conditioned Building Area ($/m2)	0.00	0.00	0.00

Cost Line Item Details

	Line No.	Item Name	Quantity.	Units	$ per Qty.	SubTotal $
--	1	INTERIOR FURNISHINGS	2322.50	m2	1.00	2322.50
--	2	INTERIOR FLOOR	0.00	m2	15.00	0.00
--	3	INTERIOR FLOOR SLAB	0.00	m2	35.00	0.00
--	4	DROP CEILING	0.00	m2	10.00	0.00
--	5	SLOPED METAL ROOF	0.00	m2	1.00	0.00
--	6	GABLE WALL	0.00	m2	1.00	0.00
--	7	SOUTH:CBECS_WINDOWS_SINGLE_PANE_CLEAR_0_1_FIXED_SOUTH_WINDOW	8.74	m2	1.00	8.74
--	8	EAST:CBECS_WINDOWS_SINGLE_PANE_CLEAR_0_1_FIXED_EAST_WINDOW	24.63	m2	1.00	24.63
--	9	NORTH:CBECS_WINDOWS_SINGLE_PANE_CLEAR_0_1_FIXED_NORTH_WINDOW	8.74	m2	1.00	8.74
--	10	WEST:CBECS_WINDOWS_SINGLE_PANE_CLEAR_0_1_FIXED_WEST_WINDOW	12.34	m2	1.00	12.34
--	11	SKYLIGHTCONST:ASHRAE 90.1-2004_SEC 5.5-3AB_0_0.02_ALL SKYLIGHTS WITHOUT CURB_SKYLIGHT	0.00	m2	1.00	0.00
--	12	ROOFS:CBECS_OLD_SMALL_HOTEL_SOUTH_ATTIC AND OTHER_ROOF	1161.26	m2	1.00	1161.26
--	13	INT-WALLS:ASHRAE 90.1-2004_SEC 5.5-3AB_INTERIOR WALL_INT-WALL	504.63	m2	1.00	504.63
--	14	EXT-WALLS:CBECS_OLD_SMALL_HOTEL_SOUTH_MASS_EXT-WALL	487.62	m2	1.00	487.62
--	15	EXT-SLAB:ASHRAE 90.1-2004_SEC 5.5-3AB_UNHEATED_EXT-SLAB	1161.26	m2	24.86	28869.04
--	16	LIGHTING EQUIP:ZN_1_FLR_1_SEC_1	3.56	kW	1.00	3.56
--	17	LIGHTING EQUIP:ZN_1_FLR_1_SEC_2	1.06	kW	1.00	1.06
--	18	LIGHTING EQUIP:ZN_1_FLR_1_SEC_3	3.56	kW	1.00	3.56
--	19	LIGHTING EQUIP:ZN_1_FLR_1_SEC_4	1.06	kW	1.00	1.06
--	20	LIGHTING EQUIP:ZN_1_FLR_1_SEC_5	7.93	kW	1.00	7.93
Line Item SubTotal	--	--	--	--	--	33416.69

Table of Contents

Report: Climate Summary

For: Entire Facility

Timestamp: 2007-04-05 16:44:46

Design Day

	Maximum Dry Bulb (C)	Daily Temperature Range (C)	Humidity Value	Humidity Type	Wind Speed (m/s)	Wind Direction
COLUMBIA_SC_USA HEATING 99.6% CONDITIONS	-6.30	0.00	-6.30	Wet-Bulb	2.10	220.00
COLUMBIA_SC_USA COOLING .4% CONDITIONS WB=>MDB	32.30	11.10	25.70	Wet-Bulb	0.00	0.00

Table of Contents

Report: Equipment Summary

For: Entire Facility

Timestamp: 2007-04-05 16:44:46

Central Plant

	Type	Nominal Capacity (W)	Nominal Efficiency (W/W)
none

DX Coils

	Type	Nominal Capacity (W)	Nominal Efficiency (W/W)
none

Fans

	Type	Total Efficiency (W/W)	Delta Pressure (pa)	Max Flow Rate (m3/s)	Motor Heat In Air Fraction	End Use
none

Pumps

	Type	Control	Head (pa)	Power (W)	Motor Efficiency (W/W)
SHWSYS1 PUMP	PUMP:VARIABLE SPEED	INTERMITTENT	179352.00	0.00	1.00

Service Water Heating

	Type	Storage Volume (m3)	Input(W)	Thermal Efficiency (W/W)	Recovery Efficiency (W/W)	Energy Factor
SHWSYS1 WATER HEATER	WATER HEATER:MIXED	3.00	22531.35	1.00	0.24	0.75

