Statistics

LCC Savings

min max average 5%

1 Full Sample EL1 -$1 $347 $54 $11 2 Full Sample EL2 $0 $0 $0 $0 3 Full Sample EL3 $0 $0 $0 $0 4 Full Sample EL4 $0 $0 $0 $0 5 Full Sample EL5 $0 $0 $0 $0 6 Full Sample EL6 $0 $0 $0 $0 7 Full Sample EL7 $0 $0 $0 $0 8 Full Sample EL8 $0 $0 $0 $0 1 Multifamily Level 1 -$1 $485 $48 $9 2 Multifamily Level 2 $0 $0 $0 $0 3 Multifamily Level 3 $0 $0 $0 $0 4 Multifamily Level 4 $0 $0 $0 $0 5 Multifamily Level 5 $0 $0 $0 $0 6 Multifamily Level 6 $0 $0 $0 $0 7 Multifamily Level 7 $0 $0 $0 $0 8 Multifamily Level 8 $0 $0 $0 $0 

Payback Periods

min max average 5%

1 Full Sample EL1 0.2 2.1 0.9 0.4 2 Full Sample EL2 0.0 0.0 0.0 0.0 3 Full Sample EL3 0.0 0.0 0.0 0.0 4 Full Sample EL4 0.0 0.0 0.0 0.0 5 Full Sample EL5 0.0 0.0 0.0 0.0 6 Full Sample EL6 0.0 0.0 0.0 0.0 7 Full Sample EL7 0.0 0.0 0.0 0.0 8 Full Sample EL8 0.0 0.0 0.0 0.0 1 Multifamily Level 1 0.2 2.0 1.0 0.5 2 Multifamily Level 2 0.0 0.0 0.0 0.0 3 Multifamily Level 3 Multifamily Level 3 0.0 0.0 0.0 0.0 4 Multifamily Level 4 0.0 0.0 0.0 0.0 5 Multifamily Level 5 0.0 0.0 0.0 0.0 6 Multifamily Level 6 0.0 0.0 0.0 0.0 7 Multifamily Level 7 0.0 0.0 0.0 0.0 8 Multifamily Level 8 0.0 0.0 0.0 0.0 

Retail Price

min max average 5%

0 Full Sample EL0 $846 $878 $861 $846 1 Full Sample EL1 $850 $882 $865 $850 2 Full Sample EL2 $0 $0 $0 $0 3 Full Sample EL3 $0 $0 $0 $0 4 Full Sample EL4 $0 $0 $0 $0 5 Full Sample EL5 $0 $0 $0 $0 6 Full Sample EL6 $0 $0 $0 $0 7 Full Sample EL7 $0 $0 $0 $0 8 Full Sample EL8 $0 $0 $0 $0 0 Multifamily Level 0 $846 $878 $860 $846 1 Multifamily Level 1 $850 $882 $864 $850 2 Multifamily Level 2 $0 $0 $0 $0 3 Multifamily Level 3 $0 $0 $0 $0 4 Multifamily Level 4 $0 $0 $0 $0 5 Multifamily Level 5 $0 $0 $0 $0 6 Multifamily Level 6 $0 $0 $0 $0 7 Multifamily Level 7 $0 $0 $0 $0 8 Multifamily Level 8 $0 $0 $0 $0 

Total Installed Price
min max average 5%

0 Full Sample EL0 $846 $878 $861 $846 

1 Full Sample EL1 $850 $882 $865 $850 

2 Full Sample EL2 $0 $0 $0 $0 

3 Full Sample EL3 $0 $0 $0 $0 

4 Full Sample EL4 $0 $0 $0 $0 

5 Full Sample EL5 $0 $0 $0 $0 

6 Full Sample EL6 $0 $0 $0 $0 

7 Full Sample EL7 $0 $0 $0 $0 

8 Full Sample EL8 $0 $0 $0 $0 

0 Multifamily Level 0 $846 $878 $860 $846 

1 Multifamily Level 1 $850 $882 $864 $850 

2 Multifamily Level 2 $0 $0 $0 $0 

3 Multifamily Level 3 $0 $0 $0 $0 

4 Multifamily Level 4 $0 $0 $0 $0 

5 Multifamily Level 5 $0 $0 $0 $0 

6 Multifamily Level 6 $0 $0 $0 $0 

7 Multifamily Level 7 $0 $0 $0 $0 

8 Multifamily Level 8 $0 $0 $0 $0 

Total Operating Cost (sum over lifetime discounted)

min max average 5%

0 Full Sample EL0 $11 $5,981 $752 $92 

1 Full Sample EL1 $2 $5,749 $694 $73 

2 Full Sample EL2 $0 $0 $0 $0 

3 Full Sample EL3 $0 $0 $0 $0 

4 Full Sample EL4 $0 $0 $0 $0 

5 Full Sample EL5 $0 $0 $0 $0 

6 Full Sample EL6 $0 $0 $0 $0 

7 Full Sample EL7 $0 $0 $0 $0 

8 Full Sample EL8 $0 $0 $0 $0 

0 Multifamily Level 0 $8 $8,877 $644 $70 

1 Multifamily Level 1 $1 $8,389 $592 $53 

2 Multifamily Level 2 Multifamily Level 2 $0 $0 $0 $0 

3 Multifamily Level 3 $0 $0 $0 $0 

4 Multifamily Level 4 $0 $0 $0 $0 

5 Multifamily Level 5 $0 $0 $0 $0 

6 Multifamily Level 6 $0 $0 $0 $0 

7 Multifamily Level 7 $0 $0 $0 $0 

8 Multifamily Level 8 $0 $0 $0 $0 

Annual Electricity Use (kWh)

min max average 5%

0 Full Sample EL0 20.20 1888.68 306.25 31.41 

1 Full Sample EL1 0.84 1789.65 280.12 12.29 

2 Full Sample EL2 0.00 0.00 0.00 0.00 

3 Full Sample EL3 0.00 0.00 0.00 0.00 

4 Full Sample EL4 0.00 0.00 0.00 0.00 

5 Full Sample EL5 0.00 0.00 0.00 0.00 

6 Full Sample EL6 0.00 0.00 0.00 0.00 

7 Full Sample EL7 0.00 0.00 0.00 0.00 

8 Full Sample EL8 0.00 0.00 0.00 0.00 

0 Multifamily Level 0 21.69 1904.89 291.79 32.36 

1 Multifamily Level 1 2.26 1805.17 266.21 13.24 

2 Multifamily Level 2 0.00 0.00 0.00 0.00 

3 Multifamily Level 3 0.00 0.00 0.00 0.00 

4 Multifamily Level 4 0.00 0.00 0.00 0.00 

5 Multifamily Level 5 0.00 0.00 0.00 0.00 

6 Multifamily Level 6 0.00 0.00 0.00 0.00 

7 Multifamily Level 7 0.00 0.00 0.00 0.00 

8 Multifamily Level 8 0.00 0.00 0.00 0.00 
Annual Gas Use (MMBtu)

min max average 5%

0 Full Sample EL0 0.00 6.03 0.63 0.00 1 Full Sample EL1 0.00 5.70 0.57 0.00 2 Full Sample EL2 0.00 0.00 0.00 0.00 3 Full Sample EL3 0.00 0.00 0.00 0.00 4 Full Sample EL4 0.00 0.00 0.00 0.00 5 Full Sample EL5 0.00 0.00 0.00 0.00 6 Full Sample EL6 0.00 0.00 0.00 0.00 7 Full Sample EL7 0.00 0.00 0.00 0.00 8 Full Sample EL8 0.00 0.00 0.00 0.00 0 Multifamily Level 0 0.00 2.19 0.28 0.00 1 Multifamily Level 1 0.00 2.04 0.24 0.00 2 Multifamily Level 2 0.00 0.00 0.00 0.00 3 Multifamily Level 3 0.00 0.00 0.00 0.00 4 Multifamily Level 4 0.00 0.00 0.00 0.00 5 Multifamily Level 5 0.00 0.00 0.00 0.00 6 Multifamily Level 6 0.00 0.00 0.00 0.00 7 Multifamily Level 7 0.00 0.00 0.00 0.00 8 Multifamily Level 8 0.00 0.00 0.00 0.00 

Annual Oil Use (MMBtu)

min max average 5%

0 Full Sample EL0 0.00 0.98 0.02 0.00 1 Full Sample EL1 0.00 0.74 0.01 0.00 2 Full Sample EL2 0.00 0.00 0.00 0.00 3 Full Sample EL3 0.00 0.00 0.00 0.00 4 Full Sample EL4 0.00 0.00 0.00 0.00 5 Full Sample EL5 0.00 0.00 0.00 0.00 6 Full Sample EL6 0.00 0.00 0.00 0.00 7 Full Sample EL7 0.00 0.00 0.00 0.00 8 Full Sample EL8 0.00 0.00 0.00 0.00 0 Multifamily Level 0 0.00 0.60 0.01 0.00 1 Multifamily Level 1 Multifamily Level 1 0.00 0.46 0.01 0.00 2 Multifamily Level 2 0.00 0.00 0.00 0.00 3 Multifamily Level 3 0.00 0.00 0.00 0.00 4 Multifamily Level 4 0.00 0.00 0.00 0.00 5 Multifamily Level 5 0.00 0.00 0.00 0.00 6 Multifamily Level 6 0.00 0.00 0.00 0.00 7 Multifamily Level 7 0.00 0.00 0.00 0.00 8 Multifamily Level 8 0.00 0.00 0.00 0.00 

Annual Water Use (1000 gal)

min max average 5%

0 Full Sample EL0 0.02 16.70 4.22 0.56 1 Full Sample EL1 0.01 15.75 3.98 0.53 2 Full Sample EL2 0.00 0.00 0.00 0.00 3 Full Sample EL3 0.00 0.00 0.00 0.00 4 Full Sample EL4 0.00 0.00 0.00 0.00 5 Full Sample EL5 0.00 0.00 0.00 0.00 6 Full Sample EL6 0.00 0.00 0.00 0.00 7 Full Sample EL7 0.00 0.00 0.00 0.00 8 Full Sample EL8 0.00 0.00 0.00 0.00 0 Multifamily Level 0 0.01 16.77 3.40 0.43 1 Multifamily Level 1 0.01 15.82 3.21 0.40 2 Multifamily Level 2 0.00 0.00 0.00 0.00 3 Multifamily Level 3 0.00 0.00 0.00 0.00 4 Multifamily Level 4 0.00 0.00 0.00 0.00 5 Multifamily Level 5 0.00 0.00 0.00 0.00 6 Multifamily Level 6 0.00 0.00 0.00 0.00 7 Multifamily Level 7 0.00 0.00 0.00 0.00 8 Multifamily Level 8 0.00 0.00 0.00 0.00 
Household Characteristics

min max average 5%

Full Sample Washer Loads/yr1 1265 320 43

Multifamily Washer Loads/yr1 1270 258 32

Full Sample Household DUF 0% 100% 91% 25%

Multifamily Household DUF 0% 100% 85% 0%

Full Sample Base Case MEF 1.03 1.03 1.03 1.03

Multifamily Base Case MEF 1.03 1.03 1.03 1.03

Full Sample Lifetime 1.1 46.0 14.2 4.0

Multifamily Lifetime 1.1 46.0 14.2 4.0

Full Sample Discount Rate 0% 25% 4.71% 0%

Multifamily Discount Rate 0% 25% 4.81% 0%

Full Sample Avg Elec Price $0.09 $0.19 $0.12 $0.09

Full Sample Avg Gas Price $9.21 $34.52 $14.82 $9.21

Full Sample Avg Oil Price $23.87 $26.04 $24.70 $23.87

Full Sample Avg Water Price $4.98 $8.02 $7.14 $4.98

Multifamily Avg Elec Price $0.09 $0.19 $0.13 $0.10

Multifamily Avg Gas Price $9.21 $21.35 $14.69 $9.21

Multifamily Avg Oil Price $23.87 $26.04 $24.78 $23.94

Multifamily Avg Water Price $4.98 $8.02 $7.19 $4.98
Percentile

25% 50% 75% 95%

$26 $43 $69 $131 

$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 

$23 $39 $61 $114 

$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 

Percentile

25% 50% 75% 95%

0.6 0.8 1.1 1.5 

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 0.0 0.0 

0.0 0.0 0.0 0.0 

0.0 0.0 0.0 0.0 

0.7 0.8 1.2 1.7 

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 0.0 0.0 

0.0 0.0 0.0 0.0 

0.0 0.0 0.0 0.0 

Percentile

25% 50% 75% 95%

$856 $860 $868 $878 

$860 $864 $872 $882 

$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 

$856 $858 $860 $878 

$860 $862 $864 $882 

$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 

Percentile
25% 50% 75% 95%

$856 $860 $868 $878 

$860 $864 $872 $882 

$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 

$856 $858 $860 $878 

$860 $862 $864 $882 

$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 

Percentile

25% 50% 75% 95%

$285 $546 $990 $2,087 

$253 $499 $914 $1,958 

$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 

$221 $434 $794 $1,905 

$191 $391 $731 $1,797 

$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 

Percentile

25% 50% 75% 95%

64.62 225.25 478.33 881.25 

45.24 200.01 450.35 849.17 

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 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 

72.54 210.80 377.33 807.87 

50.95 186.41 352.09 789.95 

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 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 
Percentile

25% 50% 75% 95%

0.00 0.25 0.82 2.76 

0.00 0.19 0.69 2.61 

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 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 

0.00 0.13 0.42 1.16 

0.00 0.10 0.32 1.09 

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 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 

Percentile

25% 50% 75% 95%

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 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 

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 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 

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 0.00 0.00 

Percentile

25% 50% 75% 95%

2.14 3.72 5.78 9.61 

2.02 3.51 5.45 9.06 

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 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 

1.67 2.70 4.63 8.56 

1.57 2.55 4.36 8.08 

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 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 
Percentile

25% 50% 75% 95%

162 282 438 728

126 205 350 649

100% 100% 100% 100%

100% 100% 100% 100%

1.03 1.03 1.03 1.03

1.03 1.03 1.03 1.03

8.7 13.3 18.7 27.5

8.7 13.3 18.7 27.5

2% 4% 7% 13%

2% 4% 7% 13%

$0.10 $0.11 $0.14 $0.19

$11.84 $14.62 $16.64 $21.35

$24.25 $24.57 $25.19 $26.04

$7.59 $7.69 $8.02 $8.02

$0.11 $0.12 $0.14 $0.19

$11.84 $15.49 $16.64 $21.35

$24.52 $24.57 $25.19 $26.04

$7.59 $7.69 $8.02 $8.02
Summary

User Input: Full Sample (2010$)

Energy Price Trend

Start Year

# of Trials

0 EL0

Subgroup 1 EL1

Experience Curve? 1 1 = yes, 0 = no

Multifamily (2010$)

0 EL0

1 EL1

Efficiency 

Level Efficiency Level Description

Efficiency 

Level Efficiency Level Description

AEO 2010 Reference

2015

10000

National
AEO 2010 - Reference Case

Net Cost No Impact Net Benefit

$861 $752 $1,613

$865 $694 $1,559 $54 0% 0% 100% 0.8 0% 

AEO 2010 - Reference Case

Net Cost No Impact Net Benefit

$860 $644 $1,504

$864 $592 $1,456 $48 0% 0% 100% 0.8 0% 

Median Undefined

Life-Cycle Cost Savings Payback Period (years)

Average 

Savings

Households that Experience

Average Life-Cycle Cost

Installed 

Price

Lifetime 

Operating 

Cost* 

Life-Cycle 

Cost

Median Undefined

Average Life-Cycle Cost Life-Cycle Cost Savings Payback Period (years)

Installed 

Price

Lifetime 

Operating 

Cost* 

Life-Cycle 

Cost

Average 

Savings

Households that Experience


LCC Summary - Clothes Washers

Import Parameters Full Sample

From: Full Sample Multifamily

RECS samples Level

Water Heating Fuel Type 2 1 1=elec, 2=gas, 3=oil

Dryer Fuel Type 1 1 1=elec, 2=gas, 0=none >> 0

Annual # of Washer Load 248 248 1

household DUF 100% 25% 2

Annual Self-cleaning Elec 0.0 0.0 kWh/yr

Lifetime

Lifetime (years) 18.4 18.4

Discount Rate

Discount rate 2.5% 2.5%

Energy & Water Prices (in 2010$)

2008 Elec Price $0.107 $0.107 $/kWh

2009 Gas Price $11.84 $14.93 $/MMBtu

2008 Oil Price $23.94 $25.20 $/MMBtu

2008 Water Price* $4.98 $8.02 $/1000 gal

Base Case Eff Dist

base level 0 0 Multifamily

Equipment Prices

Total Installed Price Level

0 $860.19 $846.27

1 $864.23 $850.24 >> 0

2 $0.00 $0.00 1

3 $0.00 $0.00

4 $0.00 $0.00

5 $0.00 $0.00

6 $0.00 $0.00

7 $0.00 $0.00

8 $0.00 $0.00

Energy & Water Use per Washer Cycle

Machine Energy (kWh)

0 0.100 0.100

1 0.100 0.100

2 0.000 0.000 Top-Loading Multi-Family Application: Sa

3 0.000 0.000

4 0.000 0.000 LCC Savings

5 0.000 0.000 1

6 0.000 0.000 2

7 0.000 0.000 3

8 0.000 0.000 Incremental Equipment Prices

Standby Power (watt) 1

0 2.30 2.30 hours per year = 8760 - 2

1 0.08 0.08 cycles per year - 40

2 0.00 0.00 3

3 0.00 0.00 Operating Cost Savings

4 0.00 0.00 1

5 0.00 0.00 2

6 0.00 0.00 3

7 0.00 0.00 Payback Periods

8 0.00 0.00 1

Water Use (gallon) 2

0 13.2 13.2 3

1 12.5 12.5

2 0.0 0.0

3 0.0 0.0

4 0.0 0.0 Top-Loading Laundromat Application: Sa
5 0.0 0.0

6 0.0 0.0 LCC Savings

7 0.0 0.0

8 0.0 0.0 1

Dryer Energy Use per Dryer Cycle 2

Elec Dryer Energy Use (kWh) 3

0 1.12 1.12

1 1.12 1.12 1

2 0.00 0.00

3 0.00 0.00 2

4 0.00 0.00 3

5 0.00 0.00 Operating Cost Savings

6 0.00 0.00 1

7 0.00 0.00 2

8 0.00 0.00 3

Gas Dryer Energy Use (MMBtu) Payback Periods

0 0.004 0.004 1

1 0.004 0.004

2 0.000 0.000 2

3 0.000 0.000 3

4 0.000 0.000

5 0.000 0.000

6 0.000 0.000 Front-Loading Multi-Family Application: S

7 0.000 0.000

8 0.000 0.000 LCC Savings

Water Heating Energy Use per Washer Cycle Level

Elec Water Heating (kWh) 1

0 0.27 0.27

1 0.20 0.20 2

2 0.00 0.00

3 0.00 0.00 3

4 0.00 0.00 4

5 0.00 0.00 Incremental Equipment Prices

6 0.00 0.00 1

7 0.00 0.00 2

8 0.00 0.00 3

Gas Water Heating (MMBtu) 4

0 0.0012 0.0012 Operating Cost Savings

1 0.0009 0.0009

2 0.0000 0.0000 1

3 0.0000 0.0000 2

4 0.0000 0.0000 3

5 0.0000 0.0000 4

6 0.0000 0.0000 Payback Periods

7 0.0000 0.0000 1

8 0.0000 0.0000 2

Oil Water Heating (MMBtu) 3

0 0.0012 0.0012 4

1 0.0009 0.0009

2 0.0000 0.0000

3 0.0000 0.0000 Front-Loading Laundromat Application: S

4 0.0000 0.0000

5 0.0000 0.0000 LCC Savings

6 0.0000 0.0000 Level

7 0.0000 0.0000 1

8 0.0000 0.0000 2

3

4
Incremental Equipment Prices

1

2

3

4

Operating Cost Savings

1

2

3

4

Payback Periods

1

2

3

4
Full Sample

Water Installed Annual Energy Use (incl WH) Annual First Year (2015) Operating Cost

Efficiency Level IMEF Factor Price Elec Gas Oil Water Fuel Cost

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

Top-Loading EL0 1.03 8.80 $860 321 0.303 0.000 3.3 $36

Top-Loading EL1 1.13 8.30 $864 302 0.229 0.000 3.1 $33

Top-Loading EL2 0.00 0.00 $0 0 0.000 0.000 0.0

$0 0 0.000 0.000 0.0

$0 0 0.000 0.000 0.0

$0 0 0.000 0.000 0.0

$0 0 0.000 0.000 0.0

$0 0 0.000 0.000 0.0

$0 0 0.000 0.000 0.0

Multifamily

Water Installed Annual Energy Use (incl WH) Annual First Year (2015) Operating Cost

Efficiency Level IMEF Factor Price Elec Gas Oil Water Fuel Cost

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

Front-Loading EL0 1.03 8.80 $846 180 0.000 0.000 3.3 $19

Front-Loading EL1 1.13 8.30 $850 145 0.000 0.000 3.1 $15

$0 0 0.000 0.000 0.0

$0 0 0.000 0.000 0.0

$0 0 0.000 0.000 0.0

$0 0 0.000 0.000 0.0

$0 0 0.000 0.000 0.0

$0 0 0.000 0.000 0.0

$0 0 0.000 0.000 0.0

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

Base Case Efficiency Level (and % market share)

LCC Savings 63.6% 33.3% 3.0%

CEE Tier 1 1.42 #REF! #REF!

