LCC Summary Dehumidifiers

**User Input: Import Parameters**  **ANNUAL CASH FLOW CALCULATION : Engineering Data**  **Average 35 pints/day Dehumidifier**  **from Usage** **: Elec** **Discount Energy Price Trend**  Annual Oper. Hrs 1,095 hrs / yr **Age Year** $/kWh **Factor 0**  **1 from** **Equipment Price :**  Installed Prices 2006$0.10 5.5% **Start Year** 0 1.00 $150.00$155.16 **from Discount Rate** **:** 1 2012 $0.09 0.95 $48.87 $46.91 **Usage** discount rate 5.5% 2 2013$0.09 0.90 $49.26 $47.29 3 2014 $0.09 0.85 $49.02 $47.06 **Efficiency Market Share Scenario from** **Energy Prices :**  4 2015$0.09 0.81 $48.52 $46.57 2012 Electricity Price $0.091 $/kWh(in 2006$) 5 2016$0.09 0.76 $48.44 $46.50 **Manufacturing Cost** 6 2017$0.09 0.72 $48.50 $46.56 **from Base Case Eff Dist** **:**Base Case Level 7 2018$0.09 0.69 $48.71 $46.76 **Dehumidifier Lifetime**(years) 11 25.01-35 pints/day 0 8 2019$0.09 0.65 $49.03 $47.07 35.01-45 pints/day 0 9 2020 $0.09 0.62 $48.91 $46.95 **Links :** RECS Households 54.01-75 pints/day 0 10 2021 $0.09 0.58 $49.14 $47.17

Base Case Eff Dist 11 2022 $0.09 0.55 $49.18 $47.21 Equipment Price Usage **Conversion** 12 2023$0.09 0.52 $49.06 $47.10 Energy Prices 1 pint = 0.473 liter 13 2024 $0.09 0.50 $49.25 $47.28 Energy Price Trends 14 2025$0.09 0.47 $49.56 $47.57 Discount Rate Lifetime 15 2026$0.09 0.45 $49.54 $47.56 16 2027$0.09 0.42 $49.64 $47.65 **25.01-35 pints/day Dehumidifiers : Sample Calc Results for Baseline Efficiency equal to Minimum Standard** Average Size =30.0pints / day 17 2028$0.09 0.40 $49.56 $47.58 **Installed UEC**  **Annual Cumulative**  **Life LCC**  **Price Oper. Cost** **Payback** 18 2029$0.09 0.38 $49.64 $47.66 **Level Efficiency Level Source**  **Efficiency Price**  **Elec Oper. Cost**  **Cash Flow Cycle Cost**  **Savings Increase** **Saving Period**  19 2030 $0.09 0.36 $50.07 $48.07 liters / kWh $ kWh/yr $ / year $ $ $ year 0DOE Standard 1.20 $150 540 $48.87 $688 $545 1Between DOE and Default 2012 1.25 $155 518 $46.91 $671 $534 $11 $5 $2.02.64 2Default 2012 Standard 1.30 $158 498 $45.11 $654 $522 $22 $8 $3.82.16 3Revised based on Stkholders 1.35 $167 480 $43.44 $645 $518 $27 $17 $5.43.17 4Added base on Stkholders 1.40 $181 463 $41.89 $642 $519 $25 $31 $7.04.45 5Max Available 1.45 $192 447 $40.44 $637 $519 $26 $42 $8.45.03

**35.01-45 pints/day Dehumidifiers : Sample Calc Results for Baseline Efficiency equal to Minimum Standard** Average Size =40.0pints / day **Installed UEC**  **Annual Cumulative**  **Life LCC**  **Price Oper. Cost** **Payback Level** **Efficiency Level Source Efficiency**  **Price Elec**  **Oper. Cost Cash Flow**  **Cycle Cost Savings** **Increase Saving**  **Period** liters / kWh $ kWh/yr $ / year $ $ $ year 0DOE Standard 1.30 $190 664 $60.14 $852 $676 1Between DOE and Default 2012 1.35 $200 640 $57.92 $837 $668 $8 $10 $2.24.54 2Default 2012 Standard 1.40 $214 617 $55.85 $828 $665 $11 $24 $4.35.57 3Revised based on Stkholders 1.45 $228 596 $53.92 $821 $663 $13 $38 $6.26.03 4Added base on Stkholders 1.50 $244 576 $52.13 $818 $665 $10 $54 $8.06.77 5Max Available ** 1.74 $273 496 $44.94 $767 $636 $40 $83 $15.25.44   Installed Price is place holder. Price** **NOT based on manufacturing cost data submitted by AHAM.** 

**54.01-74.99 pints/day Dehumidifiers : Sample Calc Results for Baseline Efficiency equal to Minimum Standard** Average Size =64.5pints / day **Installed UEC**  **Annual Cumulative**  **Life LCC**  **Price Oper. Cost** **Payback Level** **Efficiency Level Source Efficiency**  **Price Elec**  **Oper. Cost Cash Flow**  **Cycle Cost Savings** **Increase Saving**  **Period** liters / kWh $ kWh/yr $ / year $ $ $ year 0DOE Standard 1.50 $225 928 $84.05 $1,150 $904 1Between DOE and Default 2012 1.55 $232 898 $81.34 $1,127 $889 $15 $7 $2.72.55 2Default 2012 Standard 1.60 $238 870 $78.80 $1,105 $875 $29 $13 $5.32.52 3Revised based on Stkholders 1.65 $245 844 $76.41 $1,086 $863 $41 $20 $7.62.68 4Added base on Stkholders 1.70 $263 819 $74.16 $1,079 $862 $42 $38 $9.93.88 5Max Available 1.80 $281 774 $70.04 $1,052 $847 $57 $56 $14.04.01

**25.01-35 pints/day Dehumidifiers: Sample Calc LCC Savings accountng for Product Efficiency Distribution Base Case Efficiency Level (and % market share)**  **LCC Savings** 27.0% 35.0% 0.0% 0.0% 38.0% 0.0% Wt. Average