Table of Contents

Report: Envelope Summary

For: Entire Facility

Timestamp: 2007-04-05 16:44:46

Opaque Exterior

	Construction	Reflectance	U-Factor	Gross Area (m2)	Azimuth (deg)	Tilt (deg)	Cardinal Direction
ZN_1_FLR_1_SEC_1_WALL_1	CBECS_OLD_SMALL_HOTEL_SOUTH_MASS_EXT-WALL	0.08	2.22	200.11	54.88	90.00	E
ZN_1_FLR_1_SEC_1_FLOOR	ASHRAE 90.1-2004_SEC 5.5-3AB_UNHEATED_EXT-SLAB	0.30	2.69	240.70	99.88	180.00
ZN_1_FLR_1_SEC_1_CEILING	CBECS_OLD_SMALL_HOTEL_SOUTH_ATTIC AND OTHER_ROOF	0.22	0.65	240.70	279.88	0.00
ZN_1_FLR_1_SEC_2_WALL_1	CBECS_OLD_SMALL_HOTEL_SOUTH_MASS_EXT-WALL	0.08	2.22	70.93	324.88	90.00	N
ZN_1_FLR_1_SEC_2_FLOOR	ASHRAE 90.1-2004_SEC 5.5-3AB_UNHEATED_EXT-SLAB	0.30	2.69	71.83	9.88	180.00
ZN_1_FLR_1_SEC_2_CEILING	CBECS_OLD_SMALL_HOTEL_SOUTH_ATTIC AND OTHER_ROOF	0.22	0.65	71.83	189.88	0.00
ZN_1_FLR_1_SEC_3_WALL_3	CBECS_OLD_SMALL_HOTEL_SOUTH_MASS_EXT-WALL	0.08	2.22	200.11	234.88	90.00	W
ZN_1_FLR_1_SEC_3_FLOOR	ASHRAE 90.1-2004_SEC 5.5-3AB_UNHEATED_EXT-SLAB	0.30	2.69	240.70	189.88	180.00
ZN_1_FLR_1_SEC_3_CEILING	CBECS_OLD_SMALL_HOTEL_SOUTH_ATTIC AND OTHER_ROOF	0.22	0.65	240.70	9.88	0.00
ZN_1_FLR_1_SEC_4_WALL_4	CBECS_OLD_SMALL_HOTEL_SOUTH_MASS_EXT-WALL	0.08	2.22	70.93	144.88	90.00	S
ZN_1_FLR_1_SEC_4_FLOOR	ASHRAE 90.1-2004_SEC 5.5-3AB_UNHEATED_EXT-SLAB	0.30	2.69	71.83	144.88	180.00
ZN_1_FLR_1_SEC_4_CEILING	CBECS_OLD_SMALL_HOTEL_SOUTH_ATTIC AND OTHER_ROOF	0.22	0.65	71.83	324.88	0.00
ZN_1_FLR_1_SEC_5_FLOOR	ASHRAE 90.1-2004_SEC 5.5-3AB_UNHEATED_EXT-SLAB	0.30	2.69	536.21	144.88	180.00
ZN_1_FLR_1_SEC_5_CEILING	CBECS_OLD_SMALL_HOTEL_SOUTH_ATTIC AND OTHER_ROOF	0.22	0.65	536.21	324.88	0.00

Fenestration

	Construction	Area (m2)	U-Factor	SHGC	Parent Surface
ZN_1_FLR_1_SEC_1_WALL_1_WINDOW_1	CBECS_WINDOWS_SINGLE_PANE_CLEAR_0_1_FIXED_EAST_WINDOW	24.63	6.12	0.810	ZN_1_FLR_1_SEC_1_WALL_1
ZN_1_FLR_1_SEC_2_WALL_1_WINDOW_1	CBECS_WINDOWS_SINGLE_PANE_CLEAR_0_1_FIXED_NORTH_WINDOW	8.74	6.12	0.810	ZN_1_FLR_1_SEC_2_WALL_1
ZN_1_FLR_1_SEC_3_WALL_3_WINDOW_1	CBECS_WINDOWS_SINGLE_PANE_CLEAR_0_1_FIXED_WEST_WINDOW	12.34	6.12	0.810	ZN_1_FLR_1_SEC_3_WALL_3
ZN_1_FLR_1_SEC_4_WALL_4_WINDOW_1	CBECS_WINDOWS_SINGLE_PANE_CLEAR_0_1_FIXED_SOUTH_WINDOW	8.74	6.12	0.810	ZN_1_FLR_1_SEC_4_WALL_4

Table of Contents

Report: OCCUPANT COMFORT DATA SUMMARY

For: ZN_1_FLR_1_SEC_1

Timestamp: 2007-04-05 16:44:46

	PEOPLE NUMBER OF OCCUPANTS {HOURS NON-ZERO} [HOURS]	ZONE/SYS AIR TEMPERATURE {FOR HOURS SHOWN} [C]	ZONE AIR RELATIVE HUMIDITY {FOR HOURS SHOWN} [%]	THERMALCOMFORTMRT {FOR HOURS SHOWN} [C]	TIME NOT COMFORTABLE SUMMER OR WINTER CLOTHES {FOR HOURS SHOWN} [hr]	FANGERPMV {FOR HOURS SHOWN} []
January	744.000	15.739	31.792	15.898	1402.000	-1.491
February	672.000	17.678	40.135	17.772	1200.500	-1.034
March	744.000	21.335	52.647	21.261	646.000	-0.146
April	720.000	23.550	52.063	23.474	578.000	0.372
May	744.000	26.826	62.276	26.564	1315.500	0.628
June	720.000	28.943	63.339	28.641	1407.500	1.337
July	744.000	29.300	69.890	28.922	1488.000	1.511
August	744.000	29.175	73.054	28.712	1488.000	1.487
September	720.000	26.795	61.057	26.467	1154.500	0.603
October	744.000	23.267	57.195	23.044	563.500	0.325
November	720.000	20.984	53.255	20.826	934.000	-0.216
December	744.000	15.604	36.843	15.756	1488.000	-1.507