CEE Tier 2 1.60 #REF! #REF! #REF!

Max Available 1.76 #REF! #REF! #REF! #REF!

Incremental Equipment Prices

CEE Tier 1 1.42 $119 $119

CEE Tier 2 1.60 $206 $206 $88

Max Available 1.76 $230 $230 $111 $23

Operating Cost Savings

CEE Tier 1 1.42 #REF! #REF!

CEE Tier 2 1.60 #REF! #REF! #REF!

Max Available 1.76 #REF! #REF! #REF! #REF!

Payback Periods

CEE Tier 1 1.42 #REF!

CEE Tier 2 1.60 #REF! #REF!

Max Available 1.76 #REF! #REF! #REF!

Top-Loading Laundromat Application: Sample Calc accounting for Product Efficiency Distribution
Base Case Efficiency Level (and % market share)

LCC Savings 63.6% 33.3% 3.0%

CEE Tier 1 1.42 #REF! #REF!

CEE Tier 2 1.60 #REF! #REF! #REF!

Max Available 1.76 #REF! #REF! #REF! #REF!

CEE Tier 1 1.42 $119 $119

CEE Tier 2 1.60 $206 $206 $88

Max Available 1.76 $230 $230 $111 $23

Operating Cost Savings

CEE Tier 1 1.42 #REF! #REF!

CEE Tier 2 1.60 #REF! #REF! #REF!

Max Available 1.76 #REF! #REF! #REF! #REF!

Payback Periods

CEE Tier 1 1.42 #REF!

CEE Tier 2 1.60 #REF! #REF!

Max Available 1.76 #REF! #REF! #REF!

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

Base Case Efficiency Level (and % market share)

LCC Savings 7.4% 4.4% 85.3% 1.5% 1.5%

Efficiency Level MEF 0 1 2 3 4

CEE Tier 3A 1.80 #REF! #REF!

Added based on Stakeholder 2.00 #REF! #REF! #REF!

Max Available 2.20 #REF! #REF! #REF! #REF!

Max Available 2.35 #REF! #REF! #REF! #REF! #REF!

Incremental Equipment Prices

CEE Tier 3A 1.80 $0 0.0

Added based on Stakeholder 2.00 $22 21.7 21.7

Max Available 2.20 $60 60.1 60.1 38.4

Max Available 2.35 $101 101.1 101.1 79.4 41.0

Operating Cost Savings

CEE Tier 3A 1.80 #REF! #REF!

Added based on Stakeholder 2.00 #REF! #REF! #REF!

Max Available 2.20 #REF! #REF! #REF! #REF!

Max Available 2.35 #REF! #REF! #REF! #REF! #REF!

Payback Periods

CEE Tier 3A 1.80 #REF!

Added based on Stakeholder 2.00 #REF! #REF!

Max Available 2.20 #REF! #REF! #REF!

Max Available 2.35 #REF! #REF! #REF! #REF!

Front-Loading Laundromat Application: Sample Calc accounting for Product Efficiency Distribution

Base Case Efficiency Level (and % market share)

LCC Savings 7.4% 4.4% 85.3% 1.5% 1.5%

Efficiency Level MEF 0 1 2 3 4

CEE Tier 2 1.60 #REF! #REF!

2007 ENERGY STAR 1.72 #REF! #REF! #REF!

CEE Tier 3A 1.80 #REF! #REF! #REF! #REF!

Added based on Stakeholder 2.00 #REF! #REF! #REF! #REF! #REF!
Incremental Equipment Prices

CEE Tier 2 1.60 $0 0.0

2007 ENERGY STAR 1.72 $22 21.7 21.7

CEE Tier 3A 1.80 $60 60.1 60.1 38.4

Added based on Stakeholder 2.00 $101 101.1 101.1 79.4 41.0

Operating Cost Savings

CEE Tier 2 1.60 #REF! #REF!

2007 ENERGY STAR 1.72 #REF! #REF! #REF!

CEE Tier 3A 1.80 #REF! #REF! #REF! #REF!

Added based on Stakeholder 2.00 #REF! #REF! #REF! #REF! #REF!

Payback Periods

CEE Tier 2 1.60 #REF!

2007 ENERGY STAR 1.72 #REF! #REF!

CEE Tier 3A 1.80 #REF! #REF! #REF!

Added based on Stakeholder 2.00 #REF! #REF! #REF! #REF!
First Year (2015) Operating Cost Cumulative Life LCC Oper. Cost Payback Total

Water Cost Total Op.Cost Cash Flow Cycle Cost Savings Saving Period Oper.Cost

$ / year $ / year $ $ $ $ year $

$15 $51 $1,832 $1,629 $769

$14 $47 $1,766 $1,578 $51 $4 $3.6 1.11 $714

$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

First Year (2015) Operating Cost Cumulative Life LCC Oper. Cost Payback Total

Water Cost Total Op.Cost Cash Flow Cycle Cost Savings Saving Period Oper.Cost

$ / year $ / year $ $ $ $ year

$25 $44 $1,653 $1,488 $642

$23 $39 $1,564 $1,418 $70 $4 $5.1 0.78 $568

$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

Wt. Average

#REF!

#REF!

#REF!

$75.5

$160.6

$183.8

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

Price 

Increase

Price 

Increase
Wt. Average

#REF!

#REF!

#REF!

$75.5

$160.6

$183.8

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

Wt. Average

Total Population

#REF!

#REF!

#REF!

#REF!

0.0

2.6

39.8

80.2

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

Wt. Average

Total Population

#REF!

#REF!

#REF!

#REF!
0.0

2.6

39.8

80.2

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!
 ANNUAL CASH FLOW CALCULATION :

Net No Net PB

Cost Impact Benefit undefined Energy Price Water 

Elec Gas Oil Price Discount

Age Year $/kWh $/MMBtu $/MMBtu $/1000gal Factor

1 $0.107 $11.84 $23.94 $4.98

0 0 0 0 0 1.00

0 0 0 0 1 2015 $0.100 $12.00 $19.29 $4.66 0.98

0 0 0 0 2 2016 $0.101 $12.09 $20.23 $4.68 0.95

0 0 0 0 3 2017 $0.101 $12.12 $20.86 $4.70 0.93

0 0 0 0 4 2018 $0.101 $12.19 $21.50 $4.71 0.91

0 0 0 0 5 2019 $0.101 $12.27 $21.92 $4.73 0.88

0 0 0 0 6 2020 $0.101 $12.40 $22.27 $4.75 0.86

7 2021 $0.102 $12.54 $22.41 $4.76 0.84

8 2022 $0.103 $12.77 $22.60 $4.78 0.82

9 2023 $0.103 $12.85 $22.91 $4.79 0.80

10 2024 $0.104 $12.79 $23.09 $4.81 0.78

11 2025 $0.104 $12.86 $23.37 $4.82 0.76

12 2026 $0.104 $13.04 $23.63 $4.84 0.74

Net No Net PB 13 2027 $0.104 $13.26 $23.84 $4.85 0.73

Cost Impact Benefit undefined 14 2028 $0.105 $13.55 $24.15 $4.86 0.71

15 2029 $0.106 $13.84 $24.54 $4.87 0.69

16 2030 $0.107 $14.18 $24.69 $4.89 0.67

1 17 2031 $0.107 $14.56 $25.12 $4.90 0.66

0 0 0 0 18 2032 $0.108 $14.72 $25.50 $4.91 0.64

0 0 0 0 19 2033 $0.108 $14.81 $25.85 $4.92 0.63

0 0 0 0 20 2034 $0.109 $15.06 $26.27 $4.93 0.61

0 0 0 0 21 2035 $0.110 $15.26 $26.68 $4.94 0.60

0 0 0 0 22 2036 $0.110 $15.48 $27.00 $4.95 0.58

0 0 0 0 23 2037 $0.111 $15.69 $27.33 $4.96 0.57

0 0 0 0 24 2038 $0.111 $15.91 $27.66 $4.97 0.55

25 2039 $0.112 $16.13 $27.99 $4.98 0.54

26 2040 $0.113 $16.36 $28.33 $4.99 0.53

27 2041 $0.113 $16.59 $28.67 $5.00 0.51

28 2042 $0.114 $16.82 $29.02 $5.01 0.50

29 2043 $0.114 $17.05 $29.37 $5.02 0.49

30 2044 $0.115 $17.29 $29.73 $5.02 0.48

31 2045 $0.115 $17.53 $30.09 $5.03 0.47

32 2046 $0.116 $17.78 $30.45 $5.04 0.45

33 2047 $0.116 $17.78 $30.45 $5.04 0.44

34 2048 $0.116 $17.78 $30.45 $5.04 0.43

35 2049 $0.116 $17.78 $30.45 $5.04 0.42

36 2050 $0.116 $17.78 $30.45 $5.04 0.41

37 2051 $0.116 $17.78 $30.45 $5.04 0.40

38 2052 $0.116 $17.78 $30.45 $5.04 0.39

39 2053 $0.116 $17.78 $30.45 $5.04 0.38

40 2054 $0.116 $17.78 $30.45 $5.04 0.37

41 2055 $0.116 $17.78 $30.45 $5.04 0.36

42 2056 $0.116 $17.78 $30.45 $5.04 0.35

43 2057 $0.116 $17.78 $30.45 $5.04 0.35

44 2058 $0.116 $17.78 $30.45 $5.04 0.34

45 2059 $0.116 $17.78 $30.45 $5.04 0.33

46 2060 $0.116 $17.78 $30.45 $5.04 0.32

47 2061 $0.116 $17.78 $30.45 $5.04 0.31

48 2062 $0.116 $17.78 $30.45 $5.04 0.31

49 2063 $0.116 $17.78 $30.45 $5.04 0.30

50 2064 $0.116 $17.78 $30.45 $5.04 0.29


Full Sample

Energy Price

Efficiency Level Elec Gas

012345678 $/kWh $/MMBtu

$0.107 $14.93

$860 $864 $0 $0 $0 $0 $0 $0 $0

$51 $47 $0 $0 $0 $0 $0 $0 $0 $0.106 $14.82

$51 $48 $0 $0 $0 $0 $0 $0 $0 $0.101 $15.24

$51 $48 $0 $0 $0 $0 $0 $0 $0 $0.101 $15.28

$52 $48 $0 $0 $0 $0 $0 $0 $0 $0.101 $15.37

$52 $48 $0 $0 $0 $0 $0 $0 $0 $0.101 $15.47

$52 $48 $0 $0 $0 $0 $0 $0 $0 $0.101 $15.63

$52 $48 $0 $0 $0 $0 $0 $0 $0 $0.102 $15.81

$52 $49 $0 $0 $0 $0 $0 $0 $0 $0.102 $16.11

$53 $49 $0 $0 $0 $0 $0 $0 $0 $0.103 $16.20

$53 $49 $0 $0 $0 $0 $0 $0 $0 $0.104 $16.12

$53 $49 $0 $0 $0 $0 $0 $0 $0 $0.104 $16.21

$53 $49 $0 $0 $0 $0 $0 $0 $0 $0.104 $16.44

$53 $50 $0 $0 $0 $0 $0 $0 $0 $0.104 $16.72

$54 $50 $0 $0 $0 $0 $0 $0 $0 $0.105 $17.08

$54 $50 $0 $0 $0 $0 $0 $0 $0 $0.105 $17.45

$55 $51 $0 $0 $0 $0 $0 $0 $0 $0.106 $17.87

$55 $51 $0 $0 $0 $0 $0 $0 $0 $0.107 $18.35

$55 $51 $0 $0 $0 $0 $0 $0 $0 $0.107 $18.56

$55 $51 $0 $0 $0 $0 $0 $0 $0 $0.108 $18.67

$56 $52 $0 $0 $0 $0 $0 $0 $0 $0.109 $18.99

$56 $52 $0 $0 $0 $0 $0 $0 $0 $0.109 $19.24

$56 $52 $0 $0 $0 $0 $0 $0 $0 $0.110 $19.51

$57 $52 $0 $0 $0 $0 $0 $0 $0 $0.110 $19.78

$57 $53 $0 $0 $0 $0 $0 $0 $0 $0.111 $20.06

$57 $53 $0 $0 $0 $0 $0 $0 $0 $0.112 $20.34

$57 $53 $0 $0 $0 $0 $0 $0 $0 $0.112 $20.62

$58 $53 $0 $0 $0 $0 $0 $0 $0 $0.113 $20.91

$58 $54 $0 $0 $0 $0 $0 $0 $0 $0.113 $21.20

$58 $54 $0 $0 $0 $0 $0 $0 $0 $0.114 $21.50

$59 $54 $0 $0 $0 $0 $0 $0 $0 $0.115 $21.80

$59 $54 $0 $0 $0 $0 $0 $0 $0 $0.115 $22.10

$59 $55 $0 $0 $0 $0 $0 $0 $0 $0.116 $22.41

$59 $55 $0 $0 $0 $0 $0 $0 $0 $0.116 $22.41

$59 $55 $0 $0 $0 $0 $0 $0 $0 $0.116 $22.41

$59 $55 $0 $0 $0 $0 $0 $0 $0 $0.116 $22.41

$59 $55 $0 $0 $0 $0 $0 $0 $0 $0.116 $22.41

$59 $55 $0 $0 $0 $0 $0 $0 $0 $0.116 $22.41

$59 $55 $0 $0 $0 $0 $0 $0 $0 $0.116 $22.41

$59 $55 $0 $0 $0 $0 $0 $0 $0 $0.116 $22.41

$59 $55 $0 $0 $0 $0 $0 $0 $0 $0.116 $22.41

$59 $55 $0 $0 $0 $0 $0 $0 $0 $0.116 $22.41

$59 $55 $0 $0 $0 $0 $0 $0 $0 $0.116 $22.41

$59 $55 $0 $0 $0 $0 $0 $0 $0 $0.116 $22.41

$59 $55 $0 $0 $0 $0 $0 $0 $0 $0.116 $22.41

$59 $55 $0 $0 $0 $0 $0 $0 $0 $0.116 $22.41

$59 $55 $0 $0 $0 $0 $0 $0 $0 $0.116 $22.41

$59 $55 $0 $0 $0 $0 $0 $0 $0 $0.116 $22.41

$59 $55 $0 $0 $0 $0 $0 $0 $0 $0.116 $22.41

$59 $55 $0 $0 $0 $0 $0 $0 $0 $0.116 $22.41

$59 $55 $0 $0 $0 $0 $0 $0 $0 $0.116 $22.41


Multifamily

Energy Price Water 

Oil Price Discount Efficiency Level

$/MMBtu $/1000gal Factor01234567

$25.20 $8.02

1.00 $846 $850 $0 $0 $0 $0 $0 $0

$21.49 $7.50 0.98 $44 $39 $0 $0 $0 $0 $0 $0

$21.30 $7.53 0.95 $43 $38 $0 $0 $0 $0 $0 $0

$21.96 $7.56 0.93 $43 $38 $0 $0 $0 $0 $0 $0

$22.63 $7.59 0.91 $43 $38 $0 $0 $0 $0 $0 $0

$23.08 $7.62 0.89 $43 $38 $0 $0 $0 $0 $0 $0

$23.44 $7.65 0.86 $43 $38 $0 $0 $0 $0 $0 $0

$23.59 $7.67 0.84 $43 $38 $0 $0 $0 $0 $0 $0

$23.79 $7.70 0.82 $44 $39 $0 $0 $0 $0 $0 $0

$24.11 $7.72 0.80 $44 $39 $0 $0 $0 $0 $0 $0

$24.30 $7.74 0.79 $44 $39 $0 $0 $0 $0 $0 $0

$24.60 $7.77 0.77 $44 $39 $0 $0 $0 $0 $0 $0

$24.88 $7.79 0.75 $44 $39 $0 $0 $0 $0 $0 $0

$25.09 $7.81 0.73 $44 $39 $0 $0 $0 $0 $0 $0

$25.42 $7.83 0.71 $44 $39 $0 $0 $0 $0 $0 $0

$25.83 $7.85 0.70 $45 $40 $0 $0 $0 $0 $0 $0

$25.99 $7.87 0.68 $45 $40 $0 $0 $0 $0 $0 $0

$26.44 $7.89 0.66 $45 $40 $0 $0 $0 $0 $0 $0

$26.84 $7.91 0.65 $45 $40 $0 $0 $0 $0 $0 $0

$27.21 $7.92 0.63 $45 $40 $0 $0 $0 $0 $0 $0

$27.65 $7.94 0.62 $46 $40 $0 $0 $0 $0 $0 $0

$28.08 $7.96 0.60 $46 $40 $0 $0 $0 $0 $0 $0

$28.42 $7.98 0.59 $46 $41 $0 $0 $0 $0 $0 $0

$28.76 $7.99 0.57 $46 $41 $0 $0 $0 $0 $0 $0

$29.11 $8.01 0.56 $46 $41 $0 $0 $0 $0 $0 $0

$29.46 $8.02 0.55 $46 $41 $0 $0 $0 $0 $0 $0

$29.82 $8.04 0.53 $46 $41 $0 $0 $0 $0 $0 $0

$30.18 $8.05 0.52 $47 $41 $0 $0 $0 $0 $0 $0

$30.55 $8.07 0.51 $47 $41 $0 $0 $0 $0 $0 $0

$30.92 $8.08 0.50 $47 $41 $0 $0 $0 $0 $0 $0

$31.29 $8.09 0.48 $47 $42 $0 $0 $0 $0 $0 $0

$31.67 $8.11 0.47 $47 $42 $0 $0 $0 $0 $0 $0

$32.05 $8.12 0.46 $47 $42 $0 $0 $0 $0 $0 $0

$32.05 $8.12 0.45 $47 $42 $0 $0 $0 $0 $0 $0

$32.05 $8.12 0.44 $47 $42 $0 $0 $0 $0 $0 $0

$32.05 $8.12 0.43 $47 $42 $0 $0 $0 $0 $0 $0

$32.05 $8.12 0.42 $47 $42 $0 $0 $0 $0 $0 $0

$32.05 $8.12 0.41 $47 $42 $0 $0 $0 $0 $0 $0

$32.05 $8.12 0.40 $47 $42 $0 $0 $0 $0 $0 $0

$32.05 $8.12 0.39 $47 $42 $0 $0 $0 $0 $0 $0

$32.05 $8.12 0.38 $47 $42 $0 $0 $0 $0 $0 $0

$32.05 $8.12 0.37 $47 $42 $0 $0 $0 $0 $0 $0

$32.05 $8.12 0.36 $47 $42 $0 $0 $0 $0 $0 $0

$32.05 $8.12 0.35 $47 $42 $0 $0 $0 $0 $0 $0

$32.05 $8.12 0.34 $47 $42 $0 $0 $0 $0 $0 $0

$32.05 $8.12 0.34 $47 $42 $0 $0 $0 $0 $0 $0

$32.05 $8.12 0.33 $47 $42 $0 $0 $0 $0 $0 $0

$32.05 $8.12 0.32 $47 $42 $0 $0 $0 $0 $0 $0

$32.05 $8.12 0.31 $47 $42 $0 $0 $0 $0 $0 $0

$32.05 $8.12 0.31 $47 $42 $0 $0 $0 $0 $0 $0

$32.05 $8.12 0.30 $47 $42 $0 $0 $0 $0 $0 $0


8

$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

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

$0

Rebuttable Payback Period Rebuttable Payback Periods

Import Parameters Full Sample

From: Full Sample Multifamily

RECS samples Level

0

Annual # of Washer Load 295 295 1

Annual Self-cleaning Elec 0.00 0 kWh/yr 2

Energy & Water Prices in Start Year (in 2010$)

2015 Elec Price $0.112 $0.112 $/kWh

2015 Water Price $6.71 $6.71 $/1000 gal

Equipment Prices

Total Installed Price

0 $860.19 $846.27

1 $864.23 $850.24

2 $0.00 $0.00 Multifamily

3 $0.00 $0.00

4 $0.00 $0.00 Level

5 $0.00 $0.00

6 $0.00 $0.00 0

7 $0.00 $0.00 1

8 $0.00 $0.00 2

Energy & Water Use per Washer Cycle

Machine Energy (kWh)

0 0.100 0.100

1 0.100 0.100

2 0.000 0.000

3 0.000 0.000

4 0.000 0.000

5 0.000 0.000

6 0.000 0.000

7 0.000 0.000

8 0.000 0.000

Standby Power (watt)

0 2.30 2.30 hours per year = 8760 -

1 0.08 0.08 cycles per year - 40

2 0.00 0.00

3 0.00 0.00

4 0.00 0.00

5 0.00 0.00

6 0.00 0.00

7 0.00 0.00

8 0.00 0.00

Water Use (gallon)

0 13.2 13.2

1 12.5 12.5

2 0.0 0.0

3 0.0 0.0

4 0.0 0.0

5 0.0 0.0

6 0.0 0.0

7 0.0 0.0

8 0.0 0.0

Dryer Energy Use per Dryer Cycle

Elec Dryer Energy Use (kWh)