**Level Efficiency Level**  Efficiency **0 1**  **2 3**  **4 5**  Total PopulationAffected

Population **1**Between DOE and Default 2012 1.25 $11 $10.6 $2.9 $10.6 **2**Default 2012 Standard 1.30 $22 $22.2 $11.6 $10.1 $16.2 **3**Revised based on Stkholders 1.35 $27 $26.6 $16.0 $4.4 $12.8 $20.6 **4**Added base on Stkholders 1.40 $25 $25.3 $14.7 $3.1 -$1.3 $12.0 $19.3 AEO 2006Ref

erence **Sample C alc**  **C B** **Simulat ion** 

AHAM2(1095 hrs) 2012

Rollup

Show Chart Average**5**Max Available 1.45 $26 $25.7 $15.1 $3.5 -$0.9 $0.4 $12.4 $12.4

**Incremental Equipment Prices 1** Between DOE and Default 2012 1.25 $5 $5.2 $1.4 $5.2 **2**Default 2012 Standard 1.30 $8 $8.1 $3.0 $3.2 $5.2 **3**Revised based on Stkholders 1.35 $17 $17.2 $12.1 $9.1 $8.9 $14.3 **4**Added base on Stkholders 1.40 $31 $31.1 $25.9 $23.0 $13.9 $17.5 $28.2 **5**Max Available 1.45 $42 $42.4 $37.2 $34.2 $25.1 $11.3 $28.7 $28.7 **Operating Cost Savings 1** Between DOE and Default 2012 1.25 $2 $2.0 $0.5 $2.0 **2**Default 2012 Standard 1.30 $4 $3.8 $1.8 $1.6 $2.7 **3**Revised based on Stkholders 1.35 $5 $5.4 $3.5 $1.7 $2.7 $4.3 **4**Added base on Stkholders 1.40 $7 $7.0 $5.0 $3.2 $1.6 $3.6 $5.9 **5**Max Available 1.45 $8 $8.4 $6.5 $4.7 $3.0 $1.4 $5.1 $5.1 **Payback Periods 1** Between DOE and Default 2012 1.25 2.6 2.6 2.6 **2**Default 2012 Standard 1.30 2.2 1.6 2.0 1.9 **3**Revised based on Stkholders 1.35 3.2 3.5 5.4 3.3 3.3 **4**Added base on Stkholders 1.40 4.5 5.2 7.1 8.9 4.8 4.9 **5**Max Available 1.45 5.0 5.7 7.3 8.4 7.8 5.6 6.3

**35.01-45 pints/day Dehumidifiers: Sample Calc LCC Savings accountng for Product Efficiency Distribution Base Case Efficiency Level (and % market share)**  **LCC Savings** 27.0% 35.0% 0.0% 0.0% 38.0% 0.0% Wt. Average

**Level Efficiency Level**  Efficiency **0 1**  **2 3**  **4 5**  Total PopulationAffected

Population **1**Between DOE and Default 2012 1.35 $8 $7.9 $2.1 $7.9 **2**Default 2012 Standard 1.40 $11 $10.8 $2.9 $3.9 $6.3 **3**Revised based on Stkholders 1.45 $13 $12.7 $4.9 $2.0 $5.1 $8.3 **4**Added base on Stkholders 1.50 $10 $10.5 $2.6 -$0.3 -$2.3 $3.7 $6.0 **5**Max Available 1.74 $40 $40.1 $32.3 $29.4 $27.4 $29.7 $33.4 $33.4 **Incremental Equipment Prices 1** Between DOE and Default 2012 1.35 $10 $10.1 $2.7 $10.1 **2**Default 2012 Standard 1.40 $24 $23.9 $13.8 $11.3 $18.2 **3**Revised based on Stkholders 1.45 $38 $37.5 $27.4 $13.6 $19.7 $31.8 **4**Added base on Stkholders 1.50 $54 $54.3 $44.2 $30.4 $16.8 $30.1 $48.6 **5**Max Available 1.74 $83 $82.7 $72.6 $58.8 $45.2 $28.4 $58.5 $58.5 **Operating Cost Savings 1** Between DOE and Default 2012 1.35 $2 $2.2 $0.6 $2.2 **2**Default 2012 Standard 1.40 $4 $4.3 $2.1 $1.9 $3.0 **3**Revised based on Stkholders 1.45 $6 $6.2 $4.0 $1.9 $3.1 $5.0 **4**Added base on Stkholders 1.50 $8 $8.0 $5.8 $3.7 $1.8 $4.2 $6.8 **5**Max Available 1.74 $15 $15.2 $13.0 $10.9 $9.0 $7.2 $11.4 $11.4 **Payback Periods 1** Between DOE and Default 2012 1.35 4.5 4.5 4.5 **2**Default 2012 Standard 1.40 5.6 6.7 6.0 6.2 **3**Revised based on Stkholders 1.45 6.0 6.9 7.1 6.4 6.5 **4**Added base on Stkholders 1.50 6.8 7.6 8.2 9.3 7.2 7.3 **5**Max Available 1.74 5.4 5.6 5.4 5.0 3.9 5.1 4.9

**54.01-74.99 pints/day Dehumidifiers: Sample Calc LCC Savings accountng for Product Efficiency Distribution Base Case Efficiency Level (and % market share)**  **LCC Savings** 31.0% 0.0% 57.0% 12.0% 0.0% 0.0% Wt. Average

**Level Efficiency Level**  Efficiency **0 1**  **2 3**  **4 5**  Total PopulationAffected

Population **1**Between DOE and Default 2012 1.55 $15 $15.0 $4.6 $15.0 **2**Default 2012 Standard 1.60 $29 $29.2 $14.2 $9.1 $29.2 **3**Revised based on Stkholders 1.65 $41 $41.3 $26.3 $12.1 $19.7 $22.4 **4**Added base on Stkholders 1.70 $42 $41.5 $26.5 $12.3 $0.3 $19.9 $19.9 **5**Max Available 1.80 $57 $57.0 $42.0 $27.8 $15.7 $15.5 $35.4 $35.4 **Incremental Equipment Prices 1** Between DOE and Default 2012 1.55 $7 $6.9 $2.1 $6.9 **2**Default 2012 Standard 1.60 $13 $13.2 $6.3 $4.1 $13.2 **3**Revised based on Stkholders 1.65 $20 $20.4 $13.5 $7.2 $10.4 $11.9 **4**Added base on Stkholders 1.70 $38 $38.3 $31.4 $25.1 $17.9 $28.3 $28.3 **5**Max Available 1.80 $56 $56.1 $49.2 $42.9 $35.7 $17.8 $46.1 $46.1 **Operating Cost Savings 1** Between DOE and Default 2012 1.55 $3 $2.7 $0.8 $2.7**2**Default 2012 Standard 1.60 $5 $5.3 $2.5 $1.6 $5.3

