LCC Summary Commercial Clothes Washer

User Input: Import Parameters Local Parameters ANNUAL CASH FLOW CALC

Multi-Family Laundromat Multi-Family Laundromat

from Usage or User Input : Cycles / year 1246 2190

Energy Price Trend cycles / day 3.4 6.0 Age

Water Heating Fuel Shares

Start Year Engineering Data Electric 20% 0% 0

from Energy & Water Use : Energy and Water Use Gas 80% 100% 1

Cycles / day from Equipment Price : Installed Prices 2

Clothes Dryer Fuel Shares 3

Lifetime Multi-Family Laundromat from Discount Rate : Discount rate 5.7% Electric 40% 0% 4

11.25 7.125 years Gas 60% 100% 5

from Energy/Water Prices Source for WH & Dryer Fuel Shares: 6

Links : and Energy/Water Price Trends : Multi-Family Laundromat (in 2006 $) Commercial, Family-Sized Washers: 7

Usage 2012 Electricity Price $0.075 $0.075 $ / kWh An Initiative Description of the Consortium 8

Energy & Water Use 2012 Gas Price $9.42 $9.42 $ / MMBtu for Energy Efficiency, 1998 CEE. 9

Base Case Eff Dist 2012 Water Price $2.80 $2.76 $ / 1000 gal 10

Equipment Price from Base Case Eff Dist 11

Energy & Water Prices base level 0 12

Energy Price Trends 13

Water Price Trend 14

Discount Rate 15

Lifetime 16

17

Multi-Family Application 18

Water Installed Annual Energy Use (incl WH) Annual Energy Water Annual Cumulative Life LCC Price Oper. Cost Payback 19

Level Efficiency Level MEF Factor Price Elec Gas Water Cost Cost Oper. Cost Cash Flow Cycle Cost Savings Increase Saving Period 20

cu.ft./kWh/cyc gal / cu.ft $ kWh MMBtu 1000 gal. $ / year $ / year $ / year $ $ $ $ $ year

0 DOE Standard (effective 2007) 1.26 9.50 $924 1010 7.29 33.1 $180 $93 $273 $4,225 $3,288

1 CEE Tier 1 1.42 9.50 $1,047 917 6.37 33.1 $161 $93 $253 $4,125 $3,250 $38 $122 $20 6.20

2 CEE Tier 2 ** 1.60 8.50 $1,170 838 5.48 29.7 $143 $83 $226 $3,912 $3,132 $156 $245 $47 5.17

3 2007 ENERGY STAR ** 1.72 8.00 $1,252 795 5.01 27.9 $133 $78 $211 $3,818 $3,089 $199 $327 $62 5.28

4 CEE Tier 3A ** 1.80 7.50 $1,306 768 4.74 26.2 $127 $73 $201 $3,742 $3,050 $238 $382 $73 5.26

5 Added based on Stakeholder 2.00 5.50 $1,443 695 4.27 19.2 $115 $54 $169 $3,472 $2,897 $391 $518 $105 4.96

6 Max Available ** 2.20 5.10 $1,580 656 3.74 17.8 $105 $50 $155 $3,443 $2,915 $373 $656 $118 5.54

** Installed Price is place holder. Price NOT based on manufacturing cost data submitted by AHAM.

Laundromat Application

Water Installed Annual Energy Use (incl WH) Annual Energy Water Annual Cumulative Life LCC Price Oper. Cost Payback

Level Efficiency Level MEF Factor Price Elec Gas Water Cost Cost Oper. Cost Cash Flow Cycle Cost Savings Increase Saving Period

cu.ft./kWh/cyc gal / cu.ft $ kWh MMBtu 1000 gal. $ / year $ / year $ / year $ $ $ $ $ year

0 DOE Standard (effective 2007) 1.26 9.50 $924 291 18.74 58.3 $198 $161 $359 $3,598 $3,063

1 CEE Tier 1 1.42 9.50 $1,047 291 16.45 58.3 $177 $161 $337 $3,569 $3,064 -$1 $122 $22 5.66

2 CEE Tier 2 ** 1.60 8.50 $1,170 250 14.46 52.1 $155 $144 $299 $3,404 $2,956 $107 $245 $60 4.06

3 2007 ENERGY STAR ** 1.72 8.00 $1,252 250 13.32 49.1 $144 $135 $280 $3,343 $2,924 $139 $327 $80 4.11

4 CEE Tier 3A ** 1.80 7.50 $1,306 250 12.65 46.0 $138 $127 $265 $3,287 $2,890 $173 $382 $94 4.05

5 Added based on Stakeholder 2.00 5.50 $1,443 250 11.33 33.7 $125 $93 $218 $3,065 $2,741 $322 $518 $141 3.69

6 Max Available ** 2.20 5.10 $1,580 250 10.10 31.3 $114 $86 $200 $3,068 $2,770 $292 $656 $159 4.13

** Installed Price is place holder. Price NOT based on manufacturing cost data submitted by AHAM.

Multi-Family Application: Sample Calc accounting for Product Efficiency Distribution

Base Case Efficiency Level (and % market share)

LCC Savings 79.7% 0.0% 0.0% 0.0% 0.0% 20.3% 0.0% Wt. Average

Level Efficiency Level MEF 0 1 2 3 4 5 6

Total 

Population

Affected 

Population

1 CEE Tier 1 1.42 $38 $38 $30.3 $38.1

2 CEE Tier 2 1.60 $156 $156 $118 $124.1 $155.8

3 2007 ENERGY STAR 1.72 $199 $199 $161 $43 $158.8 $199.2

4 CEE Tier 3A 1.80 $238 $238 $200 $82 $39 $189.8 $238.2

5 Added based on Stakeholder 2.00 $391 $391 $353 $236 $192 $153 $312.0 $391.4

6 Max Available 2.20 $373 $373 $335 $217 $174 $135 -$18 $293.7 $293.7

Incremental Equipment Prices

1 CEE Tier 1 1.42 $122 $122 $97.6 $122.5

2 CEE Tier 2 1.60 $245 $245 $123 $195.6 $245.4

3 2007 ENERGY STAR 1.72 $327 $327 $205 $82 $260.9 $327.3

4 CEE Tier 3A 1.80 $382 $382 $259 $137 $55 $304.4 $381.9

AEO 2006 Reference

 Sample Calc CB Simulation

Avg Values (MF=3.4, Lndmt=6.0)

2012

Show Chart
5 Added based on Stakeholder 2.00 $518 $518 $396 $273 $191 $137 $413.2 $518.5