0 1.12 1.12

1 1.12 1.12

2 0.00 0.00

3 0.00 0.00

4 0.00 0.00

5 0.00 0.00
6 0.00 0.00

7 0.00 0.00

8 0.00 0.00

Water Heating Energy Use per Washer Cycle

Elec Water Heating (kWh)

0 0.27 0.27

1 0.20 0.20

2 0.00 0.00

3 0.00 0.00

4 0.00 0.00

5 0.00 0.00

6 0.00 0.00

7 0.00 0.00

8 0.00 0.00

Gas Water Heating (MMBtu)

0 0.0012 0.0012

1 0.0009 0.0009

2 0.0000 0.0000

3 0.0000 0.0000

4 0.0000 0.0000

5 0.0000 0.0000

6 0.0000 0.0000

7 0.0000 0.0000

8 0.0000 0.0000

Oil Water Heating (MMBtu)

0 0.0012 0.0012

1 0.0009 0.0009

2 0.0000 0.0000

3 0.0000 0.0000

4 0.0000 0.0000

5 0.0000 0.0000

6 0.0000 0.0000

7 0.0000 0.0000

8 0.0000 0.0000
Rebuttable Payback Periods

Full Sample

Installed Annual Energy Use

Efficiency Level IMEF Price Total (incl water heating) Machine Dryer Elec. WH

cu.ft./kWh/cyc $ kWh/yr kWh/yr kWh/yr kWh/yr

Top-Loading EL0 1.03 $860 430 30 301 79

Top-Loading EL1 1.13 $864 392 30 301 60

Top-Loading EL2 0.00 $0 0 0 0 0

Multifamily

Installed Annual Energy Use

Efficiency Level IMEF Price Total (incl water heating) Machine Dryer Elec. WH

cu.ft./kWh/cyc $ kWh/yr kWh/yr kWh/yr kWh/yr

Front-Loading EL0 1.03 $846 430 30 301 79

Front-Loading EL1 1.13 $850 392 30 301 60

Front-Loading EL2 0.00 $0 0 0 0 0

Test procedure # of cycles 295

Test procedure DUF 91%

Annual Annual Oper. Cost Rebuttable

Gas WH Oil WH Water Oper.Cost Saving Payback

MMBtu/yr MMBtu/yr 1000 gal. $ / year $ year

0.36 0.36 3.9 $74

0.27 0.27 3.7 $68 $6 0.71

0.00 0.00 0.0 $0 $74 0.00

Annual Energy Oper. Cost Rebuttable

Gas WH Oil WH Water Cost Saving Payback

MMBtu/yr MMBtu/yr 1000 gal. $ / year $ year

0.36 0.36 3.9 $74

0.27 0.27 3.7 $68 $6 0.69

0.00 0.00 0.0 $0 $74 0.00
RECS Households back to Summary

# of Rows = 

Export Parameters RECS 2005 Full Sample

Full Sample Multifamily DOEID

To LCC Summary:

Water Heating Fuel Type 2 1 1=elec, 2=gas, 3=oil, 0=no WH 17

Dryer Fuel Type 1 1 1=elec, 2=gas, 0=none 19

# Washer Loads per Year 247.8 247.8 62

household DUF 100% 25% 74

81

93

To Equipment Prices: 123

Div & Lrg State 3 9 to select sales tax 129

To Energy and Water Prices: 141

Div & Lrg State 3 9 to select Energy Price 167

Division 3 9 to select Energy Price Trend 182

Census Region 2 4 to select Water Price 205

To Discount Rate: 225

Repl or New? 2 1 1=repl, 2=new 231

(% Repl) 82.8% 88.7% 237

283

Local Parameters 295

Household Sampling 334

Full Sample Multifamily 342

Sampled Household id 3789 3511 National 361

2599 1789 Low Income 369

3367 4123 Seniors Only 371

387

row offset = 262 248 416

Attributes of Household 418

FUELH2O 1 5 428

YEARMADE 11 5 482

WASHLOAD 3 3 494

DRYRFUEL 5 5 519

DUF 100% 25% 528

532

Definitions of RECS Variables 536

WASHLOAD Average # of loads per year = 319 542

mean Loads of laundry washed in a week 550

0.6 1 = less than 1 load / week 1 0.3 445297 554

3.0 2 = 2-4 loads / week 2 3.3 2869279 567

7.0 3 = 5-9 loads / week 3 4.8 3129270 568

12.5 4 = 10-15 loads / week 4 13.4 1127379 659

19.5 5 = more than 15 loads / week 5 22.2 116741 723

729

REGIONC 1 = Northeast Census Region 731

 2 = Midwest Census Region 743

 3 = South Census Region 754

 4 = West Census Region 763

777

DIVISION & Large State 1 = New England Census Division 780

 2 = Middle Atlantic Census Division 782

 3 = East North Central Census Division 795

 4 = West North Central Census Division 817

 5 = South Atlantic Census Division 824

 6 = East South Central Census Division 825

 7 = West South Central Census Division 852

 8 = Mountain Census Division 854
 9 = Pacific Census Division 856

 10 = New York State 875

 11 = California 879

 12 = Texas 919

 13 = Florida 934

935

HDD65 Heating Degree-Days to base 65 945

CDD65 Cooling Degree-Days to base 65 950

961

TYPEHUQ Type of Home 970

1 = Mobile Home 974

2 = Single-Family detached 996

3 = Single-Family attached 1016

4 = Apartment in Bldg 2-4 units 1017

5 = Apartment in Bldg >=5 units 1063

CWASHER Use a clothes washer in home? 1089

 0 = No 1113

 1 = Yes 1115

TOPFRONT Top or Front Loading? 1131

 1 = Top Loading 1146

 2 = Front Loading 1163

WASHLOAD Number of loads washed in a week 1170

1 = 1 Load or less each week 1172

2 = 2 to 4 Loads 1174

3 = 5 to 9 Loads 1199

4 = 10 to 15 Loads 1200

5 = More than 15 Loads 1206

WASHTEMP Temp. setting for wash cycle 1218

 1 = Hot 1236

 2 = Warm 1239

 3 = Cold 1241

 9 = No Answer/Not Applicable 1267

RNSETEMP Temp setting for rinse cycle 1270

 1 = Hot 1271

 2 = Warm 1276

 3 = Cold 1316

 9 = Legitimate Skip 1318

DRYER Use a clothes dryer in home? 1343

 0 = No 1356

 1 = Yes 1357

DRYRFUEL What fuel does clothes dryer use? 1393

 1 = Natural gas 1395

 2 = Bottled Gas (LPG or Propane) 1407

 5 = Electricity 1432

 99 = Legitimate Skip 1435

DRYRUSE Average overall = 90.9% 1438

mean How often use your clothes dryer? 1445

100% 1 = every time wash clothes 1 100% 6062050 1497

75% 2 = some, but not all, load of wash 2 75% 1158535 1499

25% 3 = Use it infrequently 3 25% 229084 1536

0% 9 = Legitimate Skip 9 0% 238297 1543

FUELH2O Fuel used for heating water 1544

 1 = Natural gas From Underground Pipes 0.0309961 1549

 2 = Bottled gas (LPG or propane) 1557

 3 = Fuel oil 1578

 4 = Kerosene 1584

 5 = Electricity 1606

 7 = Wood 1613
 8 = Solar 1655

 21 = Other 1658

 95 = Don't Use Hot Water 1668

YEARMADE Year Home Built 1671

 1 = Before 1940 1710

 2 = 1940-49 1714

 3 = 1950-59 1720

 4 = 1960-69 1726

 5 = 1970-79 1729

 6 = 1980-1984 1731

 7 = 1985-89 1763

 8 = 1990-1994 1777

 9 = 1995-99 1778

 10 = 2000-2002 1789

 11 = 2003 1829

 12 = 2004 1835

 13 = 20015 1839

 96 = Don't know 1843

Region Weights 1845 1 New England Census Division 7% 1852 2 Middle Atlantic Census Division 6% 1890 3 East North Central Census Division 16% 1891 4 West North Central Census Division 8% 1931 5 South Atlantic Census Division 11% 1957 6 East South Central Census Division 3% 1964 7 West South Central Census Division 2% 1967 8 Mountain Census Division 9% 1971 9 Pacific Census Division 8% 1983

10 New York State 5% 1988

11 California 14% 1989

12 Texas 3% 1994

13 Florida 7% 2022

2036

2070

Region Weights Top Front 2072 1 7% 15% 2082 2 6% 5% 2169 3 16% 16% 2174 4 8% 5% 2176 5 11% 12% 2185 6 3% 0% 2210 7 2% 0% 2213 8 9% 3% 2253 9 8% 8% 2254

10 5% 7% 2273

11 14% 16% 2294

12 3% 0% 2312

13 7% 12% 2319

2323

2331

2344

2373

2385

2386

2401

2405

2429

2445
2500

2513

2529

2540

2544

2558

2568

2580

2587

2598

2599

2601

2614

2634

2648

2658

2660

2692

2698

2701

2746

2755

2762

2765

2774

2785

2821

2865

2869

2891

2925

2941

2959

2984

2996

3006

3009

3029

3035

3039

3042

3044

3055

3063

3072

3074

3078

3083

3085

3087

3088

3103

3104

3111

3156

3159

3175

3184
3210

3264

3275

3292

3298

3319

3323

3324

3332

3334

3339

3367

3380

3401

3424

3427

3450

3453

3483

3491

3511

3514

3519

3535

3577

3619

3634

3641

3694

3707

3732

3741

3747

3784

3789

3811

3812

3827

3861

3868

3891

3894

3945

3956

3980

3985

4010

4016

4024

4027

4028

4032

4051

4054

4075

4079

4081

4087
4106

4123

4147

4171

4173

4179

4182

4193

4230

4264

4300

4319

4372

4375
# of Rows = 299 # Rows with Front Loading Washer = 299

NWEIGHT REGIONC Div.& Lrg State HDD65 CDD65 TYPEHUQ YEARMADE CWASHER TOPFRONT WASHLOAD

1=Top, 2=F

20306.1 1 1 5356 1055 4 4 1 2 2

36422.6 4 11 2040 99 3 5 1 2 1

13124.3 1 1 6793 707 2 5 1 2 3

15840.7 1 1 6678 770 2 6 1 2 1

4083.0 1 1 6121 1065 2 4 1 2 3

31305.8 2 3 4644 1625 2 7 1 2 4

5606.2 4 9 8008 52 2 1 1 2 2

22696.5 4 11 962 629 2 9 1 2 3

25355.7 1 2 6004 913 2 2 1 2 2

27504.1 3 5 4156 808 2 9 1 2 4

25955.2 4 11 1665 1482 2 10 1 2 2

28333.5 2 3 6106 1128 2 11 1 2 3

22845.7 4 9 5538 674 2 9 1 2 3

52136.9 2 4 7246 488 2 10 1 2 4

27912.6 1 2 5343 1092 3 4 1 2 1

34586.2 3 13 995 2831 2 5 1 2 3

21978.6 4 8 6464 279 2 4 1 2 2

31113.9 2 3 6134 790 2 1 1 2 2

37228.6 2 4 7227 494 2 8 1 2 2

26007.7 4 11 3162 14 2 2 1 2 2

16758.7 1 1 5140 1114 4 1 1 2 2

28060.2 2 3 6984 893 2 7 1 2 2

22742.4 4 8 1174 3584 2 8 1 2 1

26873.5 1 10 6866 798 2 1 1 2 2

25955.2 4 11 1022 1125 2 3 1 2 2

36752.9 3 13 546 3623 2 5 1 2 3

3323.5 1 1 9084 250 2 3 1 2 4

33400.8 2 3 7526 672 2 3 1 2 2

28531.1 3 12 2239 2853 2 9 1 2 4

31498.3 2 3 4460 2055 2 9 1 2 3

20091.9 3 6 3585 1541 2 7 1 2 3

19827.8 3 6 4243 1757 2 8 1 2 3

20600.4 4 8 2436 2188 2 5 1 2 4

25682.9 2 4 6882 1008 5 1 1 2 2

8236.7 4 9 8987 27 2 8 1 2 4

21057.5 3 6 4004 1470 2 5 1 2 3

36752.9 3 13 554 3576 2 3 1 2 3

57893.9 4 8 1433 3321 2 11 1 2 2

24902.1 4 9 4361 338 2 4 1 2 3

19570.0 4 8 7160 377 3 6 1 2 3

19531.3 4 11 2342 444 3 13 1 2 2

27110.4 2 4 7356 838 2 8 1 2 2

27241.6 4 8 5497 804 2 7 1 2 3

25612.8 4 8 6746 236 2 11 1 2 2

27063.5 1 10 6817 757 2 1 1 2 2

21344.7 4 11 923 763 2 3 1 2 4

14540.8 1 1 6656 698 2 1 1 2 2

4437.1 4 8 6424 286 2 5 1 2 5

20428.7 3 6 3021 2195 2 7 1 2 4

28060.2 2 3 6837 993 2 13 1 2 2

14168.7 1 1 5913 894 2 13 1 2 4

5127.8 3 5 4504 1660 2 1 1 2 2

30628.7 2 3 6991 825 2 9 1 2 3
22797.0

48 1152 348524123

23303.424 7286 87724122

34488.437 3149 210423122

28672.935 1991 30101 10123

15100.811 7491 56827123

24455.948 7219 11327122

25955.24 11 989 126421122

26850.524 6376 8982 12123

28333.523 5947 117521123

14399.211 6729 65426123

28060.223 7222 73127122

22831.123 7166 8192 12122

37430.21 10 6481 82529123

22696.54 11 877 75624122

24902.149 3959 41824122

25092.949 5488 6842 10123

25059.923 7821 64621123

28252.93 12 2082 296128123

21344.74 11 2646 134829123

24134.449 4864 59523123

37566.74 11 2056 8621122

15835.211 7156 67814123

23991.937 3394 192029123

31513.54 11 2717 115927122

43872.623 6052 11502 12123

34586.23 13 1285 22192 12122

20428.736 3069 217227123

21344.74 11 1005 61324124

24383.324 5812 13282 12124

27969.124 6163 123725123

44376.535 4146 168557121

20806.349 6463 25941125

29827.223 5844 114029124

31999.112 6025 94828123

28194.748 948 423128122

28060.223 7283 83027124

26026.449 4598 11221123

38048.71 10 6801 7692 13123

25955.24 11 1024 83124124

22736.212 5833 97128123

22845.749 5979 46823123

30843.835 2755 182624122

32187.412 4547 159424122

28333.523 6580 100825123

36912.023 6110 11872 11122

33310.835 4590 12292 12123

28107.312 4884 201423122

25955.24 11 641 136455122

27413.437 3459 211823123

21186.44 11 2428 30725123

32639.835 4869 128828123

37208.935 5224 104615123

8236.749 8600 5926123

30825.323 5895 100637124

30293.135 3104 188228122

36752.93 13 541 365127124

31513.54 11 2699 120625122

17489.411 6575 75124124
21223.4

36 4062 13692 10123

31056.723 5320 112829122

19849.348 5167 99125124

13299.311 5998 8612 12123

25670.94 11 3612022123

31025.73 12 1170 33883 11122

31999.112 5649 101329122

12080.611 5997 86123122

37511.012 4679 161234122

34586.23 13 413 358929123

30185.823 5083 156823123

5665.912 4618 148226122

36589.135 4631 137229123

42408.41 10 4862 130741122

21978.648 6799 22821122

19917.511 7214 56321121

26216.849 4396 37625122

22845.749 6062 43325122

20008.148 7226 32528123

8236.749 9518 1924123

27844.736 3512 188427122

11185.811 7320 44023123

11923.711 6362 94116123

26110.423 5874 129326124

25946.923 5241 137423122

22818.049 6606 20125123

21796.236 2952 22802 10123

33936.34 11 623 47282 12122

26216.849 4592 32726124

26058.749 7607 7721123

22464.64 11 2142 132327125

26852.212 5329 116636121

34331.023 5712 127724121

29248.535 3138 176928123

24455.948 5518 66321122

26330.624 7769 64126122

15223.111 5396 104541123

22742.448 985 426827124

11921.711 6922 63728122

36589.135 4531 140427123

31498.323 4285 163029123

29637.137 3318 205925122

11577.311 6747 75523124

37371.01 10 4792 141121122

14540.811 5853 104925124

26711.735 3194 133854123

22667.224 4854 15242 13125

22132.64 11 2619 3827122

22528.624 4835 15462 12124

35172.13 13 384 383219123

48242.837 1320 307023122

34255.635 5155 112523123

37566.74 11 2244 99924124

35801.23 13 376 386958122

5315.411 6307 79241122

37430.21 10 6632 79521123

33310.835 4581 124528122

21344.74 11 1871 167227124
23695.6

49 4596 11221122

19968.54 11 2256 9329122

26007.74 11 2343 94423122

36752.93 13 549 36072 10122

25955.24 11 1051 76622123

14540.811 6504 79125122

21263.148 6918 20749123

27110.424 7206 93425123

13299.311 6024 85421124

20537.748 5414 11062 13124

24134.449 4655 74929125

22831.123 7190 81428124

26362.73 12 1590 285625124

25355.712 5910 9492 10122

24411.01 10 5679 101325122

21344.74 11 1169 103725123

36271.53 13 516 35473 10121

22675.336 1521 258828122

6998.224 7297 87123123

33244.912 5545 104154123

44725.323 6053 114123122

31646.812 5390 105923121

13303.111 9326 21722122

52419.31 10 6475 82922122

26850.524 6302 9632 10123

28333.523 6113 11262 12121

15072.511 5773 92021122

23482.44 11 2115 161329123

29248.535 3034 211927124

30514.935 3687 187726121

15728.7490 510855121

23521.048 7067 13725122

22797.048 3677 156427123

37629.235 4907 131723123

34586.23 13 1228 246429123

47510.548 7645 3529123

26362.73 12 1566 29192 10122

34586.23 13 1246 238625122

30307.012 5625 104628124

5085.024 5104 144745122

15771.111 7325 60527124

4560.412 4485 141332123

37228.624 7457 42529122

30307.012 5639 79925123

22231.248 6312 48929123

26169.023 7118 51659123

14540.811 6359 80021124

25500.63 12 1095 344225124

3922.011 5779 91855122

32615.935 4526 133927124

25069.523 8791 46331124

29892.34 11 1930 143328123

16007.611 6420 75821123

12080.611 6084 82524122

21344.74 11 983 65324122

12745.211 6770 74124123

27110.424 6824 102121122

22747.149 4562 102825123
22742.4

48 688 428729122

22333.649 4451 16726123

37430.21 10 6446 84821123

28194.748 718 487923122

15238.811 6637 7072 10122

21651.548 7119 63017124

28531.13 12 2247 280529123

32615.935 4482 14152 10123

23521.048 7095 13926123

31737.44 11 1246 52329122

34572.13 13 521 34862 12124

31512.84 11 2599821121

25721.812 4777 136437123

30696.535 2688 19332 13124

22807.349 6257 252 11123

25955.24 11 1062 7372 11124

19570.048 7521 26337122

11921.711 6338 95523121

33310.835 4325 168627123

34073.812 4571 128632123

12980.9490 495455123

22807.349 4702 11128123

26007.74 11 2645041123

26362.73 12 1935 27342 10124

13422.911 7874 56828123

25504.223 7980 6082 10123

30484.835 2444 193727122

40131.33 13 119 42595 10122

27565.823 7909 59929122

30971.423 7145 50525121

12895.511 6202 86254122

25059.923 7729 66721122

24788.54 11 1325 31823123

19968.54 11 2255 47624122

29827.223 5922 10662 11123

22231.248 6581 27629125

28333.523 5799 133721122

8236.749 9514 4124122

31305.64 11 1865 52725122

26007.74 11 2218 82122122

26966.524 7452 51418123

19637.14 11 608 160923123

21620.249 4338 21226122

22845.749 5378 7182 10123

30696.535 3095 191325124

27969.124 6253 115428123

27969.124 6333 108029123

30825.323 6235 117934123

28333.523 6142 107621123

31486.823 5172 130035123

21412.14 11 2062 182848124

34572.13 13 418 352022123

35705.124 4774 129725122

26007.74 11 2580 1941123

27015.624 6115 112924124

22742.448 1024 393627123

26058.436 4009 14602 12122

29191.023 5772 11205 10122
30380.0

35 2986 225316123

45867.323 6258 101746122

16758.711 5104 112341123

8236.749 9665029124

23695.649 4674 872 11123

41206.01 10 6352 99521123

42851.83 12 1941 212828123

22667.224 4805 155428123

20537.748 5583 106029123

33714.535 1853 278824122

29462.635 4119 84226122

22696.54 11 1046 94922122

39445.53 13 987 269627123

12695.811 6465 78421122
WASHTEMP RNSETEMP DRYER DRYRFUEL DRYRUSE FUELH2O Washer Load DUF Division Poor100