**3**Revised based on Stkholders 1.65 $8 $7.6 $4.9 $2.4 $3.7 $4.2 **4**Added base on Stkholders 1.70 $10 $9.9 $7.2 $4.6 $2.2 $6.0 $6.0 **5**Max Available 1.80 $14 $14.0 $11.3 $8.8 $6.4 $4.1 $10.1 $10.1 **Payback Periods 1** Between DOE and Default 2012 1.55 2.5 2.5 2.5 **2**Default 2012 Standard 1.60 2.5 2.5 2.5 2.5 **3**Revised based on Stkholders 1.65 2.7 2.7 3.0 2.8 2.9 **4**Added base on Stkholders 1.70 3.9 4.4 5.4 8.0 4.7 5.2 **5**Max Available 1.80 4.0 4.4 4.9 5.6 4.3 4.6 4.7**35 pints/day Dehumidifier 45 pints/day Dehumidifier**  **75 pints/day Dehumidifier**

**Efficiency Level Efficiency Level**  **Efficiency Level 2**  **3 4**  **5 0**  **1 2**  **3 4**  **5 0**  **1 2**  **3 4**  **5**

$158.14$167.22$181.09$192.36$190.00$200.11$213.93$227.51$244.31$272.69$225.00$231.91$238.23$245.44$263.34$281.13 $45.11 $43.44 $41.89 $40.44 $60.14 $57.92 $55.85 $53.92 $52.13 $44.94 $84.05 $81.34 $78.80 $76.41 $74.16 $70.04 $45.47 $43.79 $42.23 $40.77 $60.63 $58.39 $56.30 $54.36 $52.55 $45.30 $84.73 $82.00 $79.44 $77.03 $74.76 $70.61 $45.25 $43.57 $42.02 $40.57 $60.33 $58.10 $56.02 $54.09 $52.29 $45.08 $84.31 $81.59 $79.04 $76.65 $74.39 $70.26 $44.78 $43.12 $41.58 $40.15 $59.71 $57.50 $55.45 $53.53 $51.75 $44.61 $83.45 $80.75 $78.23 $75.86 $73.63 $69.54 $44.71 $43.06 $41.52 $40.09 $59.62 $57.41 $55.36 $53.45 $51.67 $44.54 $83.32 $80.63 $78.11 $75.74 $73.51 $69.43 $44.77 $43.11 $41.57 $40.14 $59.69 $57.48 $55.43 $53.52 $51.73 $44.60 $83.42 $80.73 $78.21 $75.84 $73.61 $69.52 $44.96 $43.29 $41.75 $40.31 $59.95 $57.73 $55.66 $53.75 $51.95 $44.79 $83.78 $81.07 $78.54 $76.16 $73.92 $69.81 $45.26 $43.58 $42.03 $40.58 $60.35 $58.11 $56.04 $54.10 $52.30 $45.09 $84.33 $81.61 $79.06 $76.67 $74.41 $70.28 $45.15 $43.48 $41.92 $40.48 $60.20 $57.97 $55.90 $53.97 $52.17 $44.98 $84.13 $81.41 $78.87 $76.48 $74.23 $70.11 $45.36 $43.68 $42.12 $40.67 $60.48 $58.24 $56.16 $54.22 $52.41 $45.18 $84.52 $81.79 $79.23 $76.83 $74.57 $70.43 $45.39 $43.71 $42.15 $40.70 $60.53 $58.28 $56.20 $54.26 $52.46 $45.22 $84.58 $81.86 $79.30 $76.89 $74.63 $70.49 $45.28 $43.61 $42.05 $40.60 $60.38 $58.14 $56.07 $54.13 $52.33 $45.11 $84.38 $81.66 $79.11 $76.71 $74.45 $70.32 $45.46 $43.78 $42.21 $40.76 $60.62 $58.37 $56.29 $54.34 $52.53 $45.29 $84.71 $81.98 $79.42 $77.01 $74.74 $70.59 $45.74 $44.05 $42.48 $41.01 $60.99 $58.73 $56.64 $54.68 $52.86 $45.57 $85.24 $82.49 $79.91 $77.49 $75.21 $71.03 $45.73 $44.04 $42.46 $41.00 $60.97 $58.72 $56.62 $54.67 $52.84 $45.56 $85.21 $82.46 $79.89 $77.47 $75.19 $71.01 $45.82 $44.12 $42.55 $41.08 $61.10 $58.83 $56.73 $54.77 $52.95 $45.65 $85.38 $82.63 $80.04 $77.62 $75.34 $71.15 $45.75 $44.06 $42.48 $41.02 $61.00 $58.74 $56.64 $54.69 $52.87 $45.57 $85.25 $82.50 $79.92 $77.50 $75.22 $71.04 $45.82 $44.13 $42.55 $41.08 $61.10 $58.84 $56.74 $54.78 $52.95 $45.65 $85.39 $82.63 $80.05 $77.62 $75.34 $71.16 $46.22 $44.50 $42.92 $41.44 $61.62 $59.34 $57.22 $55.25 $53.41 $46.04 $86.12 $83.34 $80.73 $78.29 $75.99 $71.76RECS Households back to Summary # of households = 578