6 Max Available 2.20 $656 $656 $533 $410 $328 $274 $137 $550.3 $550.3

Operating Cost Savings

1 CEE Tier 1 1.42 $20 $20 $15.7 $19.8

2 CEE Tier 2 1.60 $47 $47 $28 $37.9 $47.5

3 2007 ENERGY STAR 1.72 $62 $62 $42 $14 $49.4 $62.0

4 CEE Tier 3A 1.80 $73 $73 $53 $25 $11 $57.8 $72.6

5 Added based on Stakeholder 2.00 $105 $105 $85 $57 $43 $32 $83.3 $104.5

6 Max Available 2.20 $118 $118 $99 $71 $56 $46 $14 $97.2 $97.2

Payback Periods

1 CEE Tier 1 1.42 6.2 6.2 6.2

2 CEE Tier 2 1.60 5.2 4.4 5.2 5.2

3 2007 ENERGY STAR 1.72 5.3 4.8 5.7 5.3 5.3

4 CEE Tier 3A 1.80 5.3 4.9 5.4 5.2 5.3 5.3

5 Added based on Stakeholder 2.00 5.0 4.7 4.8 4.5 4.3 5.0 5.0

6 Max Available 2.20 5.5 5.4 5.8 5.8 6.0 9.9 5.7 6.4

Laundromat Application: Sample Calc accounting for Product Efficiency Distribution

Base Case Efficiency Level (and % market share)

LCC Savings 79.7% 0.0% 0.0% 0.0% 0.0% 20.3% 0.0% Wt. Average

Level Efficiency Level MEF 0 1 2 3 4 5 6

Total 

Population

Affected 

Population

1 CEE Tier 1 1.42 -$1 -$1 -$0.8 -$1.0

2 CEE Tier 2 1.60 $107 $107 $108 $85.1 $106.8

3 2007 ENERGY STAR 1.72 $139 $139 $140 $32 $110.5 $138.7

4 CEE Tier 3A 1.80 $173 $173 $174 $66 $34 $138.0 $173.1

5 Added based on Stakeholder 2.00 $322 $322 $323 $215 $183 $149 $256.6 $321.9

6 Max Available 2.20 $292 $292 $293 $186 $154 $119 -$30 $227.0 $227.0

Incremental Equipment Prices

1 CEE Tier 1 1.42 $122 $122 $97.6 $122.5

2 CEE Tier 2 1.60 $245 $245 $123 $195.6 $245.4

3 2007 ENERGY STAR 1.72 $327 $327 $205 $82 $260.9 $327.3

4 CEE Tier 3A 1.80 $382 $382 $259 $137 $55 $304.4 $381.9

5 Added based on Stakeholder 2.00 $518 $518 $396 $273 $191 $137 $413.2 $518.5

6 Max Available 2.20 $656 $656 $533 $410 $328 $274 $137 $550.3 $550.3

Operating Cost Savings

1 CEE Tier 1 1.42 $22 $22 $17.2 $21.6

2 CEE Tier 2 1.60 $60 $60 $39 $48.1 $60.4

3 2007 ENERGY STAR 1.72 $80 $80 $58 $19 $63.4 $79.6

4 CEE Tier 3A 1.80 $94 $94 $73 $34 $15 $75.2 $94.3

5 Added based on Stakeholder 2.00 $141 $141 $119 $80 $61 $46 $112.1 $140.6

6 Max Available 2.20 $159 $159 $137 $98 $79 $65 $18 $130.3 $130.3

Payback Periods

1 CEE Tier 1 1.42 5.7 5.7 5.7

2 CEE Tier 2 1.60 4.1 3.2 4.1 4.1

3 2007 ENERGY STAR 1.72 4.1 3.5 4.3 4.1 4.1

4 CEE Tier 3A 1.80 4.1 3.6 4.0 3.7 4.1 4.1

5 Added based on Stakeholder 2.00 3.7 3.3 3.4 3.1 2.9 3.7 3.7

6 Max Available 2.20 4.1 3.9 4.2 4.1 4.2 7.5 4.2 4.8

NUAL CASH FLOW CALCULATION : Multi-Family Application Laundromat Application

Res. Energy Price Res. Water Comm. Energy Price Comm. Water 

Elec Gas Price Elec Gas Price Discount Efficiency Level Efficiency Level

Year $/kWh $/MMBtu $/1000gal $/kWh $/MMBtu $/1000gal Factor 0 1 2 3 4 5 6 0 1 2 3 4 5 6

2006 $0.103 $14.26 $2.25 $0.087 $11.25 $2.21

1.00 $924 $1,047 $1,170 $1,252 $1,306 $1,443 $1,580 $924 $1,047 $1,170 $1,252 $1,306 $1,443 $1,580

2012 $0.091 $12.19 $2.80 $0.075 $9.42 $2.76 0.95 $273 $253 $226 $211 $201 $169 $155 $359 $337 $299 $280 $265 $218 $200

2013 $0.091 $12.29 $2.91 $0.076 $9.48 $2.86 0.89 $278 $258 $230 $215 $204 $172 $158 $366 $345 $305 $286 $270 $223 $204

2014 $0.091 $12.18 $3.01 $0.076 $9.34 $2.97 0.85 $280 $261 $232 $217 $206 $173 $159 $370 $349 $309 $289 $274 $225 $206

2015 $0.090 $11.90 $3.13 $0.075 $9.07 $3.08 0.80 $281 $262 $233 $218 $207 $173 $159 $371 $350 $310 $291 $275 $225 $207

2016 $0.090 $11.85 $3.24 $0.075 $9.02 $3.19 0.76 $285 $265 $236 $221 $210 $175 $161 $377 $356 $316 $296 $280 $229 $210

2017 $0.090 $11.92 $3.36 $0.075 $9.05 $3.31 0.72 $289 $270 $240 $225 $214 $178 $163 $385 $364 $322 $302 $286 $233 $214

2018 $0.090 $12.13 $3.49 $0.076 $9.21 $3.43 0.68 $295 $276 $246 $230 $218 $181 $167 $395 $374 $331 $310 $293 $239 $219

2019 $0.091 $12.33 $3.62 $0.076 $9.36 $3.56 0.64 $302 $282 $251 $235 $223 $185 $170 $405 $384 $340 $319 $301 $245 $225

2020 $0.091 $12.33 $3.75 $0.076 $9.35 $3.70 0.61 $306 $286 $255 $239 $226 $188 $172 $413 $391 $347 $325 $307 $250 $229

2021 $0.091 $12.50 $3.89 $0.077 $9.47 $3.83 0.57 $312 $292 $260 $244 $231 $191 $176 $423 $401 $356 $333 $315 $256 $235

2022 $0.091 $12.61 $4.04 $0.077 $9.54 $3.98 0.54 $318 $298 $265 $248 $235 $195 $179 $433 $411 $364 $341 $323 $261 $240

2023 $0.091 $12.71 $4.19 $0.077 $9.61 $4.12 0.51 $323 $303 $270 $253 $240 $198 $182 $443 $421 $373 $350 $331 $267 $245

2024 $0.091 $12.87 $4.35 $0.077 $9.73 $4.28 0.49 $330 $310 $276 $258 $245 $202 $185 $454 $432 $383 $359 $339 $274 $251