loads/yr

2 3 1 5 2 1 156 75% 1 0

2 2 1 5 1 1 31 100% 9 0

2 2 1 5 1 1 364 100% 1 0

3 3 1 5 1 5 31 100% 1 0

2 3 1 5 1 1 364 100% 1 0

2 3 1 2 1 2 650 100% 3 0

2 3 1 1 1 1 156 100% 9 1

2 2 1 5 1 1 364 100% 9 0

2 3 1 5 1 3 156 100% 2 1

3 3 1 5 1 5 650 100% 5 0

2 3 1 1 2 1 156 75% 9 0

2 3 1 1 1 1 364 100% 3 0

3 3 1 5 1 5 364 100% 9 0

2 3 1 2 1 5 650 100% 4 0

2 2 1 5 1 5 31 100% 2 0

2 2 1 5 2 5 364 75% 5 0

2 3 1 5 1 1 156 100% 8 0

3 3 0 99 9 5 156 0% 3 0

2 3 1 5 1 5 156 100% 4 0

2 2 1 1 1 1 156 100% 9 0

3 3 1 5 1 1 156 100% 1 0

2 3 1 5 1 1 156 100% 3 0

1 3 1 5 1 5 31 100% 8 0

3 3 1 1 1 1 156 100% 2 0

3 3 1 1 1 1 156 100% 9 0

3 3 1 2 1 5 364 100% 5 0

3 3 1 5 1 5 650 100% 1 0

2 3 1 5 1 5 156 100% 3 0

2 3 1 5 1 5 650 100% 7 0

2 3 1 5 1 1 364 100% 3 0

3 2 1 5 1 5 364 100% 6 0

2 2 1 5 1 1 364 100% 6 0

2 3 1 5 1 1 650 100% 8 0

2 2 1 1 1 1 156 100% 4 0

2 2 1 1 1 1 650 100% 9 0

2 3 1 2 1 5 364 100% 6 0

2 3 1 5 1 5 364 100% 5 0

2 3 0 99 9 1 156 0% 8 0

2 3 1 5 1 5 364 100% 9 0

2 3 1 5 1 1 364 100% 8 0

2 3 1 1 1 1 156 100% 9 0

2 3 1 1 1 1 156 100% 4 0

2 3 1 1 2 1 364 75% 8 0

2 2 1 5 3 2 156 25% 8 0

1 3 1 5 1 5 156 100% 2 0

3 3 1 1 2 1 650 75% 9 0

3 3 1 5 1 5 156 100% 1 0

2 3 1 5 1 2 1,014 100% 8 1

2 3 1 5 1 1 650 100% 6 0

2 3 1 1 1 1 156 100% 3 0

3 3 1 5 1 3 650 100% 1 0

3 3 1 5 1 1 156 100% 5 0

2 2 1 5 1 1 364 100% 3 0
3

31511 364 100%80

221515 156 100%40

231511 156 100%70

231515 364 100%50

231515 364 100%10

231511 156 100%80

331131 156 25%90

231222 364 75%40

231111 364 100%30

331511 364 100%10

231521 156 75%30

231525 156 75%30

221513 364 100%20

221515 156 100%90

331111 156 100%90

221112 364 100%90

331535 364 25%30

331111 364 100%70

231511 364 100%90

231535 364 25%90

331511 156 100%90

331111 364 100%10

221511 364 100%70

221111 156 100%90

231111 364 100%30

331515 156 100%50

231521 364 75%60

331111 650 100%90

231511 650 100%40

331121 364 75%40

221515 31 100%50

321515 1,014 100%90

331511 650 100%30

221111 364 100%20

331511 156 100%80

331121 650 75%30

331515 364 100%90

231111 364 100%20

331111 650 100%90

231515 364 100%20

231515 364 100%90

331111 156 100%50

231525 156 75%20

331111 364 100%30

331111 156 100%30

231515 364 100%50

121111 156 100%20

131111 156 100%90

231515 364 100%70

231518 364 100%90

231511 364 100%50

331515 364 100%50

231111 364 100%90

231111 650 100%30

231511 156 100%50

231111 650 100%50

331512 156 100%90

331511 650 100%10
2

31521 364 75%60

331525 156 75%30

231511 650 100%80

221111 364 100%10

221115 364 100%90

231111 156 100%70

221511 156 100%20

111515 156 100%10

230 9995 156 0%20

331515 364 100%50

231511 364 100%30

330 9991 156 0%21

231511 364 100%50

330 9991 156 0%21

331121 156 75%80

221121 31 75%10

331511 156 100%90

231515 156 100%91

331521 364 75%80

221111 364 100%90

231515 156 100%60

331513 364 100%10

331512 364 100%10

331111 650 100%30

231115 156 100%30

231515 364 100%90

331512 364 100%60

331115 156 100%90

331521 650 75%90

331515 364 100%90

331511 1,014 100%90

231515 31 100%20

131111 31 100%30

231511 364 100%50

331111 156 100%80

231121 156 75%40

231513 364 100%10

231515 650 100%80

231513 156 100%10

231511 364 100%50

231511 364 100%30

331511 156 100%70

331521 650 75%10

331531 156 25%20

231513 650 100%10

221515 364 100%50

231111 1,014 100%40

331511 156 100%90

331512 650 100%40

331515 364 100%50

231111 156 100%70

231515 364 100%50

331111 650 100%90

331515 156 100%50

121511 156 100%11

231513 364 100%20

221515 156 100%50

331515 650 100%90
3

21511 156 100%90

221111 156 100%90

331111 156 100%90

331515 156 100%50

231111 364 100%90

331513 156 100%10

331511 364 100%80

331111 364 100%40

231111 650 100%10

331511 650 100%80

131522 1,014 75%91

231525 650 75%30

221515 650 100%70

231523 156 75%21

331513 156 100%20

331121 364 75%90

231515 31 100%50

231121 156 75%60

331111 364 100%40

111531 364 25%20

231131 156 25%30

121121 31 75%20

331513 156 100%10

221513 156 100%20

231512 364 100%40

221111 31 100%30

231121 156 75%10

231115 364 100%90

331511 650 100%50

221515 31 100%50

231515 31 100%90

231515 156 100%80

331511 364 100%80

131513 364 100%50

231515 364 100%50

231525 364 75%80

331515 156 100%70

331515 156 100%50

331511 650 100%20

331511 156 100%41

231512 650 100%10

230 9991 364 0%20

231515 156 100%40

231111 364 100%20

221511 364 100%80

331515 364 100%30

231513 650 100%10

231111 650 100%70

231521 156 75%10

231512 650 100%50

130 9995 650 0%30

231511 364 100%90

221511 364 100%10

221523 156 75%10

331121 156 75%90

221111 364 100%10

331511 156 100%40

111511 364 100%90
1

31511 156 100%80

331521 364 75%90

331515 364 100%20

221511 156 100%80

231511 156 100%10

231525 650 75%80

331525 364 75%70

321512 364 100%50

231215 364 100%80

111521 156 75%90

221515 650 100%50

231511 31 100%91

231515 364 100%20

331515 650 100%51

231111 364 100%90

231111 650 100%90

231511 156 100%80

331513 31 100%10

331511 364 100%50

220 9995 364 0%20

331535 364 25%90

221121 364 75%90

221511 364 100%90

221515 650 100%70

331513 364 100%10

331515 364 100%30

231515 156 100%50

131515 156 100%50

331111 156 100%30

121521 31 75%30

221511 156 100%11

231121 156 75%30

331111 364 100%90

231521 156 75%90

331511 364 100%30

331121 1,014 75%80

231121 156 75%30

231111 156 100%90

221511 156 100%90

331511 156 100%90

231215 364 100%40

221111 364 100%90

121525 156 75%90

331515 364 100%90

331515 650 100%50

331111 364 100%40

231121 364 75%40

231521 364 75%30

231511 364 100%30

321515 364 100%30

331511 650 100%90

331515 364 100%50

131515 156 100%40

231121 364 75%90

331511 650 100%40

131515 364 100%80

331525 156 75%60

331511 156 100%30
3

31525 364 75%50

221515 156 100%31

331511 364 100%10

231111 650 100%90

231212 364 100%90

331111 364 100%20

231511 364 100%71

331511 364 100%40

221511 364 100%80

231515 156 100%50

331515 156 100%50

331111 156 100%90

231515 364 100%50

231515 156 100%10
RECS 2005 Multifamily Sample

NHSLDMEM Seniors DOEID Low Income DOEID Seniors DOE ID Multi-Only DOEID Low Income

1 0 17 0 17 0 17 20306 17 0

1 1 19 0 19 36423 19 0 19 0

2 0 62 0 62 0 62 0 62 0

1 1 74 0 74 15841 74 0 74 0

3 0 81 0 81 0 81 0 81 0

3 0 93 0 93 0 93 0 93 0

2 1 123 5606 123 0 123 0 123 0

4 0 129 0 129 0 129 0 129 0

2 1 141 25356 141 0 141 0 141 0

4 0 167 0 167 0 167 0 167 0

2 2 182 0 182 25955 182 0 182 0

4 0 205 0 205 0 205 0 205 0

3 0 225 0 225 0 225 0 225 0

1 0 231 0 231 0 231 0 231 0

1 1 237 0 237 27913 237 0 237 0

2 1 283 0 283 0 283 0 283 0

2 1 295 0 295 0 295 0 295 0

2 2 334 0 334 31114 334 0 334 0

2 2 342 0 342 37229 342 0 342 0

5 1 361 0 361 0 361 0 361 0

3 0 369 0 369 0 369 16759 369 0

3 0 371 0 371 0 371 0 371 0

4 0 387 0 387 0 387 0 387 0

2 0 416 0 416 0 416 0 416 0

3 2 418 0 418 0 418 0 418 0

2 0 428 0 428 0 428 0 428 0

6 0 482 0 482 0 482 0 482 0

1 1 494 0 494 33401 494 0 494 0

5 0 519 0 519 0 519 0 519 0

3 0 528 0 528 0 528 0 528 0

3 0 532 0 532 0 532 0 532 0

4 0 536 0 536 0 536 0 536 0

3 0 542 0 542 0 542 0 542 0

2 0 550 0 550 0 550 25683 550 0

6 0 554 0 554 0 554 0 554 0

3 0 567 0 567 0 567 0 567 0

2 0 568 0 568 0 568 0 568 0

2 0 659 0 659 0 659 0 659 0

4 0 723 0 723 0 723 0 723 0

3 1 729 0 729 0 729 0 729 0

2 0 731 0 731 0 731 0 731 0

2 0 743 0 743 0 743 0 743 0

6 0 754 0 754 0 754 0 754 0

2 2 763 0 763 25613 763 0 763 0

5 0 777 0 777 0 777 0 777 0

5 0 780 0 780 0 780 0 780 0

4 0 782 0 782 0 782 0 782 0

8 0 795 4437 795 0 795 0 795 0

3 0 817 0 817 0 817 0 817 0

2 0 824 0 824 0 824 0 824 0

3 0 825 0 825 0 825 0 825 0

2 0 852 0 852 0 852 0 852 0

5 0 854 0 854 0 854 0 854 0
3

0 8560 8560 8560 8560

70 8750 8750 8750 8750

20 8790 8790 8790 8790

50 9190 9190 9190 9190

22 9340 934 15101 9340 9340

10 9350 9350 9350 9350

51 9450 9450 9450 9450

20 9500 9500 9500 9500

30 9610 9610 9610 9610

20 9700 9700 9700 9700

20 9740 9740 9740 9740

20 9960 9960 9960 9960

50 10160 10160 10160 10160

20 10170 10170 10170 10170

30 10630 10630 10630 10630

22 10890 1089 25093 10890 10890

21 11130 11130 11130 11130

20 11150 11150 11150 11150

30 11310 11310 11310 11310

32 11460 11460 11460 11460

20 11630 11630 11630 11630

20 11700 11700 11700 11700

50 11720 11720 11720 11720

22 11740 1174 31513 11740 11740

50 11990 11990 11990 11990

22 12000 1200 34586 12000 12000

20 12060 12060 12060 12060

40 12180 12180 12180 12180

40 12360 12360 12360 12360

30 12390 12390 12390 12390

10 12410 12410 1241 44376 12410

50 12670 12670 1267 20806 12670

30 12700 12700 12700 12700

40 12710 12710 12710 12710

10 12760 12760 12760 12760

30 13160 13160 13160 13160

30 13180 13180 13180 13180

11 13430 1343 38049 13430 13430

30 13560 13560 13560 13560

20 13570 13570 13570 13570

30 13930 13930 13930 13930

20 13950 13950 13950 13950

20 14070 14070 14070 14070

30 14320 14320 14320 14320

30 14350 14350 14350 14350

40 14380 14380 14380 14380

20 14450 14450 14450 14450

40 14970 14970 1497 25955 14970

30 14990 14990 14990 14990

40 15360 15360 15360 15360

40 15430 15430 15430 15430

30 15440 15440 15440 15440

30 15490 15490 15490 15490

30 15570 15570 15570 15570

20 15780 15780 15780 15780

30 15840 15840 15840 15840

20 16060 16060 16060 16060

30 16130 16130 16130 16130
2

0 16550 16550 16550 16550

20 16580 16580 16580 16580

60 16680 16680 16680 16680

60 16710 16710 16710 16710

10 17100 17100 17100 17100

20 17140 17140 17140 17140

40 17200 17200 17200 17200

30 17260 17260 17260 17260

20 17290 17290 17290 17290

30 17310 17310 17310 17310

22 17630 1763 30186 17630 17630

30 1777 5666 17770 17770 17770

40 17780 17780 17780 17780

30 1789 42408 17890 1789 42408 1789 42408

22 18290 1829 21979 18290 18290

11 18350 1835 19917 18350 18350

22 18390 1839 26217 18390 18390

40 1843 22846 18430 18430 18430

20 18450 18450 18450 18450

50 18520 18520 18520 18520

10 18900 18900 18900 18900

22 18910 1891 11186 18910 18910

30 19310 19310 19310 19310

20 19570 19570 19570 19570

20 19640 19640 19640 19640

30 19670 19670 19670 19670

71 19710 19710 19710 19710

20 19830 19830 19830 19830

40 19880 19880 19880 19880

11 19890 1989 26059 19890 19890

70 19940 19940 19940 19940

11 20220 2022 26852 20220 20220

10 20360 20360 20360 20360

20 20700 20700 20700 20700

10 20720 20720 20720 20720

20 20820 20820 20820 20820

30 21690 21690 2169 15223 21690

50 21740 21740 21740 21740

30 21760 21760 21760 21760

30 21850 21850 21850 21850

61 22100 22100 22100 22100

20 22130 22130 22130 22130

30 22530 22530 22530 22530

11 22540 2254 37371 22540 22540

40 22730 22730 22730 22730

20 22940 22940 2294 26712 22940

60 23120 23120 23120 23120

20 23190 23190 23190 23190

60 23230 23230 23230 23230

40 23310 23310 23310 23310

20 23440 23440 23440 23440

20 23730 23730 23730 23730

40 23850 23850 23850 23850

11 23860 2386 35801 2386 35801 23860

11 2401 5315 2401 5315 2401 5315 2401 5315

40 24050 24050 24050 24050

40 24290 24290 24290 24290

50 24450 24450 24450 24450
4

0 25000 25000 25000 25000

70 25130 25130 25130 25130

50 25290 25290 25290 25290

20 25400 25400 25400 25400

40 25440 25440 25440 25440

21 25580 25580 25580 25580

20 25680 25680 2568 21263 25680

40 25800 25800 25800 25800

40 25870 25870 25870 25870

60 25980 25980 25980 25980

80 2599 24134 25990 25990 25990

30 26010 26010 26010 26010

40 26140 26140 26140 26140

50 2634 25356 26340 26340 26340

50 26480 26480 26480 26480

40 26580 26580 26580 26580

10 26600 26600 26600 26600

40 26920 26920 26920 26920

10 26980 26980 26980 26980

40 27010 27010 2701 33245 27010

11 27460 2746 44725 27460 27460

21 27550 27550 27550 27550

20 27620 27620 27620 27620

10 27650 27650 27650 27650

20 27740 27740 27740 27740

60 27850 27850 27850 27850

40 28210 28210 28210 28210

61 28650 28650 28650 28650

40 28690 28690 28690 28690

21 28910 28910 28910 28910

10 29250 29250 2925 15729 29250

20 29410 29410 29410 29410

20 29590 29590 29590 29590

22 29840 2984 37629 29840 29840

21 29960 29960 29960 29960

30 30060 30060 30060 30060

30 30090 30090 30090 30090

20 30290 30290 30290 30290

30 30350 30350 30350 30350

20 3039 5085 30390 3039 5085 3039 5085

21 30420 30420 30420 30420

30 30440 30440 30440 30440

22 30550 3055 37229 30550 30550

50 30630 30630 30630 30630

40 30720 30720 30720 30720

30 30740 30740 3074 26169 30740

50 30780 30780 30780 30780

22 30830 3083 25501 30830 30830

20 30850 30850 3085 3922 30850

40 30870 30870 30870 30870

30 30880 30880 30880 30880

10 31030 31030 31030 31030

30 31040 31040 31040 31040

20 31110 31110 31110 31110

71 31560 31560 31560 31560

22 31590 3159 12745 31590 31590

30 31750 31750 31750 31750

31 31840 31840 31840 31840
2

0 32100 32100 32100 32100

30 32640 32640 32640 32640

20 32750 32750 32750 32750

11 32920 3292 28195 32920 32920

40 32980 32980 32980 32980

40 33190 33190 33190 33190

40 33230 33230 33230 33230

40 33240 33240 33240 33240

20 33320 33320 33320 33320

20 33340 33340 33340 33340

50 33390 33390 33390 33390

11 3367 31513 3367 31513 33670 33670

30 33800 33800 33800 33800

60 3401 30697 34010 34010 34010

40 34240 34240 34240 34240

50 34270 34270 34270 34270

20 34500 34500 34500 34500

20 34530 34530 34530 34530

20 34830 34830 34830 34830

20 34910 34910 34910 34910

20 35110 35110 3511 12981 35110

60 35140 35140 35140 35140

40 35190 35190 3519 26008 35190

51 35350 35350 35350 35350

30 35770 35770 35770 35770

50 36190 36190 36190 36190

20 36340 36340 36340 36340

20 36410 36410 3641 40131 36410

40 36940 36940 36940 36940

20 37070 37070 37070 37070

40 3732 12896 37320 3732 12896 3732 12896

30 37410 37410 37410 37410

40 37470 37470 37470 37470

20 37840 37840 37840 37840

40 37890 37890 37890 37890

71 38110 38110 38110 38110

20 38120 38120 38120 38120

20 38270 38270 38270 38270

20 38610 38610 38610 38610

50 38680 38680 38680 38680

11 38910 3891 26966 38910 38910

40 38940 38940 38940 38940

50 39450 39450 39450 39450

30 39560 39560 39560 39560

30 39800 39800 39800 39800

20 39850 39850 39850 39850

20 40100 40100 40100 40100

22 40160 4016 30825 40160 40160

40 40240 40240 40240 40240

20 40270 40270 40270 40270

20 40280 40280 4028 21412 40280

40 40320 40320 40320 40320

11 40510 4051 35705 40510 40510

30 40540 40540 4054 26008 40540

30 40750 40750 40750 40750

40 40790 40790 40790 40790

10 40810 40810 40810 40810

22 40870 4087 29191 4087 29191 40870
4

0 41060 41060 41060 41060

11 4123 45867 4123 45867 4123 45867 4123 45867

20 41470 41470 4147 16759 41470

40 41710 41710 41710 41710

40 41730 41730 41730 41730

30 41790 41790 41790 41790

11 4182 42852 4182 42852 41820 41820

20 41930 41930 41930 41930

70 42300 42300 42300 42300

11 42640 4264 33714 42640 42640

20 43000 43000 43000 43000

30 43190 43190 43190 43190

20 43720 43720 43720 43720

20 43750 43750 43750 43750
DOEID Seniors

17 0

19 0

62 0

74 0

81 0

93 0

123 0

129 0

141 0

167 0

182 0

205 0

225 0

231 0

237 0

283 0

295 0

334 0

342 0

361 0

369 0

371 0

387 0

416 0

418 0

428 0

482 0

494 0

519 0

528 0

532 0

536 0

542 0

550 0

554 0

567 0

568 0

659 0

723 0

729 0

731 0

743 0

754 0

763 0

777 0

780 0

782 0

795 0

817 0

824 0

825 0

852 0

854 0
856

0

8750

8790

9190

9340

9350

9450

9500

9610

9700

9740

9960

10160

10170

10630

10890

11130

11150

11310

11460

11630

11700

11720

11740

11990

12000

12060

12180

12360

12390

12410

12670

12700

12710

12760

13160

13180

13430

13560

13570

13930

13950

14070

14320

14350

14380

14450

14970

14990

15360

15430

15440

15490

15570

15780

15840

16060

16130
1655 0

1658 0

1668 0

1671 0

1710 0

1714 0

1720 0

1726 0

1729 0

1731 0

1763 0

1777 0

1778 0

1789 0

1829 0

1835 0

1839 0

1843 0

1845 0

1852 0

1890 0

1891 0

1931 0

1957 0

1964 0

1967 0

1971 0

1983 0

1988 0

1989 0

1994 0

2022 0

2036 0

2070 0

2072 0

2082 0

2169 0

2174 0

2176 0

2185 0

2210 0

2213 0

2253 0

2254 0

2273 0

2294 0

2312 0

2319 0

2323 0

2331 0

2344 0

2373 0

2385 0

2386 35801

2401 5315

2405 0

2429 0

2445 0
2500

0

25130

25290

25400

25440

25580

25680

25800

25870

25980

25990

26010

26140

26340

26480

26580

26600

26920

26980

27010

27460

27550

27620

27650

27740

27850

28210

28650

28690

28910

29250

29410

29590

29840

29960

30060

30090

30290

30350

30390

30420

30440

30550

30630

30720

30740

30780

30830

30850

30870

30880

31030

31040

31110

31560

31590

31750

31840
3210 0

3264 0

3275 0

3292 0

3298 0

3319 0

3323 0

3324 0

3332 0

3334 0

3339 0

3367 0

3380 0

3401 0

3424 0

3427 0

3450 0

3453 0

3483 0

3491 0

3511 0

3514 0

3519 0

3535 0

3577 0

3619 0

3634 0

3641 0

3694 0

3707 0

3732 0

3741 0

3747 0

3784 0

3789 0

3811 0

3812 0

3827 0

3861 0

3868 0

3891 0

3894 0

3945 0

3956 0

3980 0

3985 0

4010 0

4016 0

4024 0

4027 0

4028 0

4032 0

4051 0

4054 0

4075 0

4079 0

4081 0

4087 29191
4106 0

4123 45867

4147 0

4171 0

4173 0

4179 0

4182 0

4193 0

4230 0

4264 0

4300 0

4319 0

4372 0

4375 0
Energy & Water Use back to Summary

Export Parameters Full Sample (energy and water use per washer cycle)