**Nothing to Export - running Sample Calc** RECS Households with Dehumidifiers **To Energy**

**Prices and Equipment Price:** DOEIDNWEIGHTDiv&LrgState Div & Lrg State 1 to select Energy Price and Sales Tax Rate 1004 32819 1 1024 23933 10 **Local Parameters** 1029 24775 2 **Sampled House ID** 1004 1033 34426 5 1053 13890 6 **RECS Code Definitions** 1057 36697 5 **DIVISION & Large State** 1077 11108 1 1 = New England Census Division 1082 16860 2 2 = Middle Atlantic Census Division 1099 10336 1 3 = East North Central Census Division 1108 10940 1 4 = West North Central Census Division 1128 25040 3 5 = South Atlantic Census Division 1129 18780 3 6 = East South Central Census Division 1132 31209 3 7 = West South Central Census Division 1156 15769 4 8 = Mountain Census Division 1166 19058 2 9 = Pacific Census Division 1179 19320 2 10 = New York State 1180 30414 3 11 = California 1183 20737 3 12 = Texas 1193 11469 6 13 = Florida 1205 23731 4 1209 13556 4 1212 11287 4 1213 11861 4 1222 20249 4 1231 18460 1 1233 16110 10 1236 14240 10 1239 33141 3 1240 25040 3 1241 28564 5 1255 16119 4 1260 25635 5 1267 13837 6 1280 9894 1 1281 13851 1 1288 23387 3 1290 33359 5 1304 14647 10 1310 28170 3 1318 13026 9 1320 15054 2 1344 24340 2 1354 11597 1 1357 24412 10 1363 11469 6 1364 13499 6 1372 37560 3 1386 19026 1 1405 28170 3 1406 28170 3 1424 17030 2 1425 24566 3 1426 32660 3 1440 19630 21442 19472 2 1443 25823 3 1468 18649 1 1470 14028 3 1472 14939 4 1482 16200 4 1490 16815 2 1492 28513 3 1497 37561 3 1511 27666 3 1521 21811 2 1524 31275 5 1527 19320 2 1528 25499 2 1540 25609 3 1545 20830 8 1554 8416 1 1561 12685 1 1570 35577 10 1573 22063 5 1574 22063 5 1578 14740 3 1579 19654 3 1594 16358 2 1606 25291 2 1613 11469 6 1628 23475 3 1629 16199 6 1630 15619 6 1632 20448 2 1636 14604 2 1638 33948 3 1644 31275 5 1655 20138 10 1690 11469 6 1699 12059 1 1703 27913 5 1716 8608 1 1720 19026 1 1731 16832 1 1734 13775 2 1761 24527 6 1771 17888 4 1777 8416 1 1778 22217 1 1782 17000 2 1804 17942 4 1805 15698 4 1807 11287 4 1808 11287 4 1811 22464 7 1820 89260 5 1826 11108 1 1830 17219 2 1831 46951 3 1837 22443 1 1839 19869 2 1842 12206 10 1844 14740 31849 13817 4 1851 21492 4 1854 22576 4 1866 19026 1 1881 15026 2 1889 22536 3 1905 18780 3 1907 25040 3 1909 21430 4 1911 17799 4 1912 16119 4 1915 21492 4 1916 21430 4 1918 17791 4 1919 13556 4 1920 18075 4 1921 11861 4 1942 16048 1 1944 18780 3 1945 14085 3 1946 18780 3 1948 20737 3 1966 12002 1 1970 19654 3 1972 22463 3 1973 20107 3 1981 20148 4 2017 16071 2 2018 16530 2 2019 18780 3 2021 24855 3 2035 11221 1 2044 14853 3 2046 20148 4 2119 12080 1 2122 16071 2 2123 20662 2 2139 11221 1 2140 34838 3 2146 30468 10 2156 10520 1 2159 12645 2 2167 9293 1 2172 13197 4 2179 13192 1 2183 17248 3 2190 18586 1 2192 18796 10 2219 12403 1 2231 13499 6 2241 16347 10 2251 20754 10 2252 17515 2 2254 27649 3 2259 17021 8 2267 19654 3 2271 17838 3 2272 20810 3 2288 20810 32295 28588 4 2307 17515 2 2312 23475 3 2321 11469 6 2337 19654 3 2362 14360 10 2366 32077 3 2367 32077 3 2386 23475 3 2391 18780 3 2392 32011 3 2393 22536 3 2399 26205 3 2400 24148 3 2412 30842 5 2420 11390 1 2423 17788 10 2425 22480 2 2429 19003 4 2430 11287 4 2443 13499 6 2444 13499 6 2467 14811 1 2470 15456 2 2472 14133 3 2476 17210 4 2477 17210 4 2488 51092 2 2493 29648 12 2500 33472 5 2514 12206 10 2519 19003 4 2525 13499 6 2543 22315 5 2546 23387 3 2557 18780 3 2568 19654 3 2595 23554 3 2608 24566 3 2668 9819 1 2671 16110 10 2673 15456 2 2674 15456 2 2694 13499 6 2697 11469 6 2717 13867 4 2722 13499 6 2729 27095 2 2742 8416 1 2745 46951 3 2746 40247 3 2749 15292 6 2764 12206 10 2782 17232 10 2784 17248 3 2786 17248 3 2846 31275 5 2847 44630 5 2856 11108 12860 37560 3 2861 49936 3 2863 18780 3 2879 31300 3 2889 15332 1 2894 25291 2 2927 18780 3 2939 22157 5 2941 21779 5 2953 22997 3 2970 29391 12 2989 21796 10 3000 22947 4 3002 17210 4 3009 17999 6 3027 10759 1 3043 38118 4 3045 16085 3 3046 19317 3 3067 26108 10 3078 22997 3 3088 8416 1 3090 17546 2 3119 19654 3 3145 22930 3 3146 17248 3 3149 30574 3 3174 17525 2 3177 17248 3 3178 17248 3 3195 27170 2 3223 25759 2 3224 27549 2 3226 18683 2 3227 16960 3 3230 32011 3 3231 18780 3 3233 18780 3 3234 20737 3 3235 24883 3 3251 15631 9 3258 17838 3 3281 21441 4 3285 16663 1 3286 12390 1 3289 18780 3 3313 43121 3 3314 21441 4 3315 17867 4 3333 21288 2 3337 28935 3 3365 18796 10 3366 17219 2 3407 16107 1 3410 27549 2 3412 19982 2 3414 18780 3 3419 18780 3 3421 18780 33463 12920 1 3469 17122 2 3479 13499 6 3489 14604 2 3493 37485 3 3504 16110 10 3509 22536 3 3511 20123 3 3517 17441 8 3521 19869 2 3522 19869 2 3533 14604 2 3534 23387 3 3542 29886 2 3543 22480 2 3545 26808 3 3580 21044 4 3590 11108 1 3591 21933 2 3594 14986 2 3596 27048 2 3598 24008 3 3600 17210 4 3624 8608 1 3625 21288 2 3626 21288 2 3627 15484 2 3639 17838 2 3641 19246 3 3642 17248 3 3643 17248 3 3645 21560 3 3657 12206 10 3704 37560 3 3718 17838 2 3734 21033 5 3735 21033 5 3746 24440 3 3747 28588 4 3772 17949 10 3785 18796 10 3788 16348 6 3793 11505 4 3798 30082 10 3800 15536 4 3816 19146 10 3832 18805 2 3834 19869 2 3835 23458 3 3840 18780 3 3847 22298 3 3851 13192 1 3864 37560 3 3865 26808 3 3868 14488 6 3903 28914 5 3908 11108 1 3910 22536 3 3924 11287 43940 21480 10 3952 13499 6 3955 10759 1 3956 24972 3 3972 25040 3 3988 25470 11 4016 18796 10 4017 18796 10 4031 16107 1 4045 19332 10 4046 19332 10 4049 22063 5 4058 12647 1 4061 21141 10 4089 21441 4 4094 19869 2 4103 19026 1 4119 16773 4 4132 18899 6 4138 49279 5 4162 15856 10 4163 14360 10 4165 14360 10 4169 37560 3 4176 15814 4 4177 15814 4 4180 11861 4 4216 56341 3 4218 24967 3 4219 18780 3 4220 30424 3 4221 18780 3 4222 18780 3 4226 22938 6 4236 11861 4 4239 21087 4 4255 21560 3 4256 16676 4 4263 18780 3 4264 18780 3 4272 15248 6 4277 11861 4 4279 15814 4 4281 21087 4 4282 21087 4 4299 29754 5 4310 21385 3 4311 41473 3 4313 13450 3 4322 22938 6 4325 15814 4 4327 15814 4 4328 15814 4 4356 35748 9 4366 15292 6 4368 22157 5 4369 22951 5 4407 28914 5 4416 42927 34445 19869 2 4446 10940 1 4449 28588 4 4461 28588 4 4466 20737 3 4479 16358 2 4512 16119 4 4513 15257 4 4530 16832 1 4532 16249 2 4539 16795 12 4541 15814 4 4565 15536 4 4572 11597 1 4574 16773 4 4575 22368 4 4580 11469 6 4588 11861 4 4592 14027 1 4593 14027 1 4600 21087 4 4605 13293 2 4618 37062 12 4626 28763 5 4636 27244 10 4637 28587 2 4640 13450 3 4648 23475 3 4652 17867 4 4654 22157 5 4660 23192 12 4677 28588 4 4683 21480 10 4685 16885 6 4695 14218 2 4699 13499 6 4721 15216 4 4726 26589 5 4755 17354 6 4760 21141 10 4762 17949 10 4766 16832 1 4769 19115 4 4801 23458 3 4822 17232 10 4827 19524 6 4845 19582 10 4846 24165 10 4849 17210 4 4879 14853 3 4894 11469 6 4900 21441 4 4901 21441 4 4914 15509 2 4928 16676 4 4931 22401 4 4955 26320 2 4965 19327 1 4968 19003 44973 13675 1 4987 11892 1 4993 16110 10 4996 22947 4 5006 11809 8 5012 14811 1 5023 22942 8 5047 16676 4 5048 28588 4 5062 16110 10 5077 33948 3 5082 26808 3 5092 18456 11 5094 59508 5 5132 22536 3 5136 11872 1 5139 17248 3 5147 16085 3 5149 22157 5 5165 50081 3 5169 27593 10 5173 29511 3 5178 15756 9 5182 36300 5 5192 46951 3 5197 31795 13 5202 27244 10 5204 27264 2 5212 15216 4 5230 16587 2 5240 22576 4 5242 21748 2 5258 23554 3 5263 15216 4 5264 15216 4 5265 15814 4 5272 17515 2 5281 27593 10 5283 25393 3 5289 11287 4 5294 33948 3 5311 20138 10 5322 20448 2 5335 14085 3 5336 19026 1 5342 45073 3 5350 12079 1 5355 22947 4 5356 15006 4 5366 26358 4 5367 26358 4 5379 28588 4 5392 19085 2 5438 14918 1 5464 19253 2 5471 29754 5 5482 37560 3 5493 33472 5 5506 14013 25515 11221 1 5516 33623 2 5529 14013 2 5530 14986 2 5534 16676 4 5535 20716 4 5539 12080 1 5546 13851 1 5551 44630 5 5574 14085 3 5579 17791 4 5584 11469 6 5601 33959 11 5610 11597 1 5617 22315 5 5627 22997 3 5636 13675 1 5637 18780 3 5640 26129 3 5641 20282 3 5649 16860 2 5652 19020 4 5653 22997 3 5657 20288 4 5659 18003 1 5661 41473 3 5664 37560 3 5669 28588 4 5672 16358 2 5675 22480 2 5678 28997 6 5689 16676 4 5691 19630 2 5694 19085 2 5695 31484 3 5703 22612 3 5706 14133 3 5734 18780 3 5745 22331 5 5748 20345 7 5751 21840 12 5755 31566 4 5759 31630 4 5765 11287 4 5766 15216 4 5767 14587 1 5776 19246 3 5807 52567 5 5837 28513 3 5842 12299 1 5843 55299 3 5844 22393 12