Annual Sum or Average	8760.000	23.293	54.547	23.136	13665.500	0.162
Minimum of Months	672.000	15.604	31.792	15.756	563.500	-1.507
Maximum of Months	744.000	29.300	73.054	28.922	1488.000	1.511

Table of Contents

Report: OCCUPANT COMFORT DATA SUMMARY

For: ZN_1_FLR_1_SEC_2

Timestamp: 2007-04-05 16:44:46

	PEOPLE NUMBER OF OCCUPANTS {HOURS NON-ZERO} [HOURS]	ZONE/SYS AIR TEMPERATURE {FOR HOURS SHOWN} [C]	ZONE AIR RELATIVE HUMIDITY {FOR HOURS SHOWN} [%]	THERMALCOMFORTMRT {FOR HOURS SHOWN} [C]	TIME NOT COMFORTABLE SUMMER OR WINTER CLOTHES {FOR HOURS SHOWN} [hr]	FANGERPMV {FOR HOURS SHOWN} []
January	744.000	15.201	32.281	15.365	1435.000	-1.606
February	672.000	17.232	40.671	17.343	1236.000	-1.129
March	744.000	21.034	53.003	20.996	710.500	-0.210
April	720.000	23.063	52.864	22.998	545.000	0.264
May	744.000	26.620	62.338	26.395	1245.500	0.566
June	720.000	28.846	63.071	28.586	1379.500	1.309
July	744.000	29.151	69.941	28.816	1488.000	1.466
August	744.000	29.192	72.535	28.787	1488.000	1.495
September	720.000	26.574	61.246	26.279	1129.000	0.537
October	744.000	22.910	57.715	22.718	635.500	0.247
November	720.000	20.631	53.723	20.504	990.000	-0.292
December	744.000	15.061	37.582	15.215	1488.000	-1.624

Annual Sum or Average	8760.000	22.987	54.831	22.859	13770.000	0.091
Minimum of Months	672.000	15.061	32.281	15.215	545.000	-1.624
Maximum of Months	744.000	29.192	72.535	28.816	1488.000	1.495

Table of Contents

Report: OCCUPANT COMFORT DATA SUMMARY

For: ZN_1_FLR_1_SEC_3

Timestamp: 2007-04-05 16:44:46

	PEOPLE NUMBER OF OCCUPANTS {HOURS NON-ZERO} [HOURS]	ZONE/SYS AIR TEMPERATURE {FOR HOURS SHOWN} [C]	ZONE AIR RELATIVE HUMIDITY {FOR HOURS SHOWN} [%]	THERMALCOMFORTMRT {FOR HOURS SHOWN} [C]	TIME NOT COMFORTABLE SUMMER OR WINTER CLOTHES {FOR HOURS SHOWN} [hr]	FANGERPMV {FOR HOURS SHOWN} []
January	744.000	17.533	29.725	17.856	1321.500	-1.091
February	672.000	18.995	37.982	19.204	997.000	-0.738
March	744.000	22.212	50.619	22.194	588.000	0.052
April	720.000	23.741	51.652	23.645	615.500	0.413
May	744.000	26.694	62.551	26.384	1272.000	0.581
June	720.000	28.654	64.102	28.286	1377.500	1.240
July	744.000	28.962	71.021	28.522	1488.000	1.398
August	744.000	29.310	72.545	28.832	1488.000	1.526
September	720.000	27.482	59.200	27.179	1207.000	0.817
October	744.000	24.429	54.226	24.294	562.000	0.589
November	720.000	22.594	49.424	22.574	732.000	0.148
December	744.000	17.260	34.432	17.559	1421.500	-1.138

Annual Sum or Average	8760.000	24.012	53.215	23.899	13070.000	0.321
Minimum of Months	672.000	17.260	29.725	17.559	562.000	-1.138
Maximum of Months	744.000	29.310	72.545	28.832	1488.000	1.526