To LCC Summary: Standby Container kWh Machine Dryer Water Hot Total % Energy for Fill

Machine Energy and Water Use per Cycle Level Efficiency Level power MEF IMEF Volume RMC per Cycle Energy Energy* Heating Water Use Water Use Water Heating Control

Level Full Sample Multifamily watt ft 3

/kWh/cyc ft 3/kWh/cyc gal / cu.ft cu.ft. % kWh kWh (Elec) kWh (Elec) kWh gal gal

Machine Energy (kWh) 0 Compact EL0 2.30 1.60 1.03 8.8 1.50 45.0% 1.456 0.100 1.02 0.27 1.49 13.2 19% Manual

0 0.10 0.10 1 Compact EL1 0.08 1.72 1.13 8.3 1.50 45.0% 1.327 0.100 1.02 0.20 1.13 12.5 15% Manual

1 0.10 0.10

2 0.00 0.00

3 0.00 0.00

4 0.00 0.00

5 0.00 0.00

6 0.00 0.00

7 0.00 0.00

8 0.00 0.00

Water (gal)

0 13.2 13.2

1 12.5 12.5

2 0.0 0.0 Multifamily (energy and water use per washer cycle)

3 0.0 0.0 Standby Container kWh Machine Dryer Water Hot Total % Energy for Fill

4 0.0 0.0 Level Efficiency Level power MEF IMEF Volume RMC per Cycle Energy Energy* Heating Water Use Water Use Water Heating Control

5 0.0 0.0 cu.ft./kWh/cyc cu.ft./kWh/cyc gal / cu.ft cu.ft. % kWh kWh (Elec) kWh (Elec) kWh gal gal

6 0.0 0.0 0 Compact EL0 2.30 1.60 1.03 8.8 1.50 45.0% 1.456 0.100 1.02 0.27 1.49 13.2 19% Manual

7 0.0 0.0 1 Compact EL1 0.08 1.72 1.13 8.3 1.50 45.0% 1.327 0.100 1.02 0.20 1.13 12.5 15% Manual

IWF

IWF

7 0.0 0.0 1 Compact EL1 0.08 1.72 1.13 8.3 1.50 45.0% 1.327 0.100 1.02 0.20 1.13 12.5 15% Manual

8 0.0 0.0

Standby Power (watt)

Level Full Sample Multifamily

0 2.30 2.30

1 0.08 0.08

2 0.00 0.00

3 0.00 0.00

4 0.00 0.00

5 0.00 0.00 * Dryer Energy (Elec) = LUF * (Test load weight) * (RMC-4%) * DEF * DUF(test procedure)

6 0.00 0.00 This is the dryer energy per washer cycle 

7 0.00 0.00 DEF = 0.50 Dryer (elec) energy to remove moisture from clothes=0.5 kWh/lb (1.1 kWh/kg). It is used to derive water heating energy = total energy - machine energy - (dryer energy per washer cycle)

8 0.00 0.00 DUF = 0.91 Dryer usage factor

Dryer Energy Use per Dryer Cycle Note: (dryer energy per dryer cycle) = (dryer energy per washer cycle) / (Test Procedure DUF)

Level Full Sample Multifamily Water Heating Assumptions: Test Load Weights For each sampled household:

Elec Dryer (kWh) Recovery Efficiency of Water Heaters Container Volume Max Test Avg. Test Min Test

0 1.12 1.12 Electric Water Heater100% from >= to < Load Weight Load Weight Load Weight Annual # of dryer cycles = (Annual # of washer cycles) * (sampled household DUF)

1 1.12 1.12 Gas Water Heater 75% cu.ft. cu.ft. lb/cycle lb/cycle lb/cycle

2 0.00 0.00 Oil Water Heater 75% 0.00 0.80 3.0 3.0 3.0 Annual Dryer Energy of household = (Annual # of dryer cycles) * (dryer energy per dryer cycle)

3 0.00 0.00 Temp. Difference for Water Heating 75 deg F 0.80 0.90 3.5 3.3 3.0

4 0.00 0.00 Energy (kWh) to heat water0.0024 kWh/gal/ o

F 0.90 1.00 3.9 3.5 3.0

5 0.00 0.00 1.00 1.10 4.3 3.7 3.0

6 0.00 0.00 Dryer Load Usage Factors 1.10 1.20 4.7 3.9 3.0

7 0.00 0.00 1.20 1.30 5.1 4.1 3.0

8 0.00 0.00 Water Fill Control System Manual Adaptive 1.30 1.40 5.5 4.3 3.0

Gas Dryer (MMBtu) Fmax 0.72 0.12 1.40 1.50 5.9 4.5 3.0

8 0.00 0.00 Water Fill Control System Manual Adaptive 1.30 1.40 5.5 4.3 3.0

Gas Dryer (MMBtu) 0.72 0.12 1.40 1.50 5.9 4.5 3.0

0 0.0043 0.0043 - 0.74 1.50 1.60 6.4 4.7 3.0

1 0.0043 0.0043 0.28 0.14 1.60 1.70 6.8 4.9 3.0

2 0.0000 0.0000 1.70 1.80 7.2 5.1 3.0

3 0.0000 0.0000 1.80 1.90 7.6 5.3 3.0

4 0.0000 0.0000 1.90 2.00 8.0 5.5 3.0

5 0.0000 0.0000 2.00 2.10 8.4 5.7 3.0

6 0.0000 0.0000 2.10 2.20 8.8 5.9 3.0

7 0.0000 0.0000 2.20 2.30 9.2 6.1 3.0

8 0.0000 0.0000 2.30 2.40 9.6 6.3 3.0

Water Heating Energy Use per washer Cycle 2.40 2.50 10.0 6.5 3.0

Level Full Sample Multifamily 2.50 2.60 10.5 6.8 3.0

Elec WH (kWh) 2.60 2.70 10.9 7.0 3.0

0 0.27 0.27 2.70 2.80 11.3 7.2 3.0

1 0.20 0.20 2.80 2.90 11.7 7.4 3.0

2 0.00 0.00 2.90 3.00 12.1 7.6 3.0

3 0.00 0.00 3.00 3.10 12.5 7.8 3.0

4 0.00 0.00 3.10 3.20 12.9 8.0 3.0

5 0.00 0.00 3.20 3.30 13.3 8.2 3.0

6 0.00 0.00 3.30 3.40 13.7 8.4 3.0

7 0.00 0.00 3.40 3.50 14.1 8.6 3.0

8 0.00 0.00 3.50 3.60 14.6 8.8 3.0

Gas WH (MMBtu) 3.60 3.70 15.0 9.0 3.0

0 0.0012 0.0012 3.70 3.80 15.4 9.2 3.0

1 0.0009 0.0009 3.80 3.90 15.8 9.4 3.0

Fmax

Favg

Fmin

1 0.0009 0.0009 3.80 3.90 15.8 9.4 3.0

2 0.0000 0.0000 3.90 4.00 16.2 9.6 3.0

3 0.0000 0.0000 4.00 4.10 16.6 9.8 3.0

4 0.0000 0.0000 4.10 4.20 17.0 10.0 3.0

5 0.0000 0.0000

6 0.0000 0.0000

7 0.0000 0.0000

8 0.0000 0.0000

Oil WH (MMBtu)

0 0.0012 0.0012

1 0.0009 0.0009

2 0.0000 0.0000

3 0.0000 0.0000

4 0.0000 0.0000

5 0.0000 0.0000

6 0.0000 0.0000

7 0.0000 0.0000

8 0.0000 0.0000
Base Case Eff Dist back to Summary

Export Parameters Market Share Efficiency Data

To LCC Summary: Level

Full Sample Multifamily 0 Compact EL0

Base Case Design Level 0 0 1 Compact EL1

Base Case MEF 1.03 1.03

Base Case Design Level Distribution

Market Share Efficiency Data

Level

0 Compact EL0

1 Compact EL1

Base Case Design Level Distribution
2005

0 100.00%

1 0.00%

100.00%

0

2005

0 100.0%

1 0.0%

100.00%

0




Equipment Price back to Summary

Import Parameters Full Sample (all prices in 2010$) Baseline Mnfr. Price

From RECS Household: Baseline Mnfr. Price $515.75 $515.75

Full Sample Multifamily Incr. Mnrf. Incr. Mnrf.

Div & Lrg State 3 9 Cost from Retail Price Installation Cost from

Level Efficiency Level IMEF Baseline before tax Cost Baseline

0 FL Compact EL0 1.03 $912.36 $0.00

Local Parameter 1 FL Compact EL1 1.13 $3.00 $916.64 $0.00 $3.00

Sales tax for sampled household

Full Sample Multifamily

6.9% 5.2%

Retail Price after tax

Level Full Sample Multifamily

0 $860.19 $846.27

1 $864.23 $850.24

2 $0.00 $0.00

3 $0.00 $0.00

4 $0.00 $0.00

5 $0.00 $0.00

6 $0.00 $0.00 Multifamily (all prices in 2010$) Baseline Mnfr. Price

7 $0.00 $0.00 Baseline Mnfr. Price $515.75 $515.75

8 $0.00 $0.00 Incr. Mnrf. Incr. Mnrf.

Price from Retail Price Installation Cost from

Experience Curve Level Efficiency Level IMEF Baseline before tax Cost Baseline

Correction Factor 0.8816 0 FL Compact EL0 1.03 $912.36 $0.00

1 FL Compact EL1 1.13 $3.00 $916.64 $0.00 $3.00

Export Parameters

To LCC Summary:

Total Installed Price

Level Full Sample Multifamily

0 $860.19 $846.27

1 $864.23 $850.24

2 $0.00 $0.00

3 $0.00 $0.00

4 $0.00 $0.00 Markups

5 $0.00 $0.00 Mnfr. Markup

6 $0.00 $0.00 1.22 1.22

7 $0.00 $0.00 Retail Markup Baseline Incremental

8 $0.00 $0.00 1.45 1.17

Sales Tax Rate by Cen. Div. and Large States

Sales Tax (2009)

1 New England ##########

2 Mid Atlantic ##########

3 East North Central ##########

4 West North Central ##########

5 South Atlantic ##########

6 East South Central ##########

7 West South Central ##########

8 Mountain ##########

9 Pacific ##########

10 New York State ##########

11 California ##########

12 Texas ##########

13 Florida ##########

U.S. Average Top Front

7.06% 6.93%

All Compact
Energy & Water Prices back to Summary

Import Parameters Residential Energy Prices (2010$)

from: RECS sample Year of Energy Prices: 2008 2009 2008 2008

Full Sample Multifamily Div. & Elec Gas LPG Oil

Div.& Large State 3 9 Lrg State $ / kWh $ / MMBtu $ / MMBtu $ / MMBtu

Census Region 2 4 1 $0.179 $16.64 $34.52 $24.57

Gas/LPG 1 N/A 2 $0.133 $15.49 $34.75 $25.19

3 $0.107 $11.84 $27.39 $23.94

Export Parameters 4 $0.090 $11.83 $24.43 $23.87

To LCC Summary: 5 $0.104 $17.46 $32.26 $24.52

Full Sample Multifamily (in 2010$) 6 $0.094 $14.62 $31.37 $24.28

2008 Elec Price $0.107 $0.107 $/kWh 7 $0.098 $13.97 $28.23 $24.48

2009 Gas Price $11.84 $14.93 $/MMBtu 8 $0.100 $12.18 $29.25 $24.25

2008 Oil Price $23.94 $25.20 $/MMBtu 9 $0.107 $14.93 $31.95 $25.20

2008 Water Price* $4.98 $8.02 $/1000 gal 10 $0.194 $15.53 $33.81 $25.01

(* water price + waste water price) 11 $0.140 $9.21 $34.33 $26.04

To Rebuttable Payback 12 $0.132 $12.63 $31.30 $25.01

Full Sample Multifamily (in 2010$) 13 $0.118 $21.35 $39.35 $24.64

2008 Elec Price $0.120 $0.120 $/kWh U.S. Avg $0.120 $13.13 $29.74 $24.67

2009 Gas Price $13.13 $13.13 $/MMBtu 1 tcf gas = 1.031 million Btu

2008 Oil Price $24.67 $24.67 $/MMBtu 2010 Water Prices in 2008$ 2008 Price 2008 Price

2008 Water Price* $7.17 $7.17 $/1000 gal Res. Water Res. Waste Res. Water Res. Waste

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

1 $4.07 $3.53 1 $3.37 $3.54

2 $2.21 $2.77 2 $2.31 $3.39

3 $3.01 $4.68 3 $2.81 $4.17

4 $4.06 $3.96 4 $3.57 $3.71

U.S. Avg $3.30 $3.87 U.S. Avg $2.98 $3.76

source: Raftelis 2008 survey
Energy Price Trends

Import Parameters AEO 2010 Residential Ener

from: LCC Summary (GUI) 1

Fuel Price Trend Index 1 2

Region - Full Sample 3 3

Region - Multifamily 9

Gas Fuel - Full Sample 1 1=nat gas, 2=lpg Full Sample

Gas Fuel - Multifamily N/A 1=nat gas, 2=lpg

i.e. AEO 2010 Reference

Export Parameters 2007

to: LCC Summary 2008

2009

Elec Gas Distillate Elec Gas Distillate 2010

2008 2009 2008 2008 2009 2008 2011

2008 1.00 1.20 1.00 1.00 1.10 1.00 2012

2009 0.94 1.00 0.74 0.95 1.00 0.73 2013

2010 0.93 0.95 0.66 0.96 0.96 0.68 2014

2011 0.87 1.03 0.67 0.96 1.03 0.69 2015

2012 0.91 1.04 0.71 0.97 1.04 0.78 2016

2013 0.92 1.00 0.76 0.99 0.98 0.82 2017

2014 0.92 1.00 0.78 1.00 0.98 0.85 2018

2015 0.93 1.01 0.81 0.99 0.99 0.85 2019

2016 0.94 1.02 0.85 0.99 1.01 0.86 2020

2017 0.94 1.02 0.87 0.98 1.02 0.90 2021

2018 0.94 1.03 0.90 0.97 1.02 0.92 2022

2019 0.94 1.04 0.92 0.97 1.03 0.93 2023

2020 0.95 1.05 0.93 0.97 1.05 0.94 2024

2021 0.95 1.06 0.94 0.97 1.05 0.95 2025

2022 0.96 1.08 0.94 0.97 1.06 0.95 2026

2023 0.97 1.08 0.96 0.97 1.05 0.96 2027

2024 0.97 1.08 0.96 0.97 1.02 0.97 2028

2025 0.97 1.09 0.98 0.96 1.03 0.98 2029

2026 0.97 1.10 0.99 0.97 1.05 0.98 2030

2027 0.97 1.12 1.00 0.97 1.07 1.00 2031

2028 0.98 1.14 1.01 0.98 1.09 1.02 2032

2029 0.99 1.17 1.03 0.98 1.11 1.03 2033

2030 0.99 1.20 1.03 0.99 1.13 1.05 2034

2031 1.00 1.23 1.05 0.99 1.16 1.07 2035

2032 1.00 1.24 1.07 1.00 1.17 1.09

2033 1.01 1.25 1.08 1.00 1.18 1.08 Multifamily

2034 1.02 1.27 1.10 1.01 1.21 1.10

2035 1.02 1.29 1.11 1.01 1.22 1.13

2036 1.03 1.31 1.13 1.01 1.23 1.14

2037 1.03 1.32 1.14 1.02 1.25 1.16 2007

2038 1.04 1.34 1.16 1.02 1.26 1.17 2008

2039 1.04 1.36 1.17 1.02 1.27 1.19 2009

2040 1.05 1.38 1.18 1.02 1.28 1.20 2010

2041 1.06 1.40 1.20 1.03 1.30 1.22 2011

2042 1.06 1.42 1.21 1.03 1.31 1.23 2012

2043 1.07 1.44 1.23 1.03 1.33 1.25 2013

2044 1.07 1.46 1.24 1.03 1.34 1.26 2014

2045 1.08 1.48 1.26 1.04 1.35 1.28 2015

2046 1.08 1.50 1.27 1.04 1.37 1.29 2016

2017

For energy price trend after 2035: 2018

Electricity - The rate of change from 2020 to 2035 is used 2019

Gas - The rate of change from 2020 to 2035 is used 2020

Full Sample Multifamily
Distillate - The rate of change from 2020 to 2035 is used 2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

2033

2034

2035

AEO 2010 Residential Energy Price Projection for Electricity and Gas

Reference Case

High Growth Scenario

Low Growth Scenario

Full Sample

Electricity Price

($ / MMBtu) (in cent / kWh)

Ref. High Low Ref. High Low Ref. High Low Ref. High

29.18 29.18 29.18 9.96 9.96 9.96 11.55 11.55 11.55 22.56 22.56

30.44 30.44 30.44 10.39 10.39 10.39 12.32 12.32 12.32 26.37 26.37

28.75 28.77 28.77 9.81 9.82 9.82 10.28 10.28 10.28 22.34 22.34

28.17 28.24 28.22 9.61 9.64 9.63 9.77 9.78 9.77 21.82 21.82

26.49 26.95 26.20 9.04 9.20 8.94 10.60 10.73 10.45 21.90 21.99

27.61 28.26 27.15 9.42 9.64 9.27 10.66 10.88 10.48 23.06 23.32

27.91 28.53 27.25 9.52 9.73 9.30 10.30 10.49 10.10 24.28 24.54

28.14 28.68 27.44 9.60 9.79 9.36 10.26 10.46 10.04 25.23 25.53

28.28 28.94 27.57 9.65 9.87 9.41 10.41 10.63 10.13 25.82 26.12

28.67 29.38 27.92 9.78 10.02 9.53 10.49 10.71 10.15 26.46 26.90

28.69 29.27 27.70 9.79 9.99 9.45 10.51 10.72 10.11 26.99 27.51

28.67 29.42 27.53 9.78 10.04 9.39 10.58 10.85 10.12 27.58 28.16

28.67 29.70 27.47 9.78 10.13 9.37 10.65 11.00 10.12 27.83 28.48

28.82 29.90 27.53 9.83 10.20 9.39 10.76 11.15 10.16 28.06 28.76

29.05 30.23 27.67 9.91 10.31 9.44 10.88 11.19 10.28 28.29 29.07

29.15 30.33 27.85 9.95 10.35 9.50 11.08 11.20 10.40 28.50 29.37

29.38 30.43 27.88 10.03 10.38 9.51 11.15 11.41 10.60 28.77 29.60

29.66 30.89 28.40 10.12 10.54 9.69 11.09 11.69 10.82 29.04 29.85

29.56 31.01 29.05 10.09 10.58 9.91 11.15 11.99 10.98 29.30 30.13

29.56 31.29 28.60 10.09 10.68 9.76 11.32 12.25 11.01 29.45 30.38

29.66 31.53 28.25 10.12 10.76 9.64 11.50 12.50 11.10 29.72 30.73

29.77 31.84 28.24 10.16 10.86 9.64 11.76 12.80 11.22 29.97 31.02

30.02 32.11 28.20 10.24 10.96 9.62 12.01 13.10 11.27 30.32 31.33

30.28 32.48 28.19 10.33 11.08 9.62 12.30 13.36 11.15 30.54 31.70

30.39 32.74 28.19 10.37 11.17 9.62 12.63 13.53 11.33 30.90 31.99

30.58 32.67 28.43 10.43 11.15 9.70 12.77 13.45 11.57 31.23 32.26

30.67 32.45 28.46 10.46 11.07 9.71 12.85 13.54 11.73 31.62 32.74

31.01 32.77 28.53 10.58 11.18 9.73 13.07 13.82 11.78 31.98 33.17

31.14 33.07 28.55 10.62 11.28 9.74 13.24 14.10 11.91 32.36 33.53

Multifamily

Electricity Price

($ / MMBtu) (in cent / kWh)