### Base Case Eff Dist back to Summary

**Export Parameters 25.01-35.00 pints/day**  **Dehumidifiers Market Share Efficiency Data (set same as 35-45 pint/day**  **units) To LCC Summary** **:** Level 25-35 pint/day35-45 pint/day54-75 pint/day 0 Base Case Efficiency 1.20 1.30 1.50 1 Corresponding Eff. Level 0 0 0 2 3 4 5

35.01-45.00 pints/day Dehumidifiers Market Share Efficiency Data (source: AHAM) Level 0 1 2 3 4 5

54.01-74.99 pints/day Dehumidifiers Market Share Efficiency Data (source: AHAM) Level 0 1 2 3 4 5

### 25.01-35.00 pints/day **Dehumidifiers Market Share Efficiency Data (set same as 35-45 pint/day**  **units)** Efficiency2005 DOE Standard 1.20 **27%** Between DOE and Default 2012 1.25 **35%** Default 2012 Standard 1.30 **0%** Revised based on Stkholders 1.35 **0%** Added base on Stkholders 1.40 **38%** Max Available 1.45 **0%** Base Case Efficiency for Household =1.20

35.01-45.00 pints/day Dehumidifiers Market Share Efficiency Data (source: AHAM) Efficiency2005 DOE Standard 1.30 27% Between DOE and Default 2012 1.35 35% Default 2012 Standard 1.40 0% Revised based on Stkholders 1.45 0% Added base on Stkholders 1.50 38% Max Available 1.74 0% Base Case Efficiency for Household =1.30

54.01-74.99 pints/day Dehumidifiers Market Share Efficiency Data (source: AHAM) Efficiency2005 DOE Standard 1.50 31% Between DOE and Default 2012 1.55 0% Default 2012 Standard 1.60 57% Revised based on Stkholders 1.65 12% Added base on Stkholders 1.70 0% Max Available 1.80 0% Base Case Efficiency for Household =1.50