Table of Contents

Report: OCCUPANT COMFORT DATA SUMMARY

For: ZN_1_FLR_1_SEC_4

Timestamp: 2007-04-05 16:44:46

	PEOPLE NUMBER OF OCCUPANTS {HOURS NON-ZERO} [HOURS]	ZONE/SYS AIR TEMPERATURE {FOR HOURS SHOWN} [C]	ZONE AIR RELATIVE HUMIDITY {FOR HOURS SHOWN} [%]	THERMALCOMFORTMRT {FOR HOURS SHOWN} [C]	TIME NOT COMFORTABLE SUMMER OR WINTER CLOTHES {FOR HOURS SHOWN} [hr]	FANGERPMV {FOR HOURS SHOWN} []
January	744.000	17.951	29.098	18.379	1218.500	-0.993
February	672.000	19.034	37.898	19.315	944.000	-0.725
March	744.000	22.222	50.493	22.298	645.000	0.060
April	720.000	24.090	50.575	24.129	722.500	0.500
May	744.000	26.894	61.643	26.703	1296.000	0.654
June	720.000	28.838	63.162	28.585	1395.500	1.307
July	744.000	29.316	69.370	29.002	1488.000	1.520
August	744.000	29.595	71.111	29.234	1488.000	1.625
September	720.000	27.997	57.388	27.849	1256.000	0.991
October	744.000	24.995	52.742	25.006	703.000	0.724
November	720.000	23.163	48.017	23.271	713.000	0.281
December	744.000	17.861	33.476	18.276	1295.500	-1.000

Annual Sum or Average	8760.000	24.355	52.168	24.361	13165.000	0.417
Minimum of Months	672.000	17.861	29.098	18.276	645.000	-1.000
Maximum of Months	744.000	29.595	71.111	29.234	1488.000	1.625

Table of Contents

Report: OCCUPANT COMFORT DATA SUMMARY

For: ZN_1_FLR_1_SEC_5

Timestamp: 2007-04-05 16:44:46

	PEOPLE NUMBER OF OCCUPANTS {HOURS NON-ZERO} [HOURS]	ZONE/SYS AIR TEMPERATURE {FOR HOURS SHOWN} [C]	ZONE AIR RELATIVE HUMIDITY {FOR HOURS SHOWN} [%]	THERMALCOMFORTMRT {FOR HOURS SHOWN} [C]	TIME NOT COMFORTABLE SUMMER OR WINTER CLOTHES {FOR HOURS SHOWN} [hr]	FANGERPMV {FOR HOURS SHOWN} []
January	744.000	18.180	31.551	18.089	1324.000	-0.975
February	672.000	19.598	39.636	19.406	1002.000	-0.629
March	744.000	22.324	53.442	21.909	502.500	0.060
April	720.000	23.746	54.874	23.271	565.500	0.402
May	744.000	26.184	67.918	25.526	1306.000	0.410
June	720.000	27.713	71.119	27.012	1370.500	0.941
July	744.000	27.996	78.577	27.236	1488.000	1.095
August	744.000	28.081	81.222	27.275	1488.000	1.141
September	720.000	26.449	66.162	25.771	1238.500	0.484
October	744.000	23.899	59.064	23.358	604.000	0.459
November	720.000	22.249	53.904	21.817	769.000	0.056
December	744.000	18.072	35.529	17.985	1421.500	-0.985

Annual Sum or Average	8760.000	23.727	57.857	23.239	13079.500	0.209
Minimum of Months	672.000	18.072	31.551	17.985	502.500	-0.985
Maximum of Months	744.000	28.081	81.222	27.275	1488.000	1.141

Table of Contents

Report: OUTDOOR AIR SUMMARY

For: ZN_1_FLR_1_SEC_1

Timestamp: 2007-04-05 16:44:46

	ZONE PEOPLE NUMBER OF OCCUPANTS {HOURS NON-ZERO} [HOURS]	ZONE PEOPLE NUMBER OF OCCUPANTS {FOR HOURS SHOWN} []	ZONE MECHANICAL VENTILATION AIR CHANGE RATE [Invalid/Undefined]	ZONE INFILTRATION AIR CHANGE RATE {FOR HOURS SHOWN} [ach]
January	744.000	9.651	0.000	0.607
February	672.000	9.651	0.000	0.607
March	744.000	9.651	0.000	0.607
April	720.000	9.651	0.000	0.607
May	744.000	9.651	0.000	0.607
June	720.000	9.651	0.000	0.607
July	744.000	9.651	0.000	0.607
August	744.000	9.651	0.000	0.607
September	720.000	9.651	0.000	0.607
October	744.000	9.651	0.000	0.607
November	720.000	9.651	0.000	0.607
December	744.000	9.651	0.000	0.607

Annual Sum or Average	8760.000	9.651	0.000	0.607
Minimum of Months	672.000	9.651	0.000	0.607
Maximum of Months	744.000	9.651	0.000	0.607

Table of Contents

Report: OUTDOOR AIR SUMMARY

For: ZN_1_FLR_1_SEC_2

Timestamp: 2007-04-05 16:44:46

	ZONE PEOPLE NUMBER OF OCCUPANTS {HOURS NON-ZERO} [HOURS]	ZONE PEOPLE NUMBER OF OCCUPANTS {FOR HOURS SHOWN} []	ZONE MECHANICAL VENTILATION AIR CHANGE RATE [Invalid/Undefined]	ZONE INFILTRATION AIR CHANGE RATE {FOR HOURS SHOWN} [ach]
January	744.000	2.880	0.000	0.651
February	672.000	2.880	0.000	0.651
March	744.000	2.880	0.000	0.651
April	720.000	2.880	0.000	0.651
May	744.000	2.880	0.000	0.651
June	720.000	2.880	0.000	0.651
July	744.000	2.880	0.000	0.651
August	744.000	2.880	0.000	0.651
September	720.000	2.880	0.000	0.651
October	744.000	2.880	0.000	0.651
November	720.000	2.880	0.000	0.651
December	744.000	2.880	0.000	0.651