Ref. High Low Ref. High Low Ref. High Low Ref. High

35.43 35.43 35.43 12.09 12.09 12.09 11.92 11.92 11.92 28.95 28.95

33.84 33.84 33.84 11.54 11.54 11.54 12.40 12.40 12.40 34.34 34.34

32.18 32.18 32.16 10.98 10.98 10.97 11.25 11.24 11.24 29.10 29.10

32.56 32.57 32.42 11.11 11.11 11.06 10.79 10.78 10.82 26.28 26.28

32.43 32.89 31.96 11.06 11.22 10.91 11.61 11.75 11.51 26.36 26.45

32.98 33.75 32.28 11.25 11.52 11.02 11.65 11.76 11.56 27.52 27.78

33.50 34.76 32.23 11.43 11.86 11.00 11.07 11.21 11.08 28.73 29.00

33.82 35.17 32.22 11.54 12.00 10.99 11.00 11.11 10.94 29.69 29.99

33.57 34.99 31.93 11.45 11.94 10.89 11.16 11.31 10.97 30.28 30.58

33.39 34.91 31.62 11.39 11.91 10.79 11.31 11.49 10.99 30.92 31.36

33.22 34.85 31.43 11.33 11.89 10.72 11.42 11.63 11.05 31.45 31.97

32.97 34.72 31.22 11.25 11.85 10.65 11.52 11.82 11.07 32.04 32.62

32.77 34.54 31.02 11.18 11.79 10.59 11.61 11.98 11.08 32.29 32.94

32.82 34.49 31.07 11.20 11.77 10.60 11.76 12.13 11.18 32.52 33.22

Natural Gas Price LPG Price

($ / MMBtu)

Natural Gas Price LPG Price

($ / MMBtu)
32.88 34.47 31.18 11.22 11.76 10.64 11.82 11.96 11.24 32.75 33.53

32.90 34.35 31.22 11.22 11.72 10.65 11.92 11.67 11.31 32.96 33.83

32.89 34.33 31.11 11.22 11.71 10.62 11.79 11.80 11.43 33.23 34.06

32.65 34.55 31.10 11.14 11.79 10.61 11.44 12.05 11.52 33.50 34.31

32.58 34.84 31.28 11.12 11.89 10.67 11.57 12.44 11.72 33.76 34.59

32.82 35.16 31.51 11.20 12.00 10.75 11.78 12.71 11.78 33.91 34.84

32.95 35.34 31.48 11.24 12.06 10.74 12.04 12.96 11.85 34.18 35.19

33.01 35.46 31.44 11.26 12.10 10.73 12.25 13.23 12.01 34.43 35.48

33.18 35.69 31.38 11.32 12.18 10.71 12.49 13.49 11.84 34.78 35.79

33.39 35.92 31.12 11.39 12.26 10.62 12.71 13.67 11.50 35.00 36.16

33.64 36.18 31.12 11.48 12.34 10.62 13.01 13.87 11.67 35.36 36.45

33.81 36.23 31.34 11.53 12.36 10.69 13.18 13.83 11.98 35.69 36.72

33.90 36.22 31.54 11.57 12.36 10.76 13.31 13.93 12.23 36.08 37.20

34.04 36.48 31.76 11.61 12.45 10.84 13.56 14.18 12.34 36.44 37.63

34.18 36.65 31.90 11.66 12.50 10.89 13.73 14.49 12.48 36.82 37.99

Distillate 1 2 3 4

Low Ref. High Low Year Div 1 Div 2 Div 3 Div 4

22.56 19.60 19.60 19.60 2007 50.04 41.80 29.18 24.89

26.37 24.13 24.13 24.13 2008 51.88 43.58 30.44 25.41

22.34 17.74 17.74 17.74 2009 48.00 41.33 28.75 27.02

21.82 15.95 15.95 15.95 2010 46.62 39.68 28.17 26.82

21.82 16.12 16.27 15.98 2011 43.23 36.86 26.49 25.96

22.94 17.20 17.67 17.03 2012 46.39 40.20 27.61 26.27

24.09 18.28 18.84 17.98 2013 47.32 40.97 27.91 26.49

25.00 18.93 19.54 18.53 2014 47.61 40.40 28.14 26.73

25.50 19.45 20.16 19.05 2015 47.29 40.41 28.28 26.58

26.09 20.39 21.06 19.74 2016 47.05 41.15 28.67 26.58

26.57 21.03 21.64 20.18 2017 46.97 41.74 28.69 26.62

27.08 21.67 22.32 20.79 2018 46.85 42.01 28.67 26.54

27.35 22.10 22.73 21.41 2019 46.78 41.90 28.67 26.44

27.55 22.44 23.15 21.74 2020 46.84 42.32 28.82 26.51

27.78 22.58 23.36 21.80 2021 46.84 42.72 29.05 26.55

27.96 22.78 23.64 22.06 2022 46.99 42.85 29.15 26.58

28.16 23.09 24.01 22.37 2023 47.15 43.24 29.38 26.48

28.33 23.27 24.28 22.57 2024 47.03 43.33 29.66 26.41

28.58 23.55 24.65 22.88 2025 46.73 43.12 29.56 26.22

28.79 23.82 25.02 23.02 2026 46.81 43.33 29.56 26.08

29.08 24.02 25.37 23.14 2027 47.16 43.59 29.66 26.01

29.41 24.34 25.69 23.44 2028 47.45 43.95 29.77 25.96

29.81 24.73 26.14 23.77 2029 47.89 44.77 30.02 26.01

30.21 24.88 26.56 23.76 2030 48.42 44.97 30.28 26.16

30.56 25.31 26.99 24.07 2031 48.93 45.48 30.39 26.32

30.82 25.70 27.42 24.34 2032 49.25 45.91 30.58 26.54

31.17 26.06 28.17 24.67 2033 49.44 46.12 30.67 26.46

31.41 26.48 28.71 24.90 2034 49.57 46.49 31.01 26.53

31.67 26.88 29.11 25.17 2035 49.91 46.65 31.14 26.85

Distillate

Year Div 1 Div 2 Div 3 Div 4

Low Ref. High Low 2007 50.04 41.80 29.18 24.89

28.95 22.57 22.57 22.57 2008 51.88 43.58 30.44 25.41

34.34 24.50 24.50 24.50 2009 48.00 41.35 28.77 27.07

29.10 18.01 18.01 18.01 2010 46.63 39.70 28.24 26.89

26.28 16.71 16.70 16.72 2011 43.76 37.52 26.95 26.23

26.28 16.98 17.34 16.56 2012 47.12 41.27 28.26 26.61

27.40 19.10 19.32 18.81 2013 47.98 41.47 28.53 26.86

28.55 20.08 19.45 19.95 2014 48.15 40.82 28.68 27.89

29.46 20.83 20.54 20.56 2015 48.02 40.89 28.94 28.20

29.96 20.89 20.86 20.80 2016 47.87 41.65 29.38 28.16

30.55 20.96 21.64 21.26 2017 47.80 41.96 29.27 28.09

31.03 22.06 22.30 21.70 2018 47.86 42.39 29.42 28.06

31.54 22.58 23.09 22.00 2019 48.04 42.64 29.70 27.97

31.81 22.85 23.37 22.10 2020 48.26 43.31 29.90 27.95

32.01 22.91 23.61 22.33 2021 47.94 43.72 30.23 27.96

Updated Regional Residential Electricity Price Forecasts 

($ / MMBtu)

($ / MMBtu) Electricity Regional Price Forecas
32.24 23.20 23.87 22.44 2022 47.81 43.77 30.33 27.97

32.42 23.20 24.09 22.61 2023 47.94 43.99 30.43 27.95

32.62 23.56 24.09 22.78 2024 48.27 44.55 30.89 27.88

32.79 23.76 24.52 22.95 2025 48.60 45.02 31.01 27.87

33.04 23.93 24.90 23.25 2026 49.20 45.52 31.29 27.80

33.25 24.07 25.36 23.68 2027 49.61 46.01 31.53 27.80

33.54 24.59 25.66 23.93 2028 50.06 46.68 31.84 27.86

33.87 24.89 26.07 24.22 2029 50.47 47.27 32.11 28.06

34.27 25.24 26.46 24.55 2030 51.01 47.97 32.48 28.10

34.67 25.68 26.80 24.75 2031 51.43 48.28 32.74 28.17

35.01 26.18 27.04 25.20 2032 51.46 48.26 32.67 28.28

35.27 26.65 27.01 25.68 2033 51.61 48.36 32.45 28.32

35.63 26.55 27.54 26.03 2034 51.42 48.42 32.77 28.25

35.87 26.94 28.49 26.21 2035 51.63 48.82 33.07 28.31

36.13 27.64 28.88 26.57

Year Div 1 Div 2 Div 3 Div 4

2007 50.04 41.80 29.18 24.89

2008 51.88 43.58 30.44 25.41

2009 48.00 41.36 28.77 27.07

2010 46.59 39.71 28.22 26.86

2011 42.90 36.50 26.20 25.79

2012 45.97 39.50 27.15 26.05

2013 46.71 39.98 27.25 26.11

2014 47.03 39.84 27.44 26.28

2015 46.54 39.66 27.57 26.14

2016 46.11 40.25 27.92 26.14

2017 45.87 40.19 27.70 25.99

2018 45.74 40.56 27.53 25.83

2019 45.61 40.06 27.47 25.66

2020 45.60 40.58 27.53 25.70

2021 45.39 40.62 27.67 25.72

2022 45.44 40.87 27.85 25.70

2023 45.62 41.21 27.88 25.67

2024 45.94 41.73 28.40 25.79

2025 46.16 42.15 29.05 25.97

2026 46.16 42.00 28.60 25.77

2027 46.20 41.73 28.25 25.51

2028 46.29 42.03 28.24 25.41

2029 46.31 42.35 28.20 25.43

2030 46.29 42.04 28.19 25.47

2031 46.44 42.24 28.19 25.52

2032 46.95 42.63 28.43 25.51

2033 47.22 42.88 28.46 25.47

2034 47.45 43.03 28.53 25.43

2035 47.52 43.32 28.55 25.41

Updated Regional Residential Electricity Price Forecast

5 6 7 8 9 10 1

Div 5 Div 6 Div 7 Div 8 Div 9 Nat. Year Div 1

30.05 25.04 33.42 27.89 35.43 31.82 2007 16.68

31.26 27.30 37.81 28.82 33.84 33.29 2008 16.79

32.28 27.88 33.35 28.65 32.18 32.33 2009 14.69

29.39 26.97 31.56 27.74 32.56 30.94 2010 14.47

29.21 26.23 29.33 28.49 32.43 29.90 2011 15.09

30.09 26.57 31.03 28.84 32.98 31.08 2012 15.18

30.68 26.59 31.18 28.96 33.50 31.47 2013 14.88

30.61 26.61 31.23 28.94 33.82 31.49 2014 14.73

30.50 26.40 31.39 28.92 33.57 31.43 2015 14.82

30.65 26.53 31.91 28.97 33.39 31.64 2016 14.87

30.85 26.80 32.16 29.06 33.22 31.80 2017 14.89

30.89 26.85 31.99 29.13 32.97 31.78 2018 14.96

30.69 26.67 31.98 29.24 32.77 31.68 2019 15.02

30.79 26.80 32.18 29.67 32.82 31.84 2020 15.10

30.91 26.86 32.29 30.07 32.88 32.01 2021 15.24

30.89 26.78 32.49 30.39 32.90 32.08 2022 15.46

30.95 26.74 32.67 30.62 32.89 32.20 2023 15.52

31.07 26.77 33.00 30.53 32.65 32.28 2024 15.49

31.05 26.73 33.21 30.76 32.58 32.26 2025 15.63

31.13 26.76 33.52 31.26 32.82 32.40 2026 15.81

31.26 26.78 33.84 31.77 32.95 32.57 2027 16.01

31.33 26.83 34.21 32.14 33.01 32.73 2028 16.27

31.71 27.08 34.93 32.65 33.18 33.13 2029 16.57

31.99 27.28 35.59 33.13 33.39 33.46 2030 16.87

32.31 27.49 36.26 33.67 33.64 33.81 2031 17.22

32.58 27.58 36.86 34.11 33.81 34.11 2032 17.40

32.67 27.66 37.24 34.44 33.90 34.26 2033 17.52

32.86 27.86 37.54 34.84 34.04 34.49 2034 17.75

33.08 27.93 37.87 35.19 34.18 34.71 2035 17.90

Div 5 Div 6 Div 7 Div 8 Div 9 Nat. Year Div 1

30.05 25.04 33.42 27.89 35.43 31.82 2007 16.68

31.26 27.30 37.81 28.82 33.84 33.29 2008 16.79

32.31 27.91 33.37 28.65 32.18 32.36 2009 14.70

29.41 27.01 31.62 27.74 32.57 30.98 2010 14.47

29.61 26.57 29.86 28.83 32.89 30.34 2011 15.23

30.59 27.00 31.78 29.26 33.75 31.71 2012 15.41

31.08 27.02 31.78 29.46 34.76 32.04 2013 15.08

30.81 26.95 31.93 29.51 35.17 32.07 2014 14.96

30.78 26.80 32.09 29.64 34.99 32.12 2015 15.08

31.14 26.96 32.55 29.85 34.91 32.41 2016 15.13

31.35 27.19 32.80 30.11 34.85 32.54 2017 15.14

31.48 27.36 32.68 30.41 34.72 32.64 2018 15.28

31.51 27.35 32.97 30.79 34.54 32.76 2019 15.41

31.76 27.52 33.14 31.30 34.49 32.98 2020 15.55

32.13 27.67 33.21 31.64 34.47 33.20 2021 15.58

Residential Electricity Price Forecasts - High Growth Scenario

Electricity Regional Price Forecasts
32.14 27.64 33.34 31.73 34.35 33.23 2022 15.64

32.23 27.61 33.55 32.13 34.33 33.34 2023 15.92

32.50 27.83 34.30 32.70 34.55 33.72 2024 16.19

32.81 28.05 35.02 33.31 34.84 34.07 2025 16.52

33.14 28.31 35.77 33.95 35.16 34.46 2026 16.82

33.41 28.47 36.39 34.50 35.34 34.78 2027 17.08

33.75 28.74 37.18 35.01 35.46 35.17 2028 17.39

34.11 29.06 38.00 35.62 35.69 35.59 2029 17.72

34.49 29.38 38.84 36.14 35.92 36.03 2030 18.01

34.80 29.61 39.25 36.64 36.18 36.33 2031 18.26

34.87 29.54 39.13 36.91 36.23 36.35 2032 18.19

34.79 29.53 39.12 37.11 36.22 36.33 2033 18.30

35.08 29.83 39.38 37.53 36.48 36.56 2034 18.59

35.39 30.09 39.72 37.87 36.65 36.84 2035 18.90

Div 5 Div 6 Div 7 Div 8 Div 9 Nat. Year Div 1

30.05 25.04 33.42 27.89 35.43 31.82 2007 16.68

31.26 27.30 37.81 28.82 33.84 33.29 2008 16.79

32.31 27.91 33.38 28.65 32.16 32.36 2009 14.70

29.40 26.98 31.59 27.75 32.42 30.95 2010 14.46

28.94 26.00 28.99 28.32 31.96 29.60 2011 14.98

29.73 26.27 30.51 28.60 32.28 30.64 2012 15.02

30.16 26.20 30.53 28.64 32.23 30.82 2013 14.66

30.07 26.20 30.56 28.54 32.22 30.82 2014 14.49

29.89 25.96 30.63 28.37 31.93 30.69 2015 14.53

29.94 26.02 30.91 28.19 31.62 30.78 2016 14.51

29.93 26.16 30.94 28.08 31.43 30.72 2017 14.47

29.91 26.11 30.72 28.03 31.22 30.64 2018 14.48

29.56 25.85 30.65 28.02 31.02 30.43 2019 14.46

29.64 25.94 30.71 28.25 31.07 30.54 2020 14.48

29.65 25.95 30.81 28.50 31.18 30.61 2021 14.60

29.63 25.85 30.96 28.72 31.22 30.69 2022 14.73

29.59 25.68 31.35 28.95 31.11 30.77 2023 14.94

29.78 25.75 31.69 29.22 31.10 31.02 2024 15.15

30.01 25.91 32.04 29.58 31.28 31.34 2025 15.33

30.00 25.76 32.18 29.89 31.51 31.30 2026 15.40

29.85 25.62 32.18 30.09 31.48 31.17 2027 15.53

29.86 25.53 32.33 30.24 31.44 31.22 2028 15.68

29.95 25.52 32.59 30.34 31.38 31.30 2029 15.71

29.94 25.46 32.70 30.24 31.12 31.25 2030 15.62

30.00 25.48 33.02 30.43 31.12 31.35 2031 15.89

30.15 25.49 33.36 30.83 31.34 31.57 2032 16.13

30.21 25.48 33.65 31.24 31.54 31.71 2033 16.31

30.31 25.50 34.04 31.61 31.76 31.87 2034 16.40

30.39 25.49 34.37 31.90 31.90 32.00 2035 16.52

Residential Electricity Price Forecasts - Low Growth Scenario

2 3 4 5 6 7 8 9 10

Div 2 Div 3 Div 4 Div 5 Div 6 Div 7 Div 8 Div 9 Nat.

14.90 11.55 11.91 16.13 13.85 12.28 10.87 11.92 12.94

15.76 12.32 11.80 16.64 14.56 13.34 10.94 12.40 13.48

12.72 10.28 10.36 13.55 11.68 10.64 10.15 11.25 11.39

12.10 9.77 9.85 12.96 11.08 10.08 9.87 10.79 10.89

13.10 10.60 10.75 13.89 11.89 10.97 10.84 11.61 11.78

13.27 10.66 10.83 14.03 12.00 11.09 10.84 11.65 11.87

12.92 10.30 10.51 13.63 11.67 10.74 10.34 11.07 11.48

12.74 10.26 10.43 13.64 11.71 10.75 10.32 11.00 11.41

12.83 10.41 10.54 13.82 11.92 10.93 10.47 11.16 11.56

12.87 10.49 10.62 13.91 12.03 11.01 10.63 11.31 11.65

12.87 10.51 10.65 13.93 12.05 11.00 10.73 11.42 11.69

12.90 10.58 10.72 13.98 12.11 11.03 10.84 11.52 11.76

12.95 10.65 10.79 14.05 12.21 11.08 10.95 11.61 11.83

13.03 10.76 10.90 14.18 12.35 11.19 11.11 11.76 11.95

13.15 10.88 11.01 14.33 12.52 11.32 11.18 11.82 12.07

13.36 11.08 11.21 14.56 12.76 11.53 11.33 11.92 12.26

13.45 11.15 11.22 14.70 12.92 11.65 11.08 11.79 12.29

13.45 11.09 11.11 14.76 12.99 11.68 10.78 11.44 12.20

13.53 11.15 11.17 14.85 13.08 11.73 10.99 11.57 12.29

13.67 11.32 11.35 14.99 13.22 11.83 11.24 11.78 12.46

13.83 11.50 11.57 15.15 13.37 11.94 11.49 12.04 12.66

14.06 11.76 11.82 15.41 13.64 12.17 11.75 12.25 12.90

14.33 12.01 12.06 15.71 13.95 12.43 11.98 12.49 13.16

14.61 12.30 12.34 16.01 14.31 12.74 12.21 12.71 13.44

14.95 12.63 12.67 16.38 14.70 13.08 12.52 13.01 13.78

15.10 12.77 12.83 16.55 14.83 13.17 12.69 13.18 13.93

15.19 12.85 12.93 16.63 14.90 13.18 12.84 13.31 14.03

15.39 13.07 13.14 16.81 15.12 13.36 13.06 13.56 14.25

15.51 13.24 13.32 16.90 15.34 13.53 13.21 13.73 14.40

Div 2 Div 3 Div 4 Div 5 Div 6 Div 7 Div 8 Div 9 Nat.