### Usage back to Summary

**Export Parameters List of Annual Usage Sources**  **To LCC Summary :**  1 AHAM 1 (875 hrs) Annual Operating Hours 1095 2 AHAM 2 (1095 hrs) 3 AHAM 3 (1315 hrs) **Import Parameter** 4 ADL (1620 hrs) **from LCC Summary**

**(user input):** 5 Energy Star (2851 hrs) Usage choice 2 6 LBNL-High (4320 hrs)

### 875 dist. for AHAM Mid

1095 1095 1315 1620 2851 4320

### Equipment Price back to Summary

**Export Parameters Dehumidifiers 25.01-35.00 pints/day**  **To LCC Summary :**  Total Installed Price **Level** Level **35 pints/day 45 pints/day** **75 pints/day** 0 0 $150 $190 $225 1 1 $155 $200 $232 2 2 $158 $214 $238 3 3 $167 $228 $245 4 4 $181 $244 $263 5 5 $192 $273 $281

Max Level # 5 **Dehumidifiers 35.01-45.00 pints/day**

**Import Parameters Level**  **From RECS Household:** RECS id 1004 0 Div & Lrg State 1 for sales tax rate 1 2 3 4 5   Installed Price is place holder. Price** 

**Dehumidifiers 54.01-74.99 pints/day**

**Level** 0 1 2 3 4 5

**Markups**

### Dehumidifiers 25.01-35.00 pints/day(all prices in 2006$) **Average Delta Mnfr**  **Retail Installation**  **Efficiency**

**Level Source Efficiency** **Price from Base Price**  **Cost** DOE Standard 1.20 - $150.00 $0.00 Between DOE and Default 2012 1.25 $4.21 $155.16 $0.00 Default 2012 Standard 1.30 $6.64 $158.14 $0.00 Revised based on Stkholders 1.35 $14.05 $167.22 $0.00 Added base on Stkholders 1.40 $25.38 $181.09 $0.00 Max Available 1.45 $34.57 $192.36 $0.00

**Dehumidifiers 35.01-45.00 pints/day**(all prices in 2006$) **Average Manufacture**  **Retail Installation**  **Efficiency**

**Level Source Efficiency**  **Price Price**  **Cost** DOE Standard 1.30 - $190.00 $0.00 Between DOE and Default 2012 1.35 $8.25 $200.11 $0.00 Default 2012 Standard 1.40 $19.53 $213.93 $0.00 Revised based on Stkholders 1.45 $30.62 $227.51 $0.00 Added base on Stkholders 1.50 $44.33 $244.31 $0.00 Max Available ** 1.74 $67.50 $272.69 $0.00   Installed Price is place holder. Price** **NOT based on manufacturing cost data submitted by**  **AHAM.**

**Dehumidifiers 54.01-74.99 pints/day**(all prices in 2006$) **Average Manufacture**  **Retail Installation**  **Efficiency**

**Level Source Efficiency**  **Price Price**  **Cost** DOE Standard 1.50 - $225.00 $0.00 Between DOE and Default 2012 1.55 $5.64 $231.91 $0.00 Default 2012 Standard 1.60 $10.80 $238.23 $0.00 Revised based on Stkholders 1.65 $16.69 $245.44 $0.00 Added base on Stkholders 1.70 $31.29 $263.34 $0.00 Max Available 1.80 $45.82 $281.13 $0.00

**Sales Tax by**

**Divison and Large States Manufacturer Markup**  135% 1 2 **Baseline Incremental**  3 Retailer Markup 145% 115% 4 Sales Tax 6.5% 6.5% 5 **Total Markup incl. Sales Tax 154%**  **123%** 6 7 8 9 10 11 12 13

### Total Installed **Delta Manufacturing Cost**

**Price Level** **Average Min**  **Max** $150.00 0 - - - $155.16 1 $3.12 $0.00 $7.00 $158.14 2 $4.92 $0.00 $10.00 $167.22 3 $10.41 $8.03 $20.00 $181.09 4 $18.80$15.20$29.54 $192.36 5 $25.61$21.90$34.79

**Total Installed Delta Manufacturing Cost**  **Price Level** **Average Min**  **Max** $190.00 0 - - - $200.11 1 $6.11 $0.00 $10.00 $213.93 2 $14.47 $0.00 $35.38 $227.51 3 $22.68 $0.00 $46.36 $244.31 4 $32.84$22.50$65.34 $272.69 5 $50.00$30.00$70.00

**Total Installed Delta Manufacturing Cost**  **Price Level** **Average Min**  **Max** $225.00 0 - - - $231.91 1 $4.18 $0.00 $13.00 $238.23 2 $8.00 $0.00 $16.00 $245.44 3 $12.36 $0.00 $19.00 $263.34 4 $23.18 $9.00 $63.00 $281.13 5 $33.94$29.00$87.00

**Sales Tax by**

**Divison and Large States** New England 5.0% Mid Atlantic 6.1% East North Central 6.6% West North Central 6.6% South Atlantic 5.9% East South Central 7.8% West South Central 8.3% Mountain 6.5% Pacific 5.0% New York State 8.3% California 8.0% Texas 8.0% Florida 6.7% U.S. Average 6.5%

### Energy Prices back to Summary

**Export Parameters Scale to 2006 Prices (in 2006$)**  **To LCC Summary :**  2005 Residential Energy Prices U.S. Average Div. & Elec Elec Price $0.103 $/kWh Lrg State $ / kWh 1 $0.129 **Import Parameters** 2 $0.114 **From RECS Household:** RECS id 1004 3 $0.093 Div & Lrg State 1 4 $0.087 5 $0.091 6 $0.081 7 $0.089 8 $0.094 9 $0.092 10 $0.170 11 $0.116 12 $0.110 13 $0.102 U.S. Avg $0.103

**CPI's used to scale 2004$ to 2006$** year CPI 2004 188.88 2005 195.29 2006 201.56 2006 CPI based on data through September

**AEO 2006 Elec Price (2004$/MMBtu)** 2004 $26.19 2005 $28.74 2006 $27.87 used to estimate 2006 electricity price from 2004 electricity price