2025 $0.092 $13.06 $4.51 $0.078 $9.87 $4.44 0.46 $337 $317 $282 $264 $250 $206 $189 $466 $444 $394 $369 $348 $281 $258

2026 $0.092 $13.18 $4.68 $0.078 $9.95 $4.60 0.43 $344 $323 $288 $269 $255 $210 $193 $477 $455 $403 $378 $357 $287 $264

2027 $0.092 $13.32 $4.85 $0.078 $10.05 $4.78 0.41 $351 $330 $294 $275 $261 $214 $196 $489 $466 $414 $388 $366 $294 $270

2028 $0.092 $13.41 $5.03 $0.079 $10.11 $4.95 0.39 $357 $336 $300 $281 $266 $218 $200 $501 $478 $424 $397 $375 $301 $277

2029 $0.092 $13.53 $5.22 $0.079 $10.19 $5.14 0.37 $365 $343 $306 $287 $271 $222 $204 $513 $490 $435 $407 $385 $308 $283

2030 $0.093 $13.73 $5.41 $0.079 $10.38 $5.33 0.35 $373 $352 $314 $294 $278 $227 $209 $528 $504 $448 $420 $396 $317 $291

2031 $0.093 $13.86 $5.62 $0.080 $10.47 $5.53 0.33 $381 $360 $320 $300 $284 $232 $213 $542 $518 $459 $431 $407 $325 $299


Usage back to Summary

Export Parameters List of Daily Usage (cycles/day)

To LCC Summary: Multi-Family Application

Daily Usage (cycles / day) 1 City of Toronto

Multi-Family 3.4 2 FEMP (2000)

Laundromat 6.0 3 SCE/PNNL (2000)

4 MLA (2002)

5 Wisconsin / PNNL (2004)

6 Lightwash / Equipoise (2004) < 10 units

Import Parameter 7 Lightwash / Equipoise (2004) >= 10 units

from LCC Summary (user input): 8 Consortium for Energy Efficiency

Daily Usage (cycles / day) Equally Weighted (Average 3.4 cycles)

Multi-Family 0.0

Laundromat 0.0 Laundromat Application

(if 0, then use average values) 1 Lightwash / Equipoise (2004)

2 Consortium for Energy Efficiency

3 Coin Laundry Association

Assumed Average ( 6 cycles)

4.3

6.4

2.2

2.9

1.5

3.0

4.0

3.0

3.4 3.4

6.0

6.0

3 to 8

6.0 6.0

123456789

10

11

12

13

14

15

16

17

18


Energy & Water Use back to Summary

Export Parameters Commercial Clothes Washer (energy and water use per cycle)

To LCC Summary: Container Machine Dryer Water Hot Total

Comm. CW Machine Energy and Water Use Level Efficiency Level Source MEF Water Factor Volume RMC Energy Energy* Heating Water Use Water Use

Level Machine Water cu.ft./kWh/cyc gal / cu.ft cu.ft. % kWh (Elec) kWh (Elec) kWh gal gal

kWh/cycle gal / cycle 0 DOE Standard (effective 2007) 1.26 9.50 2.80 55% 0.133 1.30 0.790 4.4 26.6

0 0.13 26.60 1 CEE Tier 1 1.42 9.50 2.80 50% 0.133 1.18 0.663 3.7 26.6

1 0.13 26.60 2 CEE Tier 2 1.60 8.50 2.80 49% 0.114 1.16 0.480 2.7 23.8

2 0.11 23.80 3 2007 ENERGY STAR 1.72 8.00 2.80 47% 0.114 1.11 0.409 2.3 22.4

3 0.11 22.40 4 CEE Tier 3A 1.80 7.50 2.80 46% 0.114 1.07 0.370 2.1 21.0

4 0.11 21.00 5 Added based on Stakeholder 2.00 5.50 2.80 41% 0.114 0.93 0.353 2.0 15.4

5 0.11 15.40 6 Max Available 2.20 5.10 2.80 39% 0.114 0.90 0.256 1.4 14.3

6 0.11 14.28

* Dryer Energy (electric) = LAF * (Max test load weight) * (RMC-4%) * DEF * DUF

Dryer Energy Use

Elec Dryer Gas Dryer Water Heating Assumptions: Maximum Test Load Weights LAF = 0.52

Level kWh/cycle MMBtu/cycle Recovery Efficiency of Water Heaters Container Volume Max Test DEF = 0.50

0 1.30 0.005 Electric Water Heater 100% from to Load Weight DUF = 0.84

1 1.18 0.004 Gas Water Heater 75% cu.ft. cu.ft. lb/cycle

2 1.16 0.004 2.20 2.30 9.2

3 1.11 0.004 Temp. Difference for Water Heating 75 deg F 2.30 2.40 9.6

4 1.07 0.004 Energy (kWh) to heat water 0.0024 kWh/gal/deg F 2.40 2.50 10.0

5 0.93 0.004 2.50 2.60 10.5

6 0.90 0.003 2.60 2.70 10.9

2.70 2.80 11.3

Water Heating Energy Use per Cycle 2.80 2.90 11.7

Level (Elec) kWh (Gas) MMBtu 2.90 3.00 12.1

0 0.79 0.0036 3.00 3.10 12.5

1 0.66 0.0030 3.10 3.20 12.9

2 0.48 0.0022 3.20 3.30 13.3

3 0.41 0.0019 3.30 3.40 13.7

4 0.37 0.0017 3.40 3.50 14.1

5 0.35 0.0016 3.50 3.60 14.6

6 0.26 0.0012 3.60 3.70 15.0

3.70 3.80 15.4



Base Case Eff Dist back to Summary

Commercial Clothes Washer Market Share Efficien

Export Parameters

To LCC Summary: Level

Base Case Design Level for Comm. Washers 0 0

1

2

3

4

5

6
Commercial Clothes Washer Market Share Efficiency Data (market share values are placeholders)

2005

DOE Standard (effective 2007) 79.7%

CEE Tier 1 0.0%

CEE Tier 2 0.0%

2007 ENERGY STAR 0.0%

CEE Tier 3A 0.0%

Added based on Stakeholder 20.3%

Max Available 0.0%

100%

0





Equipment Price back to Summary

Export Parameters Commercial Clothes Washer (all prices in 2006$)

To LCC Summary:

Total Installed Price (in 2006$) Level Efficiency Level MEF

0 DOE Standard (effective 2007) 1.26

Level 1 CEE Tier 1 1.42

0 $924.28 2 CEE Tier 2 ** 1.60

1 $1,046.76 3 2007 ENERGY STAR ** 1.72

2 $1,169.66 4 CEE Tier 3A ** 1.80

3 $1,251.59 5 Added based on Stakeholder 2.00

4 $1,306.21 6 Max Available ** 2.20

5 $1,442.76 ** Installed Price is place holder. Price NOT based on manufacturing cost data su