Annual Sum or Average	8760.000	2.880	0.000	0.651
Minimum of Months	672.000	2.880	0.000	0.651
Maximum of Months	744.000	2.880	0.000	0.651

Table of Contents

Report: OUTDOOR AIR SUMMARY

For: ZN_1_FLR_1_SEC_3

Timestamp: 2007-04-05 16:44:46

	ZONE PEOPLE NUMBER OF OCCUPANTS {HOURS NON-ZERO} [HOURS]	ZONE PEOPLE NUMBER OF OCCUPANTS {FOR HOURS SHOWN} []	ZONE MECHANICAL VENTILATION AIR CHANGE RATE [Invalid/Undefined]	ZONE INFILTRATION AIR CHANGE RATE {FOR HOURS SHOWN} [ach]
January	744.000	9.651	0.000	0.607
February	672.000	9.651	0.000	0.607
March	744.000	9.651	0.000	0.607
April	720.000	9.651	0.000	0.607
May	744.000	9.651	0.000	0.607
June	720.000	9.651	0.000	0.607
July	744.000	9.651	0.000	0.607
August	744.000	9.651	0.000	0.607
September	720.000	9.651	0.000	0.607
October	744.000	9.651	0.000	0.607
November	720.000	9.651	0.000	0.607
December	744.000	9.651	0.000	0.607

Annual Sum or Average	8760.000	9.651	0.000	0.607
Minimum of Months	672.000	9.651	0.000	0.607
Maximum of Months	744.000	9.651	0.000	0.607

Table of Contents

Report: OUTDOOR AIR SUMMARY

For: ZN_1_FLR_1_SEC_4

Timestamp: 2007-04-05 16:44:46

	ZONE PEOPLE NUMBER OF OCCUPANTS {HOURS NON-ZERO} [HOURS]	ZONE PEOPLE NUMBER OF OCCUPANTS {FOR HOURS SHOWN} []	ZONE MECHANICAL VENTILATION AIR CHANGE RATE [Invalid/Undefined]	ZONE INFILTRATION AIR CHANGE RATE {FOR HOURS SHOWN} [ach]
January	744.000	2.880	0.000	0.651
February	672.000	2.880	0.000	0.651
March	744.000	2.880	0.000	0.651
April	720.000	2.880	0.000	0.651
May	744.000	2.880	0.000	0.651
June	720.000	2.880	0.000	0.651
July	744.000	2.880	0.000	0.651
August	744.000	2.880	0.000	0.651
September	720.000	2.880	0.000	0.651
October	744.000	2.880	0.000	0.651
November	720.000	2.880	0.000	0.651
December	744.000	2.880	0.000	0.651

Annual Sum or Average	8760.000	2.880	0.000	0.651
Minimum of Months	672.000	2.880	0.000	0.651
Maximum of Months	744.000	2.880	0.000	0.651

Table of Contents

Report: OUTDOOR AIR SUMMARY

For: ZN_1_FLR_1_SEC_5

Timestamp: 2007-04-05 16:44:46

	ZONE PEOPLE NUMBER OF OCCUPANTS {HOURS NON-ZERO} [HOURS]	ZONE PEOPLE NUMBER OF OCCUPANTS {FOR HOURS SHOWN} []	ZONE MECHANICAL VENTILATION AIR CHANGE RATE [Invalid/Undefined]	ZONE INFILTRATION AIR CHANGE RATE {FOR HOURS SHOWN} [ach]
January	744.000	21.500	0.000	0.378
February	672.000	21.500	0.000	0.378
March	744.000	21.500	0.000	0.378
April	720.000	21.500	0.000	0.378
May	744.000	21.500	0.000	0.378
June	720.000	21.500	0.000	0.378
July	744.000	21.500	0.000	0.378
August	744.000	21.500	0.000	0.378
September	720.000	21.500	0.000	0.378
October	744.000	21.500	0.000	0.378
November	720.000	21.500	0.000	0.378
December	744.000	21.500	0.000	0.378

Annual Sum or Average	8760.000	21.500	0.000	0.378
Minimum of Months	672.000	21.500	0.000	0.378
Maximum of Months	744.000	21.500	0.000	0.378