### 2004 PriceSource: EIA

Div. & Elec Lrg State2004$ / kWh 1 $0.114 2 $0.100 3 $0.082 4 $0.077 5 $0.080 6 $0.071 7 $0.078 8 $0.083 9 $0.081 10 $0.150 11 $0.102 12 $0.097 13 $0.090 U.S. Avg $0.091

2006 CPI based on data through September

used to estimate 2006 electricity price from 2004 electricity priceEnergy Price Trends back to Summary

**Import Parameters AEO 2006 Residential Energy Price Projection for Electricity, Gas and LPG**  **from: LCC Summary (GUI) 1**  **Reference Case** Fuel Price Projection Index 1 **2 High Growth Scenario** 

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

**Export Parameters Electricity Price**  **to: LCC Summary** Trend relative to 2006 **(in 2004$ / MMBtu) (in cent / kWh)** 

AEO 2006 Reference **Ref. High**  **Low Ref.**  **High Low**  Elec 2006 1.00 **2006** 27.8727.9327.809.51 9.53 9.49 2007 0.94 **2007** 26.1626.3625.878.93 9.00 8.83 2008 0.90 **2008** 25.1825.4924.828.60 8.70 8.47 2009 0.89 **2009** 24.9325.2524.508.51 8.62 8.36 2010 0.89 **2010** 24.7825.1524.368.46 8.58 8.31 2011 0.88 **2011** 24.5425.0524.158.37 8.55 8.24 2012 0.88 **2012** 24.4224.9523.958.33 8.51 8.17 2013 0.88 **2013** 24.6125.1923.968.40 8.60 8.18 2014 0.88 **2014** 24.4925.2823.978.36 8.63 8.18 2015 0.87 **2015** 24.2424.8623.688.27 8.48 8.08 2016 0.87 **2016** 24.2024.8523.608.26 8.48 8.06 2017 0.87 **2017** 24.2324.8823.698.27 8.49 8.08 2018 0.87 **2018** 24.3425.0323.748.31 8.54 8.10 2019 0.88 **2019** 24.5025.1923.808.36 8.60 8.12 2020 0.88 **2020** 24.4425.2623.698.34 8.62 8.09 2021 0.88 **2021** 24.5525.3123.778.38 8.64 8.11 2022 0.88 **2022** 24.5725.4423.778.39 8.68 8.11 2023 0.88 **2023** 24.5125.4323.748.37 8.68 8.10 2024 0.88 **2024** 24.6125.5923.81 8.40 8.73 8.13 2025 0.89 **2025** 24.7625.5723.908.45 8.73 8.16 2026 0.89 **2026** 24.7525.7123.958.45 8.77 8.17 2027 0.89 **2027** 24.8025.7023.938.46 8.77 8.17 2028 0.89 **2028** 24.7625.7323.968.45 8.78 8.18 2029 0.89 **2029** 24.8025.9223.948.47 8.85 8.17 2030 0.90 **2030** 25.0225.9224.128.54 8.85 8.23

21 22 23 24 25 26 27 28 29

2000200520102015202020252030

**Electricity Price (AEO2006)**

Reference High

Low

0.8 0.9 1.0 1.1 1.2

2000200520102015202020252030

**Electricity Price Trend**

AEO 2006 Reference

### Discount Rate back to Summary

**Export Parameters DISCOUNT RATE (Real Interest Rate) FOR ALL PURCHASES**  **to: LCC Summary Finance Method**  **Share Mean**  Discount Rate 5.5% 1Home Equity Loans (after tax) 3.6% 4.0% 2Credit card 2.0%11.0% 3Other Installment Loans 1.7% 6.0% 4Other Residence Loans 4.9% 4.6% 5Other Line of Credit 0.5% 8.7% 6Checking Accounts 4.5% 0.0% 7Savings and Money Market 15.7% 2.4% 8CD (6 month) 9.0% 2.4% 9Savings Bonds (Treasury) 1.5% 3.5% 10Bonds (Corporate AAA) 10.0% 4.3% 11Stocks (S&P 500) 29.1% 8.6% 12Mutual Funds (stock/bond) 17.5% 6.9% Total100%

Finance Method # Sampled

Real Interest Rate for that method

1 3.6% 1 3.6% 2 2.0% 3 1.7% 4 4.9% 5 0.5% 6 4.5% 7 15.7% 8 9.0% 9 1.5% 10 10.0% 11 29.1% 12 17.5%**Distribution of Real Interest Rates**



### Min **Max Std.Dev.** **sampled Home Equity**  

### 0.4%42.7% 9.3% 4.0% rate wt rate wt 

### 0.0%36.9% 9.0%11.0% 0.4% 0.100 0.0% 0.044 

### 0.0%47.2%12.1% 6.0% 1.5% 0.071 1.4% 0.012 

### 0.2%17.9% 5.5% 4.6% 2.5% 0.127 2.6% 0.017 

### 0.1%23.5% 7.0% 8.7% 3.5% 0.234 3.5% 0.034 

### 0.0% 0.0% 0.0% 4.5% 0.192 4.5% 0.045 

### -0.7% 6.0% 1.8% 2.4% 5.4% 0.136 5.5% 0.052 

### -1.1% 6.1% 2.2% 2.4% 6.4% 0.052 6.6% 0.068 

### -2.0% 7.8% 2.3% 3.5% 7.5% 0.042 7.4% 0.043 

### -1.5% 8.6% 2.4% 4.3% 8.5% 0.020 8.6% 0.055 

### -23.2%33.4%15.3% 8.6% 9.5% 0.011 9.6% 0.057 

### -14.2%23.6%10.4% 6.9% 10.5% 0.006 10.6% 0.055



### wt.avg. 5.5% 11.8% 0.002 11.5% 0.062 12.7% 0.003 12.5% 0.052 

### Finance Method # Sampled 1 13.4% 0.001 13.6% 0.048 

### Real Interest Rate for that method **4.0%** 14.7% 0.002 14.7% 0.092 15.0% 0.000 15.6% 0.078 17.0% 0.000 16.4% 0.061 17.5% 0.000 17.6% 0.057 42.7% 0.001 18.4% 0.019 19.3% 0.023 20.4% 0.011 21.4% 0.004 22.5% 0.003 23.6% 0.001 24.6% 0.002 25.5% 0.002 26.3% 0.001 36.9% 0.000

**Av g.**  **4.0% 11.0%**  **Min** 0.4% 0.0% **Max** 42.7% 36.9% **Std. Dev. 9.3%**  **9.0% Source: Estimate using 1989, 1992, 1998, 1998, 2001 and 2004 Survey**  **of Consumer Finances D** **I S** **T R** **I B** **U T** **I O** **N Credit Card** 

