ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
NamePer CapUpper LimitLower Limit
2
Model 0 (Current Model)
81$96,000.00
3
35$36,000.0035.5$95,999.99$37,000.00
4
1/217.535999.99$14,000.0017.8$36,999.99$17,000.00
5
1/48.7513999.99$8,500.0011.5$16,999.99$10,000.00
6
1/84.388499.99$0.005$9,999.99$0.00
7
8
LocalBase Model
Rebate (pre-2018)
Rebate (2018)Typical Month (pre-2018)
Typical Month (Sept 2018)
Devin's ModelAfter RebateDifference
9
AFT-Oregon$174,570.21$174,162.94176189.75
10
11115995.071$15,995.07$15,995.071597815978-$17.07
11
22787227.51$7,227.50$7,227.507295.47295.4$67.90
12
2277$41,200.141$41,200.14$41,200.1441264.841264.8$64.66
13
24179179.211$9,179.21$9,179.219329.79329.7$150.49
14
320934658.850.60.5$20,795.31$17,329.4341712.420856.2$60.89
15
354416209.671$16,209.67$16,209.6714619.114619.1-$1,590.57
16
35714126.331$4,126.33$4,126.333996.13996.1-$130.23
17
392215767.51$15,767.50$15,767.501597815978$210.50
18
39721793.751$1,793.75$1,793.7516851685-$108.75
19
467115526.971$15,526.97$15,526.9715297.815297.8-$229.17
20
49124497.51$4,497.50$4,497.504527.74527.7$30.20
21
606919241.261$19,241.26$19,241.2619182.619182.6-$58.66
22
620030101$3,010.00$3,010.003144.13144.1$134.10
23
66666117.230.5$0.00$3,058.626070.53035.25$3,035.25
24
From CURRENT:
25
Percent difference:99.77%100.93%
26
Per month difference:
$1,619.54
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100