6 $1,579.86

Markups

Manufacturer Markup 130%

Baseline

Retail Markup 143%

Sales Tax 6.8%

Total Markup incl. Sales Tax 153%

Price Inflator: GDP Price Index used to convert 2005$ to 2006$

Year GDP Price Index

2005 1.1193

2006 1.1475

Delta Manufacturing Cost

Level Average Min

0 - -

1 $74.73

2 $149.72

3 $199.71

4 $233.03

5 $316.35

6 $400.00

Average

Delta Mnfr Retail Installation Total Installed

Price from Base Price Cost Price

 - $750.00 $174.28 $924.28

$97.15 $872.48 $174.28 $1,046.76

$194.63 $995.37 $174.28 $1,169.66

$259.62 $1,077.31 $174.28 $1,251.59

$302.94 $1,131.93 $174.28 $1,306.21

$411.26 $1,268.48 $174.28 $1,442.76

$520.00 $1,405.57 $174.28 $1,579.86

based on manufacturing cost data submitted by AHAM.

Sales Tax by Divison and Large States

Sales Tax Weight

1 New England 5.0% 4.8%

Incremental 2 Mid Atlantic 6.1% 7.1%

118% 3 East North Central 6.6% 15.6%

6.8% 4 West North Central 6.6% 6.7%

126% 5 South Atlantic 5.9% 13.0%

6 East South Central 7.8% 5.9%

vert 2005$ to 2006$ 7 West South Central 8.3% 3.7%

GDP Price Index 8 Mountain 6.5% 6.8%

9 Pacific 5.0% 4.0%

10 New York State 8.3% 6.5%

11 California 8.0% 12.2%

12 Texas 8.0% 7.7%

Max 13 Florida 6.7% 6.0% dist

 - U.S. Average 6.8% 100.0% 6.8%





Energy & Water Prices back to Summary

Export Parameters Scale to 2006 Prices (in 2006$)

To LCC Summary: 2006 Energy Prices (in 2006$)

Res. Comm. Div. & Res. Elec

Elec Price $0.103 $0.087 $/kWh Lrg State $ / kWh

Gas Price $14.26 $11.25 $/MMBtu 1 $0.129

2 $0.114

Water Price $2.25 $2.21 $/1000 gal 3 $0.093

4 $0.087

5 $0.091

6 $0.081

7 $0.088

8 $0.094

9 $0.091

10 $0.170

11 $0.116

12 $0.111

13 $0.102

U.S. Avg $0.103

2006 Water Prices (in 2006$)

Res. Water

Cen. Reg $/1000 gal

1 $3.14

2 $1.76

3 $2.18

4 $2.07

U.S. Avg $2.25

CPI and GDP Price Index used to scale to 2003$, 2004$, a

year CPI

2003 183.96

2004 188.88

2005 195.29

2006 201.56

AEO 2006 Energy Prices (2004$/MMBtu)

Elec

year Residential

2004 $26.19

2005 $28.74

2006 $27.87

Water CPI from BLS

2004 268.10

2005 283.43

2006 295.77

2004 Price 2004 Price 2005 Price

Comm. Elec Res. Gas Comm. Gas Div. & Res. Elec Comm. Elec Res. Gas

$ / kWh $ / MMBtu $ / MMBtu Lrg State 2004$/kWh 2004$/kWh 2005$/tcf

$0.104 $15.75 $12.90 1 $0.114 $0.093 $16.44

$0.092 $14.07 $12.36 2 $0.100 $0.081 $14.69

$0.077 $12.48 $10.63 3 $0.082 $0.068 $13.03

$0.074 $13.03 $10.63 4 $0.077 $0.065 $13.60

$0.077 $16.66 $12.45 5 $0.080 $0.068 $17.39

$0.080 $14.69 $11.74 6 $0.071 $0.071 $15.34

$0.079 $14.08 $10.78 7 $0.078 $0.070 $14.70

$0.082 $11.91 $9.03 8 $0.083 $0.073 $12.43

$0.089 $13.66 $11.09 9 $0.081 $0.079 $14.27

$0.107 $15.76 $12.57 10 $0.150 $0.095 $16.46

$0.106 $11.59 $10.11 11 $0.102 $0.094 $12.10

$0.103 $14.15 $10.18 12 $0.097 $0.091 $14.78

$0.087 $21.08 $12.86 13 $0.090 $0.077 $22.01

$0.087 $14.26 $11.25 U.S. Avg $0.091 $0.077 $14.89

1 tcf gas = 1.03 million Btu

in 2003$ 2004 Price 2004 Price

Comm. Water Res. Water Comm. Water

$/1000 gal Cen. Reg $/1000 gal $/1000 gal

$2.71 1 $2.60 $2.28

$1.55 2 $1.46 $1.30

$2.36 3 $1.80 $1.98

$2.23 4 $1.71 $1.87

$2.21 U.S. Avg $1.86 $1.86

Index used to scale to 2003$, 2004$, and 2005$ to 2006$

GDP Price Index

1.0638

1.0893

1.1193 2006 CPI based on data through September

1.1475 2006 GDP Price Index is an estimate

rices (2004$/MMBtu)

Elec Gas

Commercial Residential Commercial

$23.52 $10.40 $9.10

$25.49 $12.30 $10.65

$25.20 $11.75 $10.07 used to estimate 2006 energy prices from 2004 energy prices

used to estimate 2006 water price from 2004 water price

2006 Water CPI based on data through September

2005 Price source: EIA

Comm. Gas

2005$/tcf

$13.71

$13.13

$11.30

$11.30

$13.23

$12.47

$11.45

$9.59

$11.78

$13.36

$10.74

$10.82

$13.66

$11.95

tcf gas = 1.03 million Btu







Energy Price Trends back to Summary

Import Parameters AEO 2006 Commercial Energy Price Projection for Electricity, Gas and LPG AEO 2006 Residential Energy Price Projection for Electricity, Gas and LPG

from: LCC Summary (GUI) 1 Reference Case 1 Reference Case

Fuel Price Projection Index 1 2 High Growth Scenario 2 High Growth Scenario

i.e. AEO 2006 Reference 3 Low Growth Scenario 3 Low Growth Scenario

Export Parameters Electricity Price Natural Gas Price Electricity Price Natural Gas Price

to: LCC Summary Trend relative to 2006 (in 2004$ / MMBtu) (in cent / kWh) (in 2004$ / MMBtu) (in $ / Therm) (in 2004$ / MMBtu) (in cent / kWh) (in 2004$ / MMBtu) (in $ / Therm)

AEO 2006 Reference Ref. High Low Ref. High Low Ref. High Low Ref. High Low Ref. High Low Ref. High Low Ref. High Low Ref. High Low

