LCC Summary Commercial Clothes Washer

**User Input: Import Parameters**  **Local Parameters ANNUAL CASH FLOW CALCULATION :**  Multi-FamilyLaundromat Multi-FamilyLaundromat **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-FamilyLaundromat (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/cycgal / 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/cycgal / 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 PopulationAffected

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 2006Ref

erence **Sa mple** **C al** **c C** **B Simula ti** **on**

AvgV alues(MF=3.4, Lndmt=6.0) 2012

ShowChart**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 PopulationAffected

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**ANNUAL 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 (cy cles/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

## 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18Energy & 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/cyclegal / cycle 0DOE 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 1CEE Tier 1 1.42 9.50 2.80 50% 0.133 1.18 0.663 3.7 26.6 1 0.13 26.60 2CEE Tier 2 1.60 8.50 2.80 49% 0.114 1.16 0.480 2.7 23.8 2 0.11 23.80 32007 ENERGY STAR 1.72 8.00 2.80 47% 0.114 1.11 0.409 2.3 22.4 3 0.11 22.40 4CEE Tier 3A 1.80 7.50 2.80 46% 0.114 1.07 0.370 2.1 21.0 4 0.11 21.00 5Added 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 6Max 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 DryerGas Dryer **Water Heating Assumptions: Maximum Test Load Weights**  **LAF = 0.52**  LevelkWh/cycleMMBtu/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 75deg F 2.30 2.40 9.6 4 1.07 0.004 Energy (kWh)to heat water 0.0024kWh/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 Efficiency Data (market share values are placeholders)**  **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 submitted by**  **AHAM.** 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% **Price Inflator: GDP Price Index used to convert 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$, 2004$, and 2005$ to 2006$** 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 State2004$/kWh 2004$/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. WaterComm. 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

**CPI and GDP Price 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

**AEO 2006 Energy**

**Prices (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 Pricesource: 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 1 tcf gas = 1.03 million BtuEnergy 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 25.2725.12 8.60 8.62 8.57#######################1.01 1.02 0.99 **2006** 27.8727.9327.80 9.51 9.53 9.49#####################1.18 1.19 1.16 2006 1.00 1.00 1.00 1.00 **2007** 24.0924.3323.77 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** 25.1825.4924.82 8.60 8.70 8.47#####################1.09 1.11 1.08 2008 0.92 0.92 0.90 0.93 **2009** 22.7323.14 22.20 7.76 7.90 7.58#######################0.90 0.92 0.88 **2009** 24.9325.2524.50 8.51 8.62 8.36#####################1.06 1.08 1.04 2009 0.90 0.89 0.89 0.90 **2010** 22.31 22.7821.74 7.62 7.78 7.42#######################0.88 0.89 0.86 **2010** 24.7825.1524.36 8.46 8.58 8.31#####################1.03 1.05 1.02 2010 0.89 0.87 0.89 0.88 **2011** 21.8722.5521.38 7.46 7.70 7.30#######################0.85 0.88 0.84 **2011** 24.54 25.0524.15 8.37 8.55 8.24#####################1.01 1.04 1.00 2011 0.87 0.85 0.88 0.86 **2012** 21.70 22.3821.09 7.41 7.64 7.20#######################0.84 0.86 0.83 **2012** 24.42 24.9523.95 8.33 8.51 8.17#####################1.00 1.02 0.99 2012 0.86 0.84 0.88 0.85 **2013** 21.9322.6521.10 7.48 7.73 7.20#######################0.85 0.86 0.83 **2013** 24.61 25.1923.96 8.40 8.60 8.18#####################1.01 1.03 0.99 2013 0.87 0.84 0.88 0.86 **2014** 21.8522.8321.18 7.46 7.79 7.23#######################0.84 0.85 0.83 **2014** 24.4925.2823.97 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** 21.6722.4320.96 7.40 7.65 7.15#######################0.81 0.82 0.80 **2016** 24.20 24.8523.60 8.26 8.48 8.06#####################0.98 0.99 0.96 2016 0.86 0.80 0.87 0.83 **2017** 21.70 22.4321.10 7.41 7.66 7.20#######################0.81 0.82 0.81 **2017** 24.2324.8823.69 8.27 8.49 8.08#####################0.98 1.00 0.98 2017 0.86 0.80 0.87 0.84 **2018** 21.8322.60 21.19 7.45 7.71 7.23#######################0.82 0.84 0.81 **2018** 24.34 25.0323.74 8.31 8.54 8.10#####################1.00 1.02 0.98 2018 0.87 0.82 0.87 0.85 **2019** 22.0322.80 21.28 7.52 7.78 7.26#######################0.84 0.85 0.82 **2019** 24.50 25.1923.80 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 22.9821.27 7.56 7.84 7.26#######################0.85 0.87 0.83 **2021** 24.5525.31 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 23.1721.29 7.58 7.91 7.27#######################0.85 0.88 0.83 **2022** 24.5725.44 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 23.1821.26 7.56 7.91 7.26#######################0.86 0.88 0.84 **2023** 24.51 25.4323.74 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 25.5923.81 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 25.5723.90 8.45 8.73 8.16#####################1.08 1.11 1.05 2025 0.89 0.88 0.89 0.92 **2026** 22.54 23.6821.59 7.69 8.08 7.37#######################0.89 0.92 0.87 **2026** 24.7525.71 23.95 8.45 8.77 8.17#####################1.09 1.12 1.06 2026 0.89 0.88 0.89 0.92 **2027** 22.6323.72 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** 22.6523.81 21.63 7.73 8.13 7.38#######################0.90 0.93 0.88 **2028** 24.76 25.7323.96 8.45 8.78 8.18#####################1.10 1.14 1.07 2028 0.90 0.90 0.89 0.94 **2029** 22.6924.04 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

1970197519801985



# Water Price CPI (1982

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

## Source: BLS, Series Id: CUUR0000SEHG01 http://www.bls.gov/cpi/home.htm#data Area: U.S. city average (not seasonally adjusted) Item: Water and sewerage maintenance

198519901995200020052010201520202025203020352040 

# Water Price CPI (1982

**- 1984=100)** 

WaterPrice 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-FamilyLaundromat

% 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%

0123456789101112131415 

## %**Surviving by A ge** 

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