Table of Contents

Report: EMISSIONS DATA SUMMARY

For: Meter

Timestamp: 2007-04-05 16:44:46

	CO2:FACILITY [kg]	NOX:FACILITY [kg]	SO2:FACILITY [kg]	PM:FACILITY [kg]	HG:FACILITY [kg]	WATERENVIRONMENTALFACTORS:FACILITY [L]	CARBON EQUIVALENT:FACILITY [kg]
January	3117.3442	8.6149	17.8111	0.6276	0.0001	10229.0051	1545.7462
February	2812.5763	7.7720	16.0677	0.5662	0.0001	9227.7476	1394.5682
March	3113.0652	8.6021	17.7838	0.6266	0.0001	10213.2794	1543.5444
April	3003.1147	8.2961	17.1491	0.6044	0.0001	9848.7989	1488.8496
May	3104.5035	8.5765	17.7290	0.6248	0.0001	10181.8144	1539.1390
June	2997.5263	8.2793	17.1134	0.6031	0.0001	9828.2611	1485.9741
July	3103.2855	8.5728	17.7212	0.6245	0.0001	10177.3382	1538.5123
August	3102.6567	8.5709	17.7172	0.6244	0.0001	10175.0275	1538.1888
September	3009.6901	8.3158	17.1912	0.6058	0.0001	9872.9639	1492.2329
October	3111.7558	8.5982	17.7754	0.6264	0.0001	10208.4673	1542.8707
November	3018.2160	8.3413	17.2457	0.6076	0.0001	9904.2972	1496.6198
December	3118.4905	8.6184	17.8185	0.6278	0.0001	10233.2180	1546.3360

Annual Sum or Average	36612.2249	101.1583	209.1232	7.3692	0.0007	120100.2186	18152.5819
Minimum of Months	2812.5763	7.7720	16.0677	0.5662	0.0001	9227.7476	1394.5682
Maximum of Months	3118.4905	8.6184	17.8185	0.6278	0.0001	10233.2180	1546.3360

Table of Contents

Report: COMPONENTS OF PEAK ELECTRICAL DEMAND

For: Meter

Timestamp: 2007-04-05 16:44:46

	ELECTRICITY:FACILITY {MAXIMUM}[W]	ELECTRICITY:FACILITY {TIMESTAMP}	INTERIORLIGHTS:ELECTRICITY {AT MAX/MIN} [W]	INTERIOREQUIPMENT:ELECTRICITY {AT MAX/MIN} [W]	FANS:ELECTRICITY [Invalid/Undefined]	HEATING:ELECTRICITY [Invalid/Undefined]	COOLING:ELECTRICITY [Invalid/Undefined]
January	29059.335	05-JAN-05:00	970.381	3561.376	0.000	0.000	0.000
February	29059.335	03-FEB-06:15	970.381	3561.376	0.000	0.000	0.000
March	29059.335	23-MAR-02:00	970.381	3561.376	0.000	0.000	0.000
April	28949.910	21-APR-03:15	970.381	3561.376	0.000	0.000	0.000
May	29059.335	04-MAY-04:30	970.381	3561.376	0.000	0.000	0.000
June	29059.335	02-JUN-04:45	970.381	3561.376	0.000	0.000	0.000
July	29059.335	20-JUL-01:30	970.381	3561.376	0.000	0.000	0.000
August	29059.335	31-AUG-02:00	970.381	3561.376	0.000	0.000	0.000
September	29059.335	05-SEP-22:15	970.381	3561.376	0.000	0.000	0.000
October	29059.335	04-OCT-22:30	970.381	3561.376	0.000	0.000	0.000
November	29059.335	10-NOV-04:45	970.381	3561.376	0.000	0.000	0.000
December	29059.335	04-DEC-20:30	970.381	3561.376	0.000	0.000	0.000

Annual Sum or Average					0.000	0.000	0.000
Minimum of Months	28949.910		970.381	3561.376	0.000	0.000	0.000
Maximum of Months	29059.335		970.381	3561.376	0.000	0.000	0.000

Table of Contents

Report: Economics Results Summary Report

For: Entire Facility

Timestamp: 2007-04-05 16:44:46

Annual Cost

	Electric:Facility	Gas:Facility	Other	Total
Cost ($)	5145.47	830.25	0.00	5975.72
Cost per Total Building Area ($/m2)	4.43	0.71	0.00	5.15
Cost per Net Conditioned Building Area ($/m2)

Tariff Summary

	Selected	Qualified	Meter	Group	Annual Cost
DUKEENERGY_G_NC_GENERALSERVICE	Yes	Yes	ELECTRICITY:FACILITY	COMM ELECT	5145.47
NC_EIAMONTHLYRATEGAS	Yes	Yes	GAS:FACILITY	COMM GAS	830.25

Table of Contents

Report: Tariff Report

For: DUKEENERGY_G_NC_GENERALSERVICE

Timestamp: 2007-04-05 16:44:46

	Parameter
Meter	ELECTRICITY:FACILITY
Selected	Yes
Group	COMM ELECT
Qualified	Yes
Disqualifier	n/a
Computation	automatic
Units	kWh