Commercial Residential

Elec Gas Elec Gas 2006 25.20 25.27 25.12 8.60 8.62 8.57 ######## ######## ####### 1.01 1.02 0.99 2006 27.87 27.93 27.80 9.51 9.53 9.49 ####### ####### ####### 1.18 1.19 1.16

2006 1.00 1.00 1.00 1.00 2007 24.09 24.33 23.77 8.22 8.31 8.11 ######## ######## ####### 0.95 0.97 0.94 2007 26.16 26.36 25.87 8.93 9.00 8.83 ####### ####### ####### 1.12 1.14 1.11

2007 0.96 0.95 0.94 0.95 2008 23.24 23.61 22.82 7.93 8.06 7.79 ######## ######## ####### 0.93 0.95 0.91 2008 25.18 25.49 24.82 8.60 8.70 8.47 ####### ####### ####### 1.09 1.11 1.08

2008 0.92 0.92 0.90 0.93 2009 22.73 23.14 22.20 7.76 7.90 7.58 ######## ######## ####### 0.90 0.92 0.88 2009 24.93 25.25 24.50 8.51 8.62 8.36 ####### ####### ####### 1.06 1.08 1.04

2009 0.90 0.89 0.89 0.90 2010 22.31 22.78 21.74 7.62 7.78 7.42 ######## ######## ####### 0.88 0.89 0.86 2010 24.78 25.15 24.36 8.46 8.58 8.31 ####### ####### ####### 1.03 1.05 1.02

2010 0.89 0.87 0.89 0.88 2011 21.87 22.55 21.38 7.46 7.70 7.30 ######## ######## ####### 0.85 0.88 0.84 2011 24.54 25.05 24.15 8.37 8.55 8.24 ####### ####### ####### 1.01 1.04 1.00

2011 0.87 0.85 0.88 0.86 2012 21.70 22.38 21.09 7.41 7.64 7.20 ######## ######## ####### 0.84 0.86 0.83 2012 24.42 24.95 23.95 8.33 8.51 8.17 ####### ####### ####### 1.00 1.02 0.99

2012 0.86 0.84 0.88 0.85 2013 21.93 22.65 21.10 7.48 7.73 7.20 ######## ######## ####### 0.85 0.86 0.83 2013 24.61 25.19 23.96 8.40 8.60 8.18 ####### ####### ####### 1.01 1.03 0.99

2013 0.87 0.84 0.88 0.86 2014 21.85 22.83 21.18 7.46 7.79 7.23 ######## ######## ####### 0.84 0.85 0.83 2014 24.49 25.28 23.97 8.36 8.63 8.18 ####### ####### ####### 1.00 1.02 0.99

2014 0.87 0.83 0.88 0.85 2015 21.66 22.40 20.96 7.39 7.64 7.16 ######## ######## ####### 0.81 0.82 0.80 2015 24.24 24.86 23.68 8.27 8.48 8.08 ####### ####### ####### 0.98 0.99 0.97

2015 0.86 0.81 0.87 0.83 2016 21.67 22.43 20.96 7.40 7.65 7.15 ######## ######## ####### 0.81 0.82 0.80 2016 24.20 24.85 23.60 8.26 8.48 8.06 ####### ####### ####### 0.98 0.99 0.96

2016 0.86 0.80 0.87 0.83 2017 21.70 22.43 21.10 7.41 7.66 7.20 ######## ######## ####### 0.81 0.82 0.81 2017 24.23 24.88 23.69 8.27 8.49 8.08 ####### ####### ####### 0.98 1.00 0.98

2017 0.86 0.80 0.87 0.84 2018 21.83 22.60 21.19 7.45 7.71 7.23 ######## ######## ####### 0.82 0.84 0.81 2018 24.34 25.03 23.74 8.31 8.54 8.10 ####### ####### ####### 1.00 1.02 0.98

2018 0.87 0.82 0.87 0.85 2019 22.03 22.80 21.28 7.52 7.78 7.26 ######## ######## ####### 0.84 0.85 0.82 2019 24.50 25.19 23.80 8.36 8.60 8.12 ####### ####### ####### 1.02 1.03 1.00

2019 0.87 0.83 0.88 0.86 2020 22.00 22.90 21.22 7.51 7.82 7.24 ######## ######## ####### 0.84 0.86 0.82 2020 24.44 25.26 23.69 8.34 8.62 8.09 ####### ####### ####### 1.02 1.04 1.00

2020 0.87 0.83 0.88 0.86 2021 22.16 22.98 21.27 7.56 7.84 7.26 ######## ######## ####### 0.85 0.87 0.83 2021 24.55 25.31 23.77 8.38 8.64 8.11 ####### ####### ####### 1.03 1.05 1.01

2021 0.88 0.84 0.88 0.88 2022 22.22 23.17 21.29 7.58 7.91 7.27 ######## ######## ####### 0.85 0.88 0.83 2022 24.57 25.44 23.77 8.39 8.68 8.11 ####### ####### ####### 1.04 1.06 1.01

2022 0.88 0.85 0.88 0.88 2023 22.16 23.18 21.26 7.56 7.91 7.26 ######## ######## ####### 0.86 0.88 0.84 2023 24.51 25.43 23.74 8.37 8.68 8.10 ####### ####### ####### 1.05 1.08 1.02

2023 0.88 0.85 0.88 0.89 2024 22.32 23.44 21.38 7.62 8.00 7.30 ######## ######## ####### 0.87 0.90 0.85 2024 24.61 25.59 23.81 8.40 8.73 8.13 ####### ####### ####### 1.06 1.09 1.04

2024 0.89 0.87 0.88 0.90 2025 22.52 23.51 21.51 7.69 8.02 7.34 ######## ######## ####### 0.88 0.91 0.86 2025 24.76 25.57 23.90 8.45 8.73 8.16 ####### ####### ####### 1.08 1.11 1.05

2025 0.89 0.88 0.89 0.92 2026 22.54 23.68 21.59 7.69 8.08 7.37 ######## ######## ####### 0.89 0.92 0.87 2026 24.75 25.71 23.95 8.45 8.77 8.17 ####### ####### ####### 1.09 1.12 1.06

2026 0.89 0.88 0.89 0.92 2027 22.63 23.72 21.59 7.72 8.10 7.37 ######## ######## ####### 0.90 0.92 0.87 2027 24.80 25.70 23.93 8.46 8.77 8.17 ####### ####### ####### 1.10 1.13 1.06

2027 0.90 0.89 0.89 0.93 2028 22.65 23.81 21.63 7.73 8.13 7.38 ######## ######## ####### 0.90 0.93 0.88 2028 24.76 25.73 23.96 8.45 8.78 8.18 ####### ####### ####### 1.10 1.14 1.07

2028 0.90 0.90 0.89 0.94 2029 22.69 24.04 21.63 7.74 8.20 7.38 ######## ######## ####### 0.91 0.95 0.88 2029 24.80 25.92 23.94 8.47 8.85 8.17 ####### ####### ####### 1.12 1.16 1.08