14.90 11.55 11.91 16.13 13.85 12.28 10.87 11.92 12.94

15.76 12.32 11.80 16.64 14.56 13.34 10.94 12.40 13.48

12.72 10.28 10.36 13.55 11.68 10.64 10.14 11.24 11.39

12.10 9.78 9.85 12.96 11.08 10.08 9.86 10.78 10.89

13.23 10.73 10.87 14.03 12.03 11.11 10.95 11.75 11.91

13.49 10.88 11.04 14.28 12.25 11.34 10.99 11.76 12.08

13.11 10.49 10.70 13.83 11.86 10.94 10.49 11.21 11.66

12.96 10.46 10.63 13.85 11.91 10.95 10.48 11.11 11.60

13.05 10.63 10.76 14.03 12.12 11.14 10.67 11.31 11.77

13.10 10.71 10.84 14.13 12.22 11.22 10.85 11.49 11.87

13.08 10.72 10.87 14.12 12.21 11.18 10.99 11.63 11.90

13.19 10.85 11.00 14.24 12.35 11.28 11.18 11.82 12.05

13.31 11.00 11.14 14.40 12.52 11.42 11.34 11.98 12.19

13.43 11.15 11.29 14.55 12.69 11.56 11.49 12.13 12.34

13.48 11.19 11.30 14.66 12.81 11.64 11.24 11.96 12.34

Natural Gas Regional Price Forecasts

Updated Regional Residential Natural Gas Price Forecasts - High Growth Scenario
13.53 11.20 11.25 14.76 12.91 11.71 10.98 11.67 12.31

13.78 11.41 11.44 15.04 13.20 11.97 11.21 11.80 12.53

14.04 11.69 11.69 15.35 13.53 12.26 11.52 12.05 12.81

14.31 11.99 12.01 15.62 13.78 12.48 11.93 12.44 13.12

14.58 12.25 12.27 15.90 14.05 12.71 12.23 12.71 13.39

14.82 12.50 12.53 16.16 14.30 12.92 12.49 12.96 13.64

15.11 12.80 12.84 16.46 14.60 13.19 12.77 13.23 13.94

15.40 13.10 13.13 16.77 14.95 13.50 13.02 13.49 14.23

15.66 13.36 13.37 17.09 15.28 13.79 13.22 13.67 14.49

15.89 13.53 13.57 17.30 15.45 13.93 13.42 13.87 14.69

15.79 13.45 13.53 17.19 15.32 13.76 13.37 13.83 14.61

15.87 13.54 13.62 17.25 15.46 13.86 13.44 13.93 14.70

16.15 13.82 13.90 17.56 15.75 14.11 13.72 14.18 14.98

16.45 14.10 14.19 17.92 16.05 14.36 14.05 14.49 15.28

Div 2 Div 3 Div 4 Div 5 Div 6 Div 7 Div 8 Div 9 Nat.

14.90 11.55 11.91 16.13 13.85 12.28 10.87 11.92 12.94

15.76 12.32 11.80 16.64 14.56 13.34 10.94 12.40 13.48

12.72 10.28 10.36 13.55 11.68 10.64 10.14 11.24 11.39

12.09 9.77 9.86 12.94 11.06 10.06 9.89 10.82 10.89

12.96 10.45 10.62 13.72 11.72 10.80 10.72 11.51 11.64

13.09 10.48 10.68 13.81 11.78 10.86 10.73 11.56 11.70

12.70 10.10 10.33 13.39 11.43 10.50 10.28 11.08 11.30

12.50 10.04 10.23 13.39 11.47 10.51 10.21 10.94 11.22

12.54 10.13 10.28 13.52 11.63 10.64 10.25 10.97 11.29

12.53 10.15 10.28 13.57 11.70 10.68 10.29 10.99 11.31

12.46 10.11 10.26 13.51 11.65 10.59 10.35 11.05 11.29

12.45 10.12 10.27 13.52 11.68 10.58 10.37 11.07 11.30

12.43 10.12 10.28 13.52 11.71 10.57 10.42 11.08 11.30

12.44 10.16 10.31 13.57 11.78 10.60 10.49 11.18 11.35

12.55 10.28 10.42 13.72 11.95 10.73 10.59 11.24 11.47

12.66 10.40 10.53 13.85 12.10 10.84 10.67 11.31 11.58

12.87 10.60 10.72 14.10 12.37 11.07 10.81 11.43 11.78

13.10 10.82 10.89 14.38 12.67 11.32 10.93 11.52 11.98

13.27 10.98 11.04 14.57 12.87 11.47 11.14 11.72 12.15

13.30 11.01 11.09 14.59 12.89 11.44 11.20 11.78 12.19

13.41 11.10 11.19 14.69 12.99 11.49 11.25 11.85 12.28

13.54 11.22 11.31 14.82 13.14 11.59 11.41 12.01 12.42

13.59 11.27 11.33 14.93 13.27 11.66 11.13 11.84 12.41

13.51 11.15 11.19 14.91 13.25 11.59 10.81 11.50 12.27

13.73 11.33 11.36 15.15 13.53 11.82 11.02 11.67 12.47

13.94 11.57 11.62 15.38 13.77 12.00 11.35 11.98 12.72

14.07 11.73 11.81 15.51 13.92 12.09 11.63 12.23 12.90

14.12 11.78 11.89 15.56 13.95 12.06 11.78 12.34 12.97

14.21 11.91 12.02 15.63 14.11 12.15 11.89 12.48 13.08

Updated Regional Residential Natural Gas Price Forecasts - Low Growth Scenario

1 2 3 4 5 6 7

Year Div 1 Div 2 Div 3 Div 4 Div 5 Div 6 Div 7

2007 31.19 30.76 22.56 22.56 28.67 27.75 27.75

2008 34.05 33.69 26.37 23.08 32.82 30.87 30.44

2009 28.85 28.55 22.34 19.55 27.81 26.16 25.79

2010 27.07 27.17 21.82 19.25 26.87 25.39 25.18

2011 27.15 27.25 21.90 19.34 26.95 25.48 25.26

2012 28.31 28.41 23.06 20.49 28.11 26.63 26.42

2013 29.52 29.62 24.28 21.71 29.33 27.85 27.63

2014 30.48 30.58 25.23 22.67 30.28 28.81 28.59

2015 31.07 31.17 25.82 23.25 30.87 29.39 29.18

2016 31.71 31.81 26.46 23.89 31.51 30.03 29.82

2017 32.24 32.34 26.99 24.43 32.04 30.57 30.35

2018 32.82 32.92 27.58 25.01 32.63 31.15 30.94

2019 33.08 33.18 27.83 25.26 32.88 31.40 31.19

2020 33.31 33.41 28.06 25.49 33.11 31.63 31.42

2021 33.54 33.64 28.29 25.72 33.34 31.87 31.65

2022 33.74 33.84 28.50 25.93 33.55 32.07 31.86

2023 34.02 34.12 28.77 26.20 33.82 32.35 32.13

2024 34.29 34.39 29.04 26.47 34.09 32.61 32.40

2025 34.55 34.65 29.30 26.73 34.35 32.87 32.66

2026 34.70 34.80 29.45 26.88 34.50 33.02 32.81

2027 34.97 35.07 29.72 27.15 34.77 33.29 33.08

2028 35.22 35.32 29.97 27.40 35.02 33.54 33.33

2029 35.57 35.67 30.32 27.75 35.37 33.89 33.68

2030 35.79 35.89 30.54 27.97 35.59 34.12 33.90

2031 36.15 36.25 30.90 28.33 35.95 34.47 34.26

2032 36.48 36.58 31.23 28.66 36.28 34.80 34.59

2033 36.86 36.96 31.62 29.05 36.67 35.19 34.98

2034 37.22 37.32 31.98 29.41 37.03 35.55 35.34

2035 37.61 37.71 32.36 29.79 37.41 35.93 35.72

Year Div 1 Div 2 Div 3 Div 4 Div 5 Div 6 Div 7

2007 31.19 30.76 22.56 22.56 28.67 27.75 27.75

2008 34.05 33.69 26.37 23.08 32.82 30.87 30.44

2009 28.85 28.55 22.34 19.55 27.81 26.16 25.79

2010 27.07 27.17 21.82 19.25 26.87 25.39 25.18

2011 27.24 27.34 21.99 19.42 27.04 25.56 25.35

2012 28.56 28.66 23.32 20.75 28.37 26.89 26.68

2013 29.78 29.88 24.54 21.97 29.59 28.11 27.89

2014 30.78 30.88 25.53 22.96 30.58 29.10 28.89

2015 31.36 31.46 26.12 23.55 31.17 29.69 29.48

2016 32.15 32.25 26.90 24.33 31.95 30.48 30.26

2017 32.75 32.85 27.51 24.94 32.56 31.08 30.87

2018 33.41 33.51 28.16 25.59 33.21 31.73 31.52

2019 33.72 33.82 28.48 25.91 33.53 32.05 31.83

2020 34.01 34.11 28.76 26.19 33.81 32.33 32.12

2021 34.32 34.42 29.07 26.50 34.12 32.64 32.43

LPG Regional Price Forecasts

Updated Regional Residential LPG Price Forecasts - High Growth Scenario
2022 34.62 34.72 29.37 26.80 34.42 32.95 32.73

2023 34.84 34.94 29.60 27.03 34.65 33.17 32.96

2024 35.09 35.19 29.85 27.28 34.90 33.42 33.20

2025 35.38 35.48 30.13 27.56 35.18 33.71 33.49

2026 35.62 35.72 30.38 27.81 35.43 33.95 33.73

2027 35.98 36.08 30.73 28.16 35.78 34.30 34.09

2028 36.26 36.36 31.02 28.45 36.07 34.59 34.37

2029 36.58 36.68 31.33 28.76 36.38 34.90 34.69

2030 36.95 37.05 31.70 29.13 36.75 35.27 35.06

2031 37.24 37.34 31.99 29.42 37.04 35.56 35.35

2032 37.51 37.61 32.26 29.69 37.31 35.83 35.62

2033 37.99 38.09 32.74 30.17 37.79 36.31 36.10

2034 38.41 38.51 33.17 30.60 38.22 36.74 36.52

2035 38.77 38.87 33.53 30.96 38.58 37.10 36.88

Year Div 1 Div 2 Div 3 Div 4 Div 5 Div 6 Div 7

2007 31.19 30.76 22.56 22.56 28.67 27.75 27.75

2008 34.05 33.69 26.37 23.08 32.82 30.87 30.44

2009 28.85 28.55 22.34 19.55 27.81 26.16 25.79

2010 27.07 27.17 21.82 19.25 26.87 25.39 25.18

2011 27.06 27.16 21.82 19.25 26.87 25.39 25.18

2012 28.19 28.29 22.94 20.37 27.99 26.51 26.30

2013 29.33 29.43 24.09 21.52 29.14 27.66 27.44

2014 30.24 30.34 25.00 22.43 30.05 28.57 28.36

2015 30.74 30.84 25.50 22.93 30.55 29.07 28.85

2016 31.34 31.44 26.09 23.52 31.14 29.66 29.45

2017 31.82 31.92 26.57 24.00 31.62 30.14 29.93

2018 32.33 32.43 27.08 24.51 32.13 30.65 30.44

2019 32.60 32.70 27.35 24.78 32.40 30.93 30.71

2020 32.80 32.90 27.55 24.98 32.60 31.12 30.91

2021 33.02 33.12 27.78 25.21 32.83 31.35 31.13

2022 33.20 33.30 27.96 25.39 33.01 31.53 31.32

2023 33.41 33.51 28.16 25.59 33.21 31.73 31.52

2024 33.57 33.68 28.33 25.76 33.38 31.90 31.69

2025 33.83 33.93 28.58 26.01 33.63 32.15 31.94

2026 34.03 34.13 28.79 26.22 33.84 32.36 32.14

2027 34.32 34.42 29.08 26.51 34.13 32.65 32.44

2028 34.65 34.75 29.41 26.84 34.46 32.98 32.77

2029 35.05 35.15 29.81 27.24 34.86 33.38 33.16

2030 35.46 35.56 30.21 27.64 35.26 33.78 33.57

2031 35.80 35.90 30.56 27.99 35.61 34.13 33.91

2032 36.06 36.16 30.82 28.25 35.87 34.39 34.17

2033 36.42 36.52 31.17 28.60 36.22 34.74 34.53

2034 36.66 36.76 31.41 28.84 36.46 34.98 34.77

2035 36.91 37.01 31.67 29.10 36.72 35.24 35.03

Updated Regional Residential LPG Price Forecasts - Low Growth Scenario

8 9 10 1 2 3 4

Div 8 Div 9 Nat. Year Div 1 Div 2 Div 3 Div 4

23.98 28.95 26.25 2007 20.08 20.47 19.60 19.36

28.23 34.34 29.35 2008 24.40 24.75 24.13 24.48

23.93 29.10 24.90 2009 17.94 18.19 17.74 17.99

23.34 26.28 24.01 2010 17.62 18.04 15.95 15.50

23.43 26.36 24.09 2011 17.76 18.18 16.12 15.67

24.58 27.52 25.25 2012 18.86 19.27 17.20 16.75

25.80 28.73 26.47 2013 19.88 20.29 18.28 17.82

26.76 29.69 27.44 2014 20.59 21.02 18.93 18.47

27.34 30.28 28.03 2015 21.10 21.54 19.45 18.98

27.98 30.92 28.67 2016 22.03 22.50 20.39 19.92

28.52 31.45 29.21 2017 22.66 23.15 21.03 20.56

29.10 32.04 29.80 2018 23.32 23.82 21.67 21.20

29.35 32.29 30.06 2019 23.75 24.25 22.10 21.62

29.58 32.52 30.29 2020 24.11 24.61 22.44 21.97

29.82 32.75 30.53 2021 24.25 24.75 22.58 22.11

30.02 32.96 30.73 2022 24.45 24.95 22.78 22.30

30.30 33.23 31.01 2023 24.76 25.26 23.09 22.61

30.56 33.50 31.28 2024 24.95 25.45 23.27 22.80

30.82 33.76 31.55 2025 25.24 25.74 23.55 23.08

30.97 33.91 31.70 2026 25.51 26.01 23.82 23.34

31.24 34.18 31.98 2027 25.72 26.22 24.02 23.55

31.49 34.43 32.23 2028 26.04 26.53 24.34 23.86

31.84 34.78 32.59 2029 26.44 26.94 24.73 24.26

32.07 35.00 32.81 2030 26.60 27.09 24.88 24.41

32.42 35.36 33.17 2031 27.04 27.53 25.31 24.84

32.75 35.69 33.51 2032 27.43 27.92 25.70 25.22

33.14 36.08 33.90 2033 27.83 28.29 26.06 25.58

33.50 36.44 34.26 2034 28.24 28.71 26.48 26.00

33.88 36.82 34.65 2035 28.65 29.13 26.88 26.40

Div 8 Div 9 Nat. Year Div 1 Div 2 Div 3 Div 4

23.98 28.95 26.25 2007 20.08 20.47 19.60 19.36

28.23 34.34 29.35 2008 24.40 24.75 24.13 24.48

23.93 29.10 24.90 2009 17.94 18.19 17.74 17.99

23.34 26.28 24.01 2010 17.62 18.03 15.95 15.49

23.52 26.45 24.18 2011 17.91 18.33 16.27 15.81

24.84 27.78 25.51 2012 19.33 19.74 17.67 17.21

26.06 29.00 26.74 2013 20.46 20.87 18.84 18.38

27.05 29.99 27.74 2014 21.21 21.63 19.54 19.07

27.64 30.58 28.33 2015 21.82 22.26 20.16 19.69

28.43 31.36 29.12 2016 22.70 23.18 21.06 20.59

29.03 31.97 29.73 2017 23.29 23.76 21.64 21.17

29.68 32.62 30.39 2018 23.97 24.44 22.32 21.84

30.00 32.94 30.71 2019 24.40 24.90 22.73 22.26

30.28 33.22 31.00 2020 24.82 25.32 23.15 22.67

30.59 33.53 31.32 2021 25.04 25.54 23.36 22.88

Oil Regional Price Forecasts

h Growth Scenario Updated Regional Residential Oil Price Forecasts - High G
30.90 33.83 31.63 2022 25.33 25.82 23.64 23.16

31.12 34.06 31.85 2023 25.71 26.16 24.01 23.54

31.37 34.31 32.11 2024 25.99 26.48 24.28 23.81

31.66 34.59 32.40 2025 26.36 26.85 24.65 24.17

31.90 34.84 32.65 2026 26.74 27.22 25.02 24.54

32.25 35.19 33.01 2027 27.10 27.58 25.37 24.89

32.54 35.48 33.30 2028 27.42 27.84 25.69 25.21

32.85 35.79 33.62 2029 27.88 28.30 26.14 25.66

33.22 36.16 34.00 2030 28.32 28.74 26.56 26.08

33.51 36.45 34.29 2031 28.75 29.17 26.99 26.50

33.78 36.72 34.57 2032 29.20 29.64 27.42 26.94

34.26 37.20 35.05 2033 29.96 30.35 28.17 27.69

34.69 37.63 35.48 2034 30.51 30.89 28.71 28.22

35.05 37.99 35.85 2035 30.92 31.30 29.11 28.62

Div 8 Div 9 Nat. Year Div 1 Div 2 Div 3 Div 4

23.98 28.95 26.25 2007 20.08 20.47 19.60 19.36

28.23 34.34 29.35 2008 24.40 24.75 24.13 24.48

23.93 29.10 24.90 2009 17.94 18.19 17.74 17.99

23.34 26.28 24.01 2010 17.62 18.03 15.95 15.50

23.34 26.28 24.01 2011 17.61 18.03 15.98 15.52

24.46 27.40 25.13 2012 18.68 19.09 17.03 16.57

25.61 28.55 26.28 2013 19.64 20.05 17.98 17.52

26.52 29.46 27.20 2014 20.19 20.61 18.53 18.07

27.02 29.96 27.70 2015 20.65 21.14 19.05 18.58

27.61 30.55 28.29 2016 21.38 21.83 19.74 19.27

28.09 31.03 28.78 2017 21.79 22.28 20.18 19.71

28.60 31.54 29.29 2018 22.41 22.91 20.79 20.32

28.88 31.81 29.57 2019 23.04 23.54 21.41 20.94

29.08 32.01 29.77 2020 23.38 23.88 21.74 21.27

29.30 32.24 29.99 2021 23.43 23.94 21.80 21.33

29.48 32.42 30.18 2022 23.70 24.20 22.06 21.59

29.68 32.62 30.38 2023 24.01 24.52 22.37 21.90

29.85 32.79 30.55 2024 24.21 24.72 22.57 22.10

30.10 33.04 30.81 2025 24.53 25.03 22.88 22.41

30.31 33.25 31.02 2026 24.67 25.17 23.02 22.55

30.60 33.54 31.31 2027 24.80 25.30 23.14 22.67

30.93 33.87 31.64 2028 25.10 25.60 23.44 22.97

31.33 34.27 32.04 2029 25.43 25.93 23.77 23.29

31.73 34.67 32.45 2030 25.43 25.93 23.76 23.28

32.08 35.01 32.80 2031 25.75 26.25 24.07 23.60

32.34 35.27 33.06 2032 26.03 26.52 24.34 23.86

32.69 35.63 33.42 2033 26.36 26.86 24.67 24.19

32.93 35.87 33.66 2034 26.60 27.09 24.90 24.42

33.19 36.13 33.92 2035 26.88 27.37 25.17 24.69

w Growth Scenario Updated Regional Residential Oil Price Forecasts - Low G

5 6 7 8 9 10

Div 5 Div 6 Div 7 Div 8 Div 9 Nat.

20.33 21.67 19.16 20.52 22.57 20.30

23.56 24.40 24.10 24.48 24.50 24.47

17.32 17.94 17.70 17.99 18.01 17.98

16.75 15.66 16.93 15.97 16.71 17.57

16.89 15.81 17.06 16.25 16.98 17.72

17.97 16.90 18.14 17.32 19.10 18.84

18.97 17.98 19.14 18.35 20.08 19.86

19.66 18.65 19.84 19.04 20.83 20.58

20.16 19.19 20.33 19.54 20.89 21.08

21.08 20.14 21.25 20.45 20.96 22.00

21.70 20.78 21.87 21.06 22.06 22.66

22.36 21.43 22.52 21.75 22.58 23.32

22.78 21.86 22.95 22.19 22.85 23.74

23.14 22.21 23.30 22.50 22.91 24.10

23.28 22.35 23.44 22.67 23.20 24.24

23.48 22.55 23.63 22.88 23.20 24.44

23.79 22.86 23.94 23.14 23.56 24.76

23.97 23.04 24.13 23.36 23.76 24.94

24.26 23.33 24.41 23.65 23.93 25.23

24.53 23.60 24.68 23.88 24.07 25.50

24.74 23.81 24.89 24.12 24.59 25.72

25.06 24.12 25.20 24.44 24.89 26.04

25.46 24.52 25.60 24.83 25.24 26.44

25.61 24.68 25.76 24.98 25.68 26.61

26.05 25.11 26.19 25.41 26.18 27.05

26.44 25.50 26.58 25.80 26.65 27.45

26.83 25.86 26.96 26.10 26.55 27.82

27.24 26.29 27.37 26.51 26.94 28.24

27.64 26.70 27.77 26.98 27.64 28.66

Div 5 Div 6 Div 7 Div 8 Div 9 Nat.