Categories

	Jan	Feb	Mar	Apr	May	Jun	Jul	Aug	Sep	Oct	Nov	Dec	Sum	Max
EnergyCharges	387.91	363.39	387.52	378.60	386.75	378.09	386.64	386.59	379.19	387.41	379.96	388.01	4590.06	388.01
DemandCharges	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
ServiceCharges	10.88	10.88	10.88	10.88	10.88	10.88	10.88	10.88	10.88	10.88	10.88	10.88	130.56	10.88
Basis	398.79	374.27	398.40	389.48	397.63	388.97	397.52	397.47	390.07	398.29	390.84	398.89	4720.62	398.89
Adjustment	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Surcharge	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Subtotal	398.79	374.27	398.40	389.48	397.63	388.97	397.52	397.47	390.07	398.29	390.84	398.89	4720.62	398.89
Taxes	35.89	33.68	35.86	35.05	35.79	35.01	35.78	35.77	35.11	35.85	35.18	35.90	424.86	35.90
Total	434.68	407.95	434.26	424.53	433.42	423.98	433.30	433.24	425.18	434.13	426.01	434.79	5145.47	434.79

Charges

	Jan	Feb	Mar	Apr	May	Jun	Jul	Aug	Sep	Oct	Nov	Dec	Sum	Max	Category
TAXOFNINEPERCENT	35.89	33.68	35.86	35.05	35.79	35.01	35.78	35.77	35.11	35.85	35.18	35.90	424.86	35.90	Taxes
ANNUALENERGYCHARGE	387.91	363.39	387.52	378.60	386.75	378.09	386.64	386.59	379.19	387.41	379.96	388.01	4590.06	388.01	EnergyCharges
ANNUALDEMANDCHARGE	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	DemandCharges

Ratchets

Jan

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Sum

Max

Qualifies

Jan

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Sum

Max

Native Variables

	Jan	Feb	Mar	Apr	May	Jun	Jul	Aug	Sep	Oct	Nov	Dec	Sum	Max
TotalEnergy	4941.00	4457.35	4933.40	4757.34	4918.20	4747.42	4916.04	4914.93	4769.02	4931.08	4784.15	4943.03	58012.97	4943.03
TotalDemand	29.06	29.06	29.06	28.95	29.06	29.06	29.06	29.06	29.06	29.06	29.06	29.06	348.60	29.06
PeakEnergy	4941.00	4457.35	4933.40	4757.34	4918.20	4747.42	4916.04	4914.93	4769.02	4931.08	4784.15	4943.03	58012.97	4943.03
PeakDemand	29.06	29.06	29.06	28.95	29.06	29.06	29.06	29.06	29.06	29.06	29.06	29.06	348.60	29.06
ShoulderEnergy	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
ShoulderDemand	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
OffPeakEnergy	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
OffPeakDemand	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
MidPeakEnergy	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
MidPeakDemand	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
PeakExceedsOffPeak	29.06	29.06	29.06	28.95	29.06	29.06	29.06	29.06	29.06	29.06	29.06	29.06	348.60	29.06
OffPeakExceedsPeak	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
PeakExceedsMidPeak	29.06	29.06	29.06	28.95	29.06	29.06	29.06	29.06	29.06	29.06	29.06	29.06	348.60	29.06
MidPeakExceedsPeak	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
PeakExceedsShoulder	29.06	29.06	29.06	28.95	29.06	29.06	29.06	29.06	29.06	29.06	29.06	29.06	348.60	29.06
ShoulderExceedsPeak	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
IsWinter	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	12.00	1.00
IsNotWinter	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
IsSpring	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
IsNotSpring	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	12.00	1.00
IsSummer	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
IsNotSummer	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	12.00	1.00
IsAutumn	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
IsNotAutumn	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	12.00	1.00
PeakAndShoulderEnergy	4941.00	4457.35	4933.40	4757.34	4918.20	4747.42	4916.04	4914.93	4769.02	4931.08	4784.15	4943.03	58012.97	4943.03
PeakAndShoulderDemand	29.06	29.06	29.06	28.95	29.06	29.06	29.06	29.06	29.06	29.06	29.06	29.06	348.60	29.06
PeakAndMidPeakEnergy	4941.00	4457.35	4933.40	4757.34	4918.20	4747.42	4916.04	4914.93	4769.02	4931.08	4784.15	4943.03	58012.97	4943.03
PeakAndMidPeakDemand	29.06	29.06	29.06	28.95	29.06	29.06	29.06	29.06	29.06	29.06	29.06	29.06	348.60	29.06
ShoulderAndOffPeakEnergy	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
ShoulderAndOffPeakDemand	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
PeakAndOffPeakEnergy	4941.00	4457.35	4933.40	4757.34	4918.20	4747.42	4916.04	4914.93	4769.02	4931.08	4784.15	4943.03	58012.97	4943.03
PeakAndOffPeakDemand	29.06	29.06	29.06	28.95	29.06	29.06	29.06	29.06	29.06	29.06	29.06	29.06	348.60	29.06

Other Variables

	Jan	Feb	Mar	Apr	May	Jun	Jul	Aug	Sep	Oct	Nov	Dec	Sum	Max
NotIncluded	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Computation - Automatic