2029 0.90 0.91 0.89 0.95 2030 22.90 24.06 21.80 7.82 8.21 7.44 ######## ######## ####### 0.93 0.96 0.90 2030 25.02 25.92 24.12 8.54 8.85 8.23 ####### ####### ####### 1.13 1.17 1.10

2030 0.91 0.92 0.90 0.96 For energy price trend after 2030:

2031 0.91 0.93 0.90 0.97 Electricity - The rate of change from 2020 to 2030 is used

2032 0.92 0.94 0.90 0.98 Gas - The rate of change from 2015 to 2030 is used

2033 0.92 0.95 0.90 0.99

2034 0.92 0.96 0.91 1.00

2035 0.93 0.96 0.91 1.01

2036 0.93 0.97 0.91 1.02

2037 0.93 0.98 0.91 1.03

2038 0.94 0.99 0.91 1.04

2039 0.94 1.00 0.92 1.05

2040 0.95 1.01 0.92 1.06

20

21

22

23

24

25

26

2000 2010 2020 2030

Commercial Electricity Price (AEO2006)

Reference

High

Low

7

8

9

10

11

2000 2005 2010 2015 2020 2025 2030

Commercial Gas Price (AEO2006)

Reference

High

Low

0.8

0.9

1.0

1.1

1.2

2000 2010 2020 2030 2040

Commercial Electricity Price Trend

AEO 2006 

Reference

0.6

0.8

1.0

1.2

1.4

1.6

1.8

2000 2010 2020 2030 2040

Commercial Gas Price Trend

AEO 2006 

Reference

23

24

25

26

27

28

2000 2010 2020 2030

Residential Electricity Price (AEO2006)

Reference

High

Low

9

10

11

12

2000 2005 2010 2015 2020 2025 2030

Residential Gas Price (AEO2006)

Reference

High

Low

0.8

0.9

1.0

1.1

1.2

2000 2010 2020 2030 2040

Residential Electricity Price Trend

AEO 2006 

Reference

0.6

0.8

1.0

1.2

1.4

1.6

1.8

2000 2010 2020 2030 2040

Residential Gas Price Trend

AEO 2006 

Reference
Water Price Trend back to Summary

Export Parameters Water CPI Trend Source: BLS, Series Id: CUUR0000SEHG01

to: LCC Summary 1970 34.3 relative to 2006 http://www.bls.gov/cpi/home.htm#data

Water Price Trend relative to 2006 1971 38.0 Area: U.S. city average (not seasonally adjusted)

1972 39.4 Item: Water and sewerage maintenance

2006 1.00 1973 41.6 Base Period: 1982-84=100

2007 1.04 1974 44.1

2008 1.08 1975 48.4

2009 1.12 1976 53.7

2010 1.16 1977 59.5

2011 1.20 1978 66.2

2012 1.25 1979 69.3

2013 1.29 1980 74.0

2014 1.34 1981 82.8

2015 1.39 1982 92.7

2016 1.44 1983 100.4

2017 1.50 1984 107.0

2018 1.55 1985 113.4

2019 1.61 1986 119.4

2020 1.67 1987 125.8

2021 1.73 1988 132.7

2022 1.80 1989 140.8

2023 1.86 1990 150.2

2024 1.93 1991 161.1

2025 2.01 1992 172.1

2026 2.08 1993 181.4

2027 2.16 1994 190.6

2028 2.24 1995 196.5

2029 2.32 1996 204.5

2030 2.41 1997 210.0

2031 2.50 1998 217.3

2032 2.59 1999 222.0

2033 2.69 2000 227.5

0

100

200

300

400

500

600

700

800

900

1000

1970 1975 1980 1985

Water Price CPI (

2033 2.69 2000 227.5

2034 2.79 2001 234.6

2035 2.89 2002 242.5

2036 3.00 2003 251.7

2037 3.11 2004 268.1

2038 3.23 2005 283.4

2039 3.35 2006 294.0 1.00

2040 3.47 2007 304.9 1.04

2008 316.3 1.08

2009 328.1 1.12

2010 340.3 1.16

2011 353.0 1.20

2012 366.2 1.25

2013 379.9 1.29

2014 394.0 1.34

2015 408.7 1.39

2016 424.0 1.44

2017 439.8 1.50

2018 456.2 1.55

2019 473.2 1.61

2020 490.9 1.67

2021 509.2 1.73

2022 528.2 1.80

2023 547.9 1.86

2024 568.3 1.93

2025 589.5 2.01
2026 611.5 2.08

2027 634.3 2.16

2028 657.9 2.24

2029 682.5 2.32

2030 707.9 2.41

2031 734.3 2.50

2032 761.7 2.59

2033 790.1 2.69

2034 819.6 2.79

2035 850.2 2.89

2036 881.9 3.00

2037 914.8 3.11

2038 948.9 3.23

2039 984.3 3.35

2040 1021.0 3.47
, Series Id: CUUR0000SEHG01

ls.gov/cpi/home.htm#data

ty average (not seasonally adjusted)

 and sewerage maintenance

1985 1990 1995 2000 2005 2010 2015 2020 2025 2030 2035 2040

Water Price CPI (1982-1984=100)

Water Price CPI

Extrapolated Water Price CPI



Discount Rate back to Summary

Export Parameters DISCOUNT RATE (Real Interest Rate)

to: LCC Summary

Discount Rate 5.7% 1

2

3

4

DISCOUNT RATE (Real Interest Rate)

Industry Sector Share Mean Min Max Std.Dev.

Personal Services 14.00% 4.3% 0.3% 13.6% 1.8% 

Educational Services 9.67% 7.9% 0.0% 37.4% 5.7% 

Hotels 9.67% 5.8% 2.0% 

R.E.I.T. (building and apartment complex owners) 66.67% 5.7% 0.0% 11.4% 2.2% 

Total 100% wt.avg.

Finanace Method # Sampled

Real Interest Rate for that method

sampled

4.3% 

7.9% 

5.8% 

5.7% 

5.7% 

2

7.9%
Avg.

Min

Max

Dist.