20.33 21.67 19.16 20.52 22.57 20.30

23.56 24.40 24.10 24.48 24.50 24.47

17.32 17.94 17.70 17.99 18.01 17.98

16.75 15.66 16.92 15.97 16.70 17.57

17.03 15.96 17.21 16.39 17.34 17.87

18.43 17.36 18.60 17.78 19.32 19.30

19.53 18.55 19.71 18.92 19.45 20.41

20.28 19.25 20.45 19.66 20.54 21.17

20.87 19.90 21.04 20.31 20.86 21.78

21.74 20.80 21.91 21.17 21.64 22.68

22.33 21.37 22.49 21.75 22.30 23.27

23.01 22.05 23.17 22.42 23.09 23.95

23.43 22.47 23.58 22.82 23.37 24.39

23.85 22.89 24.00 23.20 23.61 24.81

24.07 23.13 24.22 23.40 23.87 25.03

Oil Regional Price Forecasts

nal Residential Oil Price Forecasts - High Growth Scenario
24.35 23.42 24.50 23.69 24.09 25.32

24.73 23.80 24.88 24.08 24.09 25.67

25.00 24.07 25.15 24.37 24.52 25.97

25.37 24.44 25.52 24.75 24.90 26.35

25.75 24.81 25.89 25.11 25.36 26.72

26.11 25.17 26.24 25.47 25.66 27.09

26.43 25.48 26.56 25.78 26.07 27.38

26.89 25.94 27.02 26.23 26.46 27.85

27.31 26.37 27.44 26.65 26.80 28.28

27.74 26.80 27.87 27.08 27.04 28.71

28.19 27.24 28.31 27.51 27.01 29.16

28.95 28.00 29.06 28.19 27.54 29.90

29.49 28.54 29.60 28.71 28.49 30.45

29.89 28.94 30.00 29.11 28.88 30.86

Div 5 Div 6 Div 7 Div 8 Div 9 Nat.

20.33 21.67 19.16 20.52 22.57 20.30

23.56 24.40 24.10 24.48 24.50 24.47

17.32 17.94 17.70 17.99 18.01 17.98

16.75 15.66 16.92 15.97 16.72 17.57

16.74 15.66 16.92 16.10 16.56 17.56

17.79 16.72 17.97 17.15 18.81 18.66

18.73 17.74 18.90 18.12 19.95 19.62

19.27 18.32 19.45 18.66 20.56 20.18

19.72 18.78 19.90 19.10 20.80 20.67

20.44 19.48 20.61 19.88 21.26 21.37

20.85 19.92 21.02 20.29 21.70 21.80

21.46 20.53 21.63 20.89 22.00 22.42

22.08 21.14 22.25 21.51 22.10 23.04

22.42 21.47 22.58 21.84 22.33 23.37

22.47 21.54 22.64 21.90 22.44 23.43

22.74 21.80 22.90 22.17 22.61 23.70

23.05 22.11 23.21 22.48 22.78 24.01

23.25 22.31 23.41 22.68 22.95 24.21

23.56 22.62 23.72 22.99 23.25 24.52

23.70 22.76 23.86 23.13 23.68 24.67

23.83 22.89 23.98 23.26 23.93 24.81

24.13 23.17 24.28 23.56 24.22 25.11

24.46 23.50 24.61 23.89 24.55 25.44

24.46 23.49 24.61 23.89 24.75 25.45

24.77 23.80 24.92 24.21 25.20 25.77

25.05 24.07 25.19 24.48 25.68 26.05

25.38 24.41 25.53 24.77 26.03 26.39

25.61 24.63 25.76 25.04 26.21 26.62

25.89 24.90 26.03 25.32 26.57 26.91

nal Residential Oil Price Forecasts - Low Growth Scenario
Water Price Trend back to Summary

Export Parameters Water CPI Source: BLS, Series Id: CUUR0000SEHG

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

Water Price Trend relative to 2010 1971 38.0 Area: U.S. city average (not seasonally adj

1972 39.4 Item: Water and sewerage maintenance

2008 0.95 1973 41.6 Base Period: 1982-84=100

2009 1.02 1974 44.1

2010 1.00 1975 48.4

2011 0.98 1976 53.7

2012 0.96 1977 59.5

2013 0.94 1978 66.2

2014 0.93 1979 69.3

2015 0.94 1980 74.0

2016 0.94 1981 82.8 1981 91.4

2017 0.94 1982 92.7 1982 96.88333

2018 0.95 1983 100.4 1983 99.825

2019 0.95 1984 107.0 1984 103.2833

2020 0.95 1985 113.4 1985 106.9083

2021 0.96 1986 119.4 1986 108.575

2022 0.96 1987 125.8 1987 112.4917

2023 0.96 1988 132.7 1988 116.9833

2024 0.97 1989 140.8 1989 122.6167

2025 0.97 1990 150.2 1990 129.0667

2026 0.97 1991 161.1 1991 134.2583

2027 0.97 1992 172.1 1992 138.175

2028 0.98 1993 181.4 1993 142.0667

2029 0.98 1994 190.6 1994 145.6583

2030 0.98 1995 196.5 1995 149.7583

2031 0.98 1996 204.5 1996 154.1667

2032 0.99 1997 210.0 1997 159.0542

2033 0.99 1998 217.3 1998 163.0083

2034 0.99 1999 222.0 1999 166.5833

2035 0.99 2000 227.5 2000 172.1917

All Products CPI

2035 0.99 2000 227.5 2000 172.1917

2036 0.99 2001 234.6 2001 177.0417

2037 1.00 2002 242.5 2002 179.8667

2038 1.00 2003 251.7 2003 184

2039 1.00 2004 268.1 2004 188.9083

2040 1.00 2005 283.4 2005 195.2667

2041 1.00 2006 297.2 2006 201.5583

2042 1.01 2007 312.6 2007 207.3368

2043 1.01 2008 331.3 2008 215.2508

2044 1.01 2009 354.4 2009 214.5478

2045 1.01 2010 354.4 2010 218.0794

2046 1.01 2011 354.4 222.2331

2012 354.4 226.6892

2013 354.4 231.1453

2014 356.8 235.6014

2015 365.1 240.0575

2016 373.4 244.5136

2017 381.7 248.9698

2018 390.0 253.4259

2019 398.3 257.882

2020 406.6 262.3381

2021 414.9 266.7942

2022 423.2 271.2503

2023 431.5 275.7064

2024 439.8 280.1625

2025 448.1 284.6186
2026 456.4 289.0747

2027 464.7 293.5308

2028 473.0 297.9869

2029 481.3 302.443

2030 489.6 306.8991

2031 497.9 311.3552

2032 506.2 315.8113

2033 514.5 320.2674

2034 522.9 324.7235

2035 531.2 329.1796

2036 539.5 333.6357

2037 547.8 338.0918

2038 556.1 342.5479

2039 564.4 347.004

2040 572.7 351.4601

2041 581.0 355.9162

2042 589.3 360.3723

2043 597.6 364.8284

2044 605.9 369.2845

2045 614.2 373.7406

2046 622.5 378.1967

2047 630.8 382.6528

2048 639.1 387.1089

2049 647.4 391.565

2050 655.7 396.0212

2051 664.0 400.4773

2052 672.3 404.9334

2053 680.6 409.3895

2054 688.9 413.8456

2055 697.2 418.3017

2056 705.5 422.7578

2057 713.8 427.2139

2058 722.1 431.67

2059 730.4 436.1261

2060 738.7 440.5822

2061 747.0 445.0383

2062 755.3 449.4944

2063 763.6 453.9505

2064 771.9 458.4066

2065 780.2 462.8627

2066 788.5 467.3188

2067 796.8 471.7749

2068 805.1 476.231

2069 813.4 480.6871

2070 821.7 485.1432
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

Base Period: 1982-84=100

y = 8.30x 

R2 = 0.98

0

100

200

300

400

500

600

700

800

900

1000

1975 1980 1985 1990 1995 2000 2005 2010 2015 2020 2025 2030

Water Price CPI (1982-1984=100)

Water Price CPI

Extrapolated Water Price CPI

Linear (Water Price CPI)

y = 4.456103x - 8,738.992448

250

R2 = 0.996923

0

50

100

150

200

250

1970 1980 1990 2000 2010 2020

Series1

Linear (Series1)

y = 8.30x - 16364.37

R2 = 0.98

2030 2035 2040

Series1

Linear (Series1)

Discount Rate back to Summary

Export Parameters DISCOUNT RATE (Real Interest Rate) FOR NEW HOME INSTALLATIONS

to: LCC Summary Share Finance Method Mean

Full Sample Multifamily 100% New home (after tax) 3.0%

Discount Rate 2.5% 2.5%

DISCOUNT RATE (Real Interest Rate) FOR REPLACEMENTS

Share Finance Method Mean

1 3.6% Home Equity Loans (after tax) 3.9% 

2 2.0% Credit card 10.7% 

3 1.7% Other Installment Loans 5.9% 

4 4.9% Other Residence Loans 4.4% 

5 0.5% Other Line of Credit 8.8% 

6 4.5% Checking Accounts 0.0% 

7 15.7% Savings and Money Market 2.3% 

8 9.0% CD (6 month) 2.2% 

9 1.5% Savings Bonds (Treasury) 3.4% 

10 10.0% Bonds (Corporate AAA) 4.1% 

11 29.1% Stocks (S&P 500) 7.7% 

12 17.5% Mutual Funds (stock/bond) 6.2% 

Total 100.0% 

Finance Method # Sampled

Real Interest Rate for that method
 HOME INSTALLATIONS Distribution of Real Interest Rates

Min Max Std.Dev. Mean 1st Mortgage Home Equity Credit Card

2.5% rate wt rate wt rate wt

0.5% 0.069 0.4% 0.104 0.0% 0.069

1.6% 0.224 1.5% 0.098 1.4% 0.023

Min Max Std.Dev. sampled 2.5% 0.327 2.6% 0.180 2.5% 0.024

0.4% 42.5% 9.5% 4.5% 3.5% 0.284 3.5% 0.300 3.5% 0.041

0.0% 36.9% 9.5% 16.4% 4.4% 0.171 4.5% 0.210 4.5% 0.055

0.0% 93.5% 17.5% 0.0% 5.4% 0.050 5.4% 0.131 5.6% 0.076

0.2% 17.9% 5.5% 4.5% 6.4% 0.023 6.4% 0.055 6.7% 0.088

0.1% 54.1% 10.9% 4.5% 7.4% 0.008 7.5% 0.042 7.5% 0.050

0.0% 0.0% 0.0% 0.0% 8.5% 0.005 8.5% 0.022 8.7% 0.075

-0.7% 6.0% 1.7% 2.5% 9.5% 0.002 9.5% 0.010 9.6% 0.069

-1.1% 6.1% 2.1% 3.8% 10.5% 0.001 10.6% 0.006 10.6% 0.065

-2.0% 7.8% 2.3% 5.5% 11.6% 0.001 11.8% 0.002 11.5% 0.073

-1.5% 8.6% 2.3% 3.8% 12.4% 0.001 12.7% 0.004 12.6% 0.061

-38.9% 33.4% 16.9% 2.8% 13.5% 0.000 13.7% 0.001 13.6% 0.055

-25.8% 23.6% 11.5% 3.9% 14.4% 0.001 14.7% 0.002 14.7% 0.109

wt. avg. 5.05% 16.7% 0.000 16.7% 0.000 15.6% 0.093

22.9% 0.000 17.5% 0.000 16.4% 0.068

Finance Method # Sampled 7 42.5% 0.001 17.6% 0.066

Real Interest Rate for that method 2.5% 18.5% 0.023

19.4% 0.029

20.5% 0.015

21.4% 0.007

22.5% 0.004

23.6% 0.001

24.6% 0.003

25.5% 0.004

26.3% 0.002

27.3% 0.000

28.4% 0.001

DIS

T

RIB

U

TIO

N

28.4% 0.001

29.3% 0.000

36.9% 0.000

Avg. 3.0% 3.9% 10.7% 

Min 0.5% 0.4% 0.0% 

Max 22.9% 42.5% 36.9% 

Dist. 3.5% 2.6% 14.7% 

Source: Estimate using 1989, 1992, 1998, 1998, 2001, 2004, and 2007 Survey of Consumer Fina
Distribution of Real Interest Rates Real Gains and Losses for Various Assets

Installment Loans Other Residence Other LOC Savings CD - 6mo. Treasury

rate wt rate wt rate wt Year Accounts CDs Sav Bonds

0.0% 0.402 0.2% 0.151 0.1% 0.050 1977 -0.6% 1.2% 

1.4% 0.023 1.5% 0.071 1.4% 0.038 1978 0.9% 0.8% 

2.4% 0.047 2.5% 0.098 2.5% 0.016 1979 0.1% -1.9% 

3.4% 0.062 3.5% 0.179 3.5% 0.052 1980 -0.5% -2.0% 

4.5% 0.067 4.5% 0.174 4.5% 0.076 1981 5.0% 2.8% 

5.6% 0.078 5.5% 0.206 5.5% 0.144 1982 6.0% 6.2% 

6.7% 0.088 6.5% 0.148 6.7% 0.110 1983 5.9% 7.7% 

7.5% 0.039 7.5% 0.069 7.6% 0.060 1984 5.5% 6.1% 7.8% 

8.6% 0.046 8.6% 0.029 8.7% 0.105 1985 5.4% 4.5% 7.0% 

9.5% 0.043 9.4% 0.017 9.5% 0.104 1986 6.0% 4.6% 5.8% 

10.6% 0.034 10.6% 0.004 10.5% 0.079 1987 3.3% 3.2% 4.8% 

11.5% 0.023 11.6% 0.006 11.6% 0.074 1988 3.1% 3.6% 4.6% 

12.5% 0.031 12.6% 0.005 12.5% 0.075 1989 3.0% 4.1% 3.5% 

13.5% 0.022 14.7% 0.005 13.5% 0.022 1990 2.4% 2.6% 3.0% 

14.7% 0.043 15.7% 0.001 14.7% 0.046 1991 2.7% 1.6% 3.8% 

15.6% 0.020 16.6% 0.003 15.6% 0.022 1992 2.1% 0.7% 4.5% 

16.5% 0.022 17.9% 0.001 16.5% 0.031 1993 1.1% 0.3% 3.5% 

17.6% 0.022 17.3% 0.013 1994 1.3% 2.3% 4.7% 

18.5% 0.014 18.5% 0.007 1995 2.2% 3.1% 3.9% 

19.4% 0.008 19.1% 0.014 1996 2.0% 2.4% 3.6% 

20.5% 0.009 20.2% 0.010 1997 2.7% 3.4% 4.2% 

21.5% 0.006 21.5% 0.008 1998 3.4% 3.8% 4.0% 

22.3% 0.003 22.1% 0.002 1999 2.3% 3.2% 3.6% 

23.4% 0.003 23.5% 0.003 2000 1.7% 3.1% 2.5% 

24.6% 0.004 25.4% 0.004 2001 1.8% 0.8% 2.6% 

25.3% 0.003 54.1% 0.002 2002 1.3% 0.2% 3.8% 

26.6% 0.000 2003 -0.2% -1.1% 2.6% 

27.8% 0.001 2004 -0.7% -0.9% 2.3% 

28.5% 0.000 2005 -0.1% -0.1% 0.3% 1.2% 

29.3% 0.001 2006 1.1% 2.0% 1.6% 

34.1% 0.001 2007 2.0% 2.3% 1.9% 

36.1% 0.000 2008 0.2% -0.7% 0.4% 

43.6% 0.000 2009 3.6% 1.2% 4.5% 

44.3% 0.000 Avg. 2.3% 2.2% 3.4% 

47.2% 0.000 2x Avg. 4.5% 4.5% 6.7% 

93.5% 0.000 Min -0.7% -1.1% -2.0% 

5.9% 4.4% 8.8% Max 6.0% 6.1% 7.8% 

0.0% 0.2% 0.1% Std. Dev. 1.7% 2.1% 2.3% 

93.5% 17.9% 54.1% Source: Federal Reserve with exception of Damodaran Online

0.0% 1.5% 5.5% 

04, and 2007 Survey of Consumer Finances
nd Losses for Various Assets

Corp AAA Stocks Mutual

Bonds S&P 500 Fund

1.4% -12.7% -8.0% 

1.1% -1.0% -0.4% 

-1.5% 6.4% 3.7% 

-1.4% 16.1% 10.1% 

3.5% -13.6% -8.1% 

7.2% 13.4% 11.0% 

8.6% 18.5% 14.9% 

8.0% 1.8% 3.8% 

7.5% 26.7% 20.1% 

7.0% 16.3% 12.8% 

5.5% 2.1% 3.0% 

5.4% 11.9% 9.5% 

4.2% 25.4% 18.1% 

3.7% -8.0% -4.3% 

4.4% 25.0% 17.9% 

5.0% 4.4% 4.4% 

4.1% 6.8% 5.7% 

5.3% -1.2% 0.8% 

4.6% 33.4% 23.6% 

4.3% 20.3% 14.7% 

4.9% 28.9% 20.7% 

4.9% 26.4% 18.9% 

4.7% 18.3% 13.4% 

4.1% -12.0% -7.2% 

4.1% -14.3% -8.7% 

4.8% -23.2% -14.2% 

3.3% 25.5% 17.9% 

2.9% 7.9% 6.0% 

1.8% 1.4% 1.3% 

2.3% 12.0% 8.5% 

2.6% 2.6% 2.4% 

1.7% -38.9% -25.8% 

5.7% 26.4% 19.1% 

4.1% 7.7% 6.2% 

8.2% 15.3% 12.5% 

-1.5% -38.9% -25.8% 

8.6% 33.4% 23.6% 

2.3% 16.9% 11.5% 

Damodaran Online for Stocks.
Lifetime back to Summary

Export Parameters Assumptions:

to: LCC Summary Lifetime of Clothes Washers

Full Sample Multifamily Top-Loading Front-Loading

Lifetime (years) 18.4 18.4 Mean 14.2 14.2

Min 5.0 5.0

Max 50.0 50.0

dist. 18.4 18.4

Top-Loading Front-Loading Top-Loading

Age % retiring % retiring % surviving

0.0% 1 0.0% 0.0% 100.0%

1.2% 2 1.2% 1.2% 98.8%

2.1% 3 2.1% 2.1% 96.7%

3.0% 4 3.0% 3.0% 93.7%

3.7% 5 3.7% 3.7% 90.1%

4.3% 6 4.3% 4.3% 85.8%

4.8% 7 4.8% 4.8% 81.0%

5.1% 8 5.1% 5.1% 75.9%

5.4% 9 5.4% 5.4% 70.5%

5.5% 10 5.5% 5.5% 65.0%

5.6% 11 5.6% 5.6% 59.4%

5.5% 12 5.5% 5.5% 53.9%

5.4% 13 5.4% 5.4% 48.5%

5.2% 14 5.2% 5.2% 43.4%

4.9% 15 4.9% 4.9% 38.5%

4.6% 16 4.6% 4.6% 33.8%

4.3% 17 4.3% 4.3% 29.6%

3.9% 18 3.9% 3.9% 25.6%

3.6% 19 3.6% 3.6% 22.1%

3.2% 20 3.2% 3.2% 18.9%

2.9% 21 2.9% 2.9% 16.0%

2.5% 22 2.5% 2.5% 13.5%

2.2% 23 2.2% 2.2% 11.3%

1.9% 24 1.9% 1.9% 9.4%

1.6% 25 1.6% 1.6% 7.8%

1.4% 26 1.4% 1.4% 6.4%

1.2% 27 1.2% 1.2% 5.2%

1.0% 28 1.0% 1.0% 4.2%

0.8% 29 0.8% 0.8% 3.4%

0.7% 30 0.7% 0.7% 2.7%

0.5% 31 0.5% 0.5% 2.2%

0.4% 32 0.4% 0.4% 1.7%

0.4% 33 0.4% 0.4% 1.4%

0.3% 34 0.3% 0.3% 1.1%

0.2% 35 0.2% 0.2% 0.9%

0.2% 36 0.2% 0.2% 0.7%

0.1% 37 0.1% 0.1% 0.6%

0.1% 38 0.1% 0.1% 0.5%

0.1% 39 0.1% 0.1% 0.4%

0.1% 40 0.1% 0.1% 0.3%

0.0% 41 0.0% 0.0% 0.3%

0.0% 42 0.0% 0.0% 0.2%

0.0% 43 0.0% 0.0% 0.2%

0.0% 44 0.0% 0.0% 0.2%

0.0% 45 0.0% 0.0% 0.2%

0.0% 46 0.0% 0.0% 0.2%
0.0% 47 0.0% 0.0% 0.1%

0.0% 48 0.0% 0.0% 0.1%

0.0% 49 0.0% 0.0% 0.1%

0.0% 50 0.0% 0.0% 0.1%

Sum 99.87% 99.87%

wt. avg. Life = 14.16 14.16
Weibull Parameters:

Shape 1.88

Scale 14.83

Delay 1

Front-Loading

% surviving

100.0%

98.8%

96.7%

93.7%

90.1%

85.8%

81.0%

75.9%

70.5%

65.0%

59.4%

53.9%

48.5%

43.4%

38.5%

33.8%

29.6%

25.6%

22.1%

18.9%

16.0% 2.0%

3.0%

4.0%

5.0%

6.0%

7.0%

8.0%

Weibull Retirement Function for Clothes Washer 

(mean = 14.16 years)

16.0%

13.5%

11.3%

9.4%

7.8%

6.4%

5.2%

4.2%

3.4%

2.7%

2.2%

1.7%

1.4%

1.1%

0.9%

0.7%

0.6%

0.5%

0.4%

0.3%

0.3%

0.2%

0.2%

0.2%

0.2%

0.2%

0.0%

1.0%

2.0%

0 5 10 15 20 25 30 35 40 45 50
0.1%

0.1%

0.1%

0.1%