ANNUALENERGYCHARGE FROM TotalEnergy

ANNUALDEMANDCHARGE FROM TotalDemand

EnergyCharges SUM ANNUALENERGYCHARGE

DemandCharges SUM ANNUALDEMANDCHARGE

Basis SUM EnergyCharges DemandCharges ServiceCharges

Subtotal SUM Basis Adjustment Surcharge

TAXOFNINEPERCENT FROM Subtotal

Taxes SUM TAXOFNINEPERCENT

Total SUM Subtotal Taxes

Table of Contents

Report: Tariff Report

For: NC_EIAMONTHLYRATEGAS

Timestamp: 2007-04-05 16:44:46

	Parameter
Meter	GAS:FACILITY
Selected	Yes
Group	COMM GAS
Qualified	Yes
Disqualifier	n/a
Computation	automatic
Units	MCF

Categories

	Jan	Feb	Mar	Apr	May	Jun	Jul	Aug	Sep	Oct	Nov	Dec	Sum	Max
EnergyCharges	64.03	54.02	61.57	56.66	62.20	62.27	62.64	65.85	66.60	67.11	68.24	70.52	761.70	70.52
DemandCharges	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
ServiceCharges	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Basis	64.03	54.02	61.57	56.66	62.20	62.27	62.64	65.85	66.60	67.11	68.24	70.52	761.70	70.52
Adjustment	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Surcharge	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Subtotal	64.03	54.02	61.57	56.66	62.20	62.27	62.64	65.85	66.60	67.11	68.24	70.52	761.70	70.52
Taxes	5.76	4.86	5.54	5.10	5.60	5.60	5.64	5.93	5.99	6.04	6.14	6.35	68.55	6.35
Total	69.79	58.88	67.11	61.75	67.80	67.87	68.28	71.78	72.59	73.15	74.38	76.86	830.25	76.86

Charges

	Jan	Feb	Mar	Apr	May	Jun	Jul	Aug	Sep	Oct	Nov	Dec	Sum	Max	Category
MONTHLYRATEGASCHARGE	64.03	54.02	61.57	56.66	62.20	62.27	62.64	65.85	66.60	67.11	68.24	70.52	761.70	70.52	EnergyCharges
TAXOFNINEPERCENT	5.76	4.86	5.54	5.10	5.60	5.60	5.64	5.93	5.99	6.04	6.14	6.35	68.55	6.35	Taxes

Ratchets

Jan

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Sum

Max

Qualifies

Jan

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Sum

Max

Native Variables

	Jan	Feb	Mar	Apr	May	Jun	Jul	Aug	Sep	Oct	Nov	Dec	Sum	Max
TotalEnergy	6.30	5.69	6.30	6.10	6.30	6.10	6.30	6.30	6.10	6.30	6.10	6.30	74.20	6.30
TotalDemand	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.10	0.01
PeakEnergy	6.30	5.69	6.30	6.10	6.30	6.10	6.30	6.30	6.10	6.30	6.10	6.30	74.20	6.30
PeakDemand	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.10	0.01
ShoulderEnergy	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
ShoulderDemand	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
OffPeakEnergy	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
OffPeakDemand	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
MidPeakEnergy	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
MidPeakDemand	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
PeakExceedsOffPeak	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.10	0.01
OffPeakExceedsPeak	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
PeakExceedsMidPeak	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.10	0.01
MidPeakExceedsPeak	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
PeakExceedsShoulder	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.10	0.01
ShoulderExceedsPeak	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
IsWinter	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	12.00	1.00
IsNotWinter	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
IsSpring	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
IsNotSpring	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	12.00	1.00
IsSummer	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
IsNotSummer	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	12.00	1.00
IsAutumn	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
IsNotAutumn	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	12.00	1.00
PeakAndShoulderEnergy	6.30	5.69	6.30	6.10	6.30	6.10	6.30	6.30	6.10	6.30	6.10	6.30	74.20	6.30
PeakAndShoulderDemand	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.10	0.01
PeakAndMidPeakEnergy	6.30	5.69	6.30	6.10	6.30	6.10	6.30	6.30	6.10	6.30	6.10	6.30	74.20	6.30
PeakAndMidPeakDemand	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.10	0.01
ShoulderAndOffPeakEnergy	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
ShoulderAndOffPeakDemand	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
PeakAndOffPeakEnergy	6.30	5.69	6.30	6.10	6.30	6.10	6.30	6.30	6.10	6.30	6.10	6.30	74.20	6.30
PeakAndOffPeakDemand	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.0085	0.10	0.01

Other Variables

	Jan	Feb	Mar	Apr	May	Jun	Jul	Aug	Sep	Oct	Nov	Dec	Sum	Max
NotIncluded	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
NC_MONTHLYGASRATES	10.16	9.49	9.77	9.29	9.87	10.21	9.94	10.45	10.92	10.65	11.19	11.19	123.13	11.19

Computation - Automatic

MONTHLYRATEGASCHARGE FROM TotalEnergy NC_MONTHLYGASRATES

EnergyCharges SUM MONTHLYRATEGASCHARGE

Basis SUM EnergyCharges DemandCharges ServiceCharges

Subtotal SUM Basis Adjustment Surcharge

TAXOFNINEPERCENT FROM Subtotal

Taxes SUM TAXOFNINEPERCENT

Total SUM Subtotal Taxes