Std.Dev




Lifetime back to Summary

Export Parameters Assumptions:

to: LCC Summary Lifetime of Comm. Clothes Washers

Multi-Family Laundromat Multi-Family Laundromat

Lifetime (years) 11.25 7.125 Average 11.250 7.125

Min 7.0 5.0

Max 15.500 9.250

dist. 11.25 7.125

uniform distribution from 7.0 to 15.5 5.0 to 9.3

Multi-Family Laundromat

Age % retiring % retiring

1 0.0% 0.0%

2 0.0% 0.0%

3 0.0% 0.0%

4 0.0% 0.0%

5 0.0% 20.3%

6 0.0% 18.6%

7 10.5% 18.6%

8 10.5% 18.6%

9 10.5% 18.6%

10 10.5% 5.1%

11 10.5% 0.0%

12 10.5% 0.0%

13 10.5% 0.0%

14 11.4% 0.0%

15 10.5% 0.0%

16 4.8% 0.0%

17 0.0% 0.0%

18 0.0% 0.0%

19 0.0% 0.0%

20 0.0% 0.0%

21 0.0% 0.0%

22 0.0% 0.0%

23 0.0% 0.0%

24 0.0% 0.0%

25 0.0% 0.0%

26 0.0% 0.0%

27 0.0% 0.0%

Sum 100.0% 100.0%

wt. avg. Lifetime = 11.3 7.1





Multi-Family Laundromat

% surviving % surviving

100.0% 100.0%

100.0% 100.0%

100.0% 100.0%

100.0% 100.0%

100.0% 79.7%

100.0% 61.0%

89.5% 42.4%

79.0% 23.7%

68.6% 5.1%

58.1% 0.0%

47.6% 0.0%

37.1% 0.0%

26.7% 0.0%

15.2% 0.0%

4.8% 0.0%

0.0% 0.0%

0.0% 0.0%

0.0% 0.0%

0.0% 0.0%

0%

10%

20%

30%

40%

50%

60%

70%

80%

90%

100%

0123456789 10 11 12 13 14 15

% Surviving by Age

Multi-Family

Laundromat

0.0% 0.0%

0.0% 0.0%

0.0% 0.0%

0.0% 0.0%

0.0% 0.0%

0.0% 0.0%

0.0% 0.0%

0.0% 0.0%

0.0% 0.0%





Lifetime Distribution Lifetime Distribution

0.0 0.00 0.0 0.00

0.1 0.00 0.1 0.00

0.2 0.00 0.2 0.00

0.3 0.00 0.3 0.00

0.4 0.00 0.4 0.00

0.5 0.00 0.5 0.00

0.5 0.00 0.5 0.00

0.6 0.00 0.6 0.00

0.7 0.00 0.7 0.00

0.8 0.00 0.8 0.00

0.9 0.00 0.9 0.00

1.0 0.00 1.0 0.00

1.1 0.00 1.1 0.00

1.2 0.00 1.2 0.00

1.3 0.00 1.3 0.00

1.4 0.00 1.4 0.00

1.4 0.00 1.4 0.00

1.5 0.00 1.5 0.00

1.6 0.00 1.6 0.00

1.7 0.00 1.7 0.00

1.8 0.00 1.8 0.00

1.9 0.00 1.9 0.00

2.0 0.00 2.0 0.00

2.1 0.00 2.1 0.00

2.2 0.00 2.2 0.00

2.3 0.00 2.3 0.00

2.3 0.00 2.3 0.00

2.4 0.00 2.4 0.00

2.5 0.00 2.5 0.00

2.6 0.00 2.6 0.00

2.7 0.00 2.7 0.00

2.8 0.00 2.8 0.00

2.9 0.00 2.9 0.00

3.0 0.00 3.0 0.00

3.1 0.00 3.1 0.00

3.2 0.00 3.2 0.00

3.2 0.00 3.2 0.00

3.3 0.00 3.3 0.00

3.4 0.00 3.4 0.00

3.5 0.00 3.5 0.00

3.6 0.00 3.6 0.00

3.7 0.00 3.7 0.00

3.8 0.00 3.8 0.00

3.9 0.00 3.9 0.00

4.0 0.00 4.0 0.00

4.1 0.00 4.1 0.00

4.1 0.00 4.1 0.00

4.2 0.00 4.2 0.00

4.3 0.00 4.3 0.00

4.4 0.00 4.4 0.00

4.5 0.00 4.5 1.00

4.6 0.00 4.6 1.00
4.7 0.00 4.7 1.00

4.8 0.00 4.8 1.00

4.9 0.00 4.9 1.00

5.0 0.00 5.0 1.00

5.0 0.00 5.0 1.00

5.1 0.00 5.1 1.00

5.2 0.00 5.2 1.00

5.3 0.00 5.3 1.00

5.4 0.00 5.4 1.00

5.5 0.00 5.5 1.00

5.6 0.00 5.6 1.00

5.7 0.00 5.7 1.00

5.8 0.00 5.8 1.00

5.9 0.00 5.9 1.00

5.9 0.00 5.9 1.00

6.0 0.00 6.0 1.00

6.1 0.00 6.1 1.00

6.2 0.00 6.2 1.00

6.3 0.00 6.3 1.00

6.4 0.00 6.4 1.00

6.5 0.00 6.5 1.00

6.6 1.00 6.6 1.00

6.7 1.00 6.7 1.00

6.7 1.00 6.7 1.00

6.8 1.00 6.8 1.00

6.9 1.00 6.9 1.00

7.0 1.00 7.0 1.00

7.1 1.00 7.1 1.00

7.2 1.00 7.2 1.00

7.3 1.00 7.3 1.00

7.4 1.00 7.4 1.00

7.5 1.00 7.5 1.00

7.6 1.00 7.6 1.00

7.6 1.00 7.6 1.00

7.7 1.00 7.7 1.00

7.8 1.00 7.8 1.00

7.9 1.00 7.9 1.00

8.0 1.00 8.0 1.00

8.1 1.00 8.1 1.00

8.2 1.00 8.2 1.00

8.3 1.00 8.3 1.00

8.4 1.00 8.4 1.00

8.5 1.00 8.5 1.00

8.5 1.00 8.5 1.00

8.6 1.00 8.6 1.00

8.7 1.00 8.7 1.00

8.8 1.00 8.8 1.00

8.9 1.00 8.9 1.00

9.0 1.00 9.0 1.00

9.1 1.00 9.1 1.00

9.2 1.00 9.2 1.00

9.3 1.00 9.3 1.00

9.4 1.00 9.4 1.00

9.4 1.00 9.4 1.00

9.5 1.00 9.5 1.00
9.6 1.00 9.6 1.00

9.7 1.00 9.7 1.00

9.8 1.00 9.8 0.00

9.9 1.00 9.9 0.00

10.0 1.00 10.0 0.00

10.1 1.00 10.1 0.00

10.2 1.00 10.2 0.00

10.3 1.00 10.3 0.00

10.4 1.00 10.4 0.00

10.4 1.00 10.4 0.00

10.5 1.00 10.5 0.00

10.6 1.00 10.6 0.00

10.7 1.00 10.7 0.00

10.8 1.00 10.8 0.00

10.9 1.00 10.9 0.00

11.0 1.00 11.0 0.00

11.1 1.00 11.1 0.00

11.2 1.00 11.2 0.00

11.3 1.00 11.3 0.00

11.3 1.00 11.3 0.00

11.4 1.00 11.4 0.00

11.5 1.00 11.5 0.00

11.6 1.00 11.6 0.00

11.7 1.00 11.7 0.00

11.8 1.00 11.8 0.00

11.9 1.00 11.9 0.00

12.0 1.00 12.0 0.00

12.1 1.00 12.1 0.00

12.2 1.00 12.2 0.00

12.2 1.00 12.2 0.00

12.3 1.00 12.3 0.00

12.4 1.00 12.4 0.00

12.5 1.00 12.5 0.00

12.6 1.00 12.6 0.00

12.7 1.00 12.7 0.00

12.8 1.00 12.8 0.00

12.9 1.00 12.9 0.00

13.0 1.00 13.0 0.00

13.1 1.00 13.1 0.00

13.1 1.00 13.1 0.00

13.2 1.00 13.2 0.00

13.3 1.00 13.3 0.00

13.4 1.00 13.4 0.00

13.5 1.00 13.5 0.00

13.6 1.00 13.6 0.00

13.7 1.00 13.7 0.00

13.8 1.00 13.8 0.00

13.9 1.00 13.9 0.00

14.0 1.00 14.0 0.00

14.0 1.00 14.0 0.00

14.1 1.00 14.1 0.00

14.2 1.00 14.2 0.00
14.3 1.00 14.3 0.00

14.4 1.00 14.4 0.00

14.5 1.00 14.5 0.00

14.6 1.00 14.6 0.00

14.7 1.00 14.7 0.00

14.8 1.00 14.8 0.00

14.9 1.00 14.9 0.00

14.9 1.00 14.9 0.00

15.0 1.00 15.0 0.00

15.1 1.00 15.1 0.00

15.2 1.00 15.2 0.00

15.3 1.00 15.3 0.00

15.4 1.00 15.4 0.00

15.5 1.00 15.5 0.00

15.6 1.00 15.6 0.00

15.7 1.00 15.7 0.00

15.8 1.00 15.8 0.00

15.8 1.00 15.8 0.00

15.9 1.00 15.9 0.00

16.0 0.00 16.0 0.00

16.1 0.00 16.1 0.00

16.2 0.00 16.2 0.00

16.3 0.00 16.3 0.00

16.4 0.00 16.4 0.00

16.5 0.00 16.5 0.00

16.6 0.00 16.6 0.00

16.7 0.00 16.7 0.00

16.7 0.00 16.7 0.00

16.8 0.00 16.8 0.00

16.9 0.00 16.9 0.00

17.0 0.00 17.0 0.00

17.1 0.00 17.1 0.00

17.2 0.00 17.2 0.00

17.3 0.00 17.3 0.00

17.4 0.00 17.4 0.00

17.5 0.00 17.5 0.00

17.6 0.00 17.6 0.00

17.6 0.00 17.6 0.00

17.7 0.00 17.7 0.00

17.8 0.00 17.8 0.00

17.9 0.00 17.9 0.00

18.0 0.00 18.0 0.00

18.1 0.00 18.1 0.00

18.2 0.00 18.2 0.00

18.3 0.00 18.3 0.00

18.4 0.00 18.4 0.00

18.5 0.00 18.5 0.00

18.5 0.00 18.5 0.00

18.6 0.00 18.6 0.00

18.7 0.00 18.7 0.00

18.8 0.00 18.8 0.00

18.9 0.00 18.9 0.00
19.0 0.00 19.0 0.00

19.1 0.00 19.1 0.00

19.2 0.00 19.2 0.00

19.3 0.00 19.3 0.00

19.4 0.00 19.4 0.00

19.4 0.00 19.4 0.00

19.5 0.00 19.5 0.00

19.6 0.00 19.6 0.00

19.7 0.00 19.7 0.00

19.8 0.00 19.8 0.00

19.9 0.00 19.9 0.00

20.0 0.00 20.0 0.00

20.1 0.00 20.1 0.00

20.2 0.00 20.2 0.00

20.3 0.00 20.3 0.00

20.3 0.00 20.3 0.00

20.4 0.00 20.4 0.00

20.5 0.00 20.5 0.00

20.6 0.00 20.6 0.00

20.7 0.00 20.7 0.00

20.8 0.00 20.8 0.00

20.9 0.00 20.9 0.00

21.0 0.00 21.0 0.00

21.1 0.00 21.1 0.00

21.2 0.00 21.2 0.00

21.2 0.00 21.2 0.00

21.3 0.00 21.3 0.00

21.4 0.00 21.4 0.00

21.5 0.00 21.5 0.00

21.6 0.00 21.6 0.00

21.7 0.00 21.7 0.00

21.8 0.00 21.8 0.00

21.9 0.00 21.9 0.00

22.0 0.00 22.0 0.00

22.1 0.00 22.1 0.00

22.1 0.00 22.1 0.00

22.2 0.00 22.2 0.00

22.3 0.00 22.3 0.00

22.4 0.00 22.4 0.00

22.5 0.00 22.5 0.00

22.6 0.00 22.6 0.00

22.7 0.00 22.7 0.00

22.8 0.00 22.8 0.00

22.9 0.00 22.9 0.00

23.0 0.00 23.0 0.00

23.0 0.00 23.0 0.00

23.1 0.00 23.1 0.00

23.2 0.00 23.2 0.00

23.3 0.00 23.3 0.00

23.4 0.00 23.4 0.00

23.5 0.00 23.5 0.00

23.6 0.00 23.6 0.00
23.7 0.00 23.7 0.00

23.8 0.00 23.8 0.00

23.9 0.00 23.9 0.00

23.9 0.00 23.9 0.00

24.0 0.00 24.0 0.00

24.1 0.00 24.1 0.00

24.2 0.00 24.2 0.00

24.3 0.00 24.3 0.00

24.4 0.00 24.4 0.00

24.5 0.00 24.5 0.00

24.6 0.00 24.6 0.00

24.7 0.00 24.7 0.00

24.8 0.00 24.8 0.00

24.8 0.00 24.8 0.00

24.9 0.00 24.9 0.00

25.0 0.00 25.0 0.00

25.1 0.00 25.1 0.00

25.2 0.00 25.2 0.00

25.3 0.00 25.3 0.00

25.4 0.00 25.4 0.00

25.5 0.00 25.5 0.00

25.6 0.00 25.6 0.00

25.7 0.00 25.7 0.00

25.7 0.00 25.7 0.00

25.8 0.00 25.8 0.00

25.9 0.00 25.9 0.00

26.0 0.00 26.0 0.00

26.1 0.00 26.1 0.00

26.2 0.00 26.2 0.00

26.3 0.00 26.3 0.00

26.4 0.00 26.4 0.00

26.5 0.00 26.5 0.00

26.6 0.00 26.6 0.00

26.6 0.00 26.6 0.00

26.7 0.00 26.7 0.00

26.8 0.00 26.8 0.00

26.9 0.00 26.9 0.00

27.0 0.00 27.0 0.00