### Avg. **Min Max**  **Dist.** Std.Dev**Distribution of Real Interest Rates Real Gains and Losses for Various A**  **ssets Savings**  rate wt rate wt rate wt **Year Ac** **counts** 0.0% 0.341 0.002 0.1280.1% 0.042 1977 1.4% 0.021 0.015 0.063 1.5% 0.023 1978 2.4% 0.042 0.025 0.0692.5% 0.016 1979 3.4% 0.054 0.035 0.1213.5% 0.049 1980 4.5% 0.054 0.045 0.1534.6% 0.056 1981 5.6% 0.067 0.055 0.1925.6% 0.125 1982 6.6% 0.071 0.065 0.1436.7% 0.104 1983 7.5% 0.035 0.075 0.065 7.6% 0.055 1984 5.5% 8.6% 0.041 0.086 0.0298.6% 0.083 1985 5.4% 9.5% 0.037 0.094 0.0169.5% 0.093 1986 6.0% 10.6% 0.032 0.106 0.00410.5% 0.079 1987 3.3% 11.5% 0.019 0.116 0.00511.6% 0.066 1988 3.1% 12.5% 0.027 0.126 0.00512.5% 0.067 1989 3.0% 13.5% 0.018 0.148 0.00413.5% 0.019 1990 2.4% 14.7% 0.038 0.157 0.00114.7% 0.035 1991 2.7% 15.6% 0.018 0.166 0.00315.6% 0.022 1992 2.1% 16.4% 0.021 0.179 0.00116.4% 0.025 1993 1.1% 17.6% 0.019 17.4% 0.010 1994 1.3% 18.5% 0.013 18.5% 0.003 1995 2.2% 19.4% 0.007 19.1% 0.014 1996 2.0% 20.5% 0.007 20.2% 0.010 1997 2.7% 21.4% 0.003 21.1% 0.000 1998 3.4% 22.2% 0.002 22.1% 0.002 1999 2.3% 23.4% 0.003 23.5% 0.003 2000 1.7% 24.6% 0.004 2001 1.8% 25.2% 0.002 2002 1.3% 26.6% 0.000 2003 -0.2% 27.8% 0.000 2004 -0.7% 28.4% 0.000 2005 -0.6% 29.3% 0.001 **Av g.**  **2.4%** 43.6% 0.000 **Min** -0.7% 44.3% 0.000 **Max** 6.0% 47.2% 0.000 **Std. Dev. 1.8%**  **Source: Federal Reserve with exception of 6.0%**  **4.6% 8.7%**  0.0% 0.2% 0.1% 47.2% 17.9% 23.5% **12.1% 5.5%**  **7.0% Source: Estimate using 1989, 1992, 1998, 1998, 2001 and 2004 Survey**  **of Consumer Finances Other LOC**  **Installment Loans Other Residence** **Real Gains and Losses for Various A ssets**  **CD - 6mo. Treasury** **Corp A AA** **Stocks Mutual**  **CDs Sav Bonds** **Bonds S&P 500**  **Fund** -0.6% 1.2% 1.4%-12.7% -8.0% 0.9% 0.8% 1.1% -1.0% -0.4% 0.1% -1.9% -1.5% 6.4% 3.7% -0.5% -2.0% -1.4% 16.1% 10.1% 5.0% 2.8% 3.5%-13.6% -8.1% 6.0% 6.2% 7.2% 13.4% 11.0% 5.9% 7.7% 8.6% 18.5% 14.9% 6.1% 7.8% 8.0% 1.8% 3.8% 4.5% 7.0% 7.5% 26.7% 20.1% 4.6% 5.8% 7.0% 16.3% 12.8% 3.2% 4.8% 5.5% 2.1% 3.0% 3.6% 4.6% 5.4% 11.9% 9.5% 4.1% 3.5% 4.2% 25.4% 18.1% 2.6% 3.0% 3.7% -8.0% -4.3% 1.6% 3.8% 4.4% 25.0% 17.9% 0.7% 4.5% 5.0% 4.4% 4.4% 0.3% 3.5% 4.1% 6.8% 5.7% 2.3% 4.7% 5.3% -1.2% 0.8% 3.1% 3.9% 4.6% 33.4% 23.6% 2.4% 3.6% 4.3% 20.3% 14.7% 3.4% 4.2% 4.9% 28.9% 20.7% 3.8% 4.0% 4.9% 26.4% 18.9% 3.2% 3.6% 4.7% 18.3% 13.4% 3.1% 2.5% 4.1%-12.0% -7.2% 0.8% 2.6% 4.1%-14.3% -8.7% 0.2% 3.8% 4.8%-23.2%-14.2% -1.1% 2.6% 3.3% 25.6% 17.9% -0.9% 2.3% 2.9% 7.8% 6.0% 0.3% 1.2% 1.8% 1.4% 1.3% **2.4% 3.5%**  **4.3% 8.6%**  **6.9%** -1.1% -2.0% -1.5%-23.2%-14.2% 6.1% 7.8% 8.6% 33.4% 23.6% **2.2% 2.3%**  **2.4% 15.3%**  **10.4% Source: Federal Reserve with exception of** **Damodaran Online for Stocks.** 

### Lifetime back to Summary

**Export Parameters Assumptions:**  **to: LCC Summary** Lifetime of Dehumidifiers Lifetime 11years Average 11.0 Average Value: Average of data sources Min 5.0 Mininum Value: Appliance Magaz ine Max 17.0 dist. 11.0 uniform distribution from 5.0 to 17.0

Age % retiring% surviving 1 0.0% 100.0% 2 0.0% 100.0% 3 0.0% 100.0% 4 0.0% 100.0% 5 8.3% 91.7% 6 7.6% 84.1% 7 7.6% 76.6% 8 7.6% 69.0% 9 7.6% 61.4% 10 7.6% 53.8% 11 7.6% 46.2% 12 7.6% 38.6% 13 7.6% 31.0% 14 8.3% 22.8% 15 7.6% 15.2% 16 7.6% 7.6% 17 7.6% 0.0% 18 0.0% 0.0% 19 0.0% 0.0% 20 0.0% 0.0% 21 0.0% 0.0% 0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%

0123



### 21 0.0% 0.0% 22 0.0% 0.0% 23 0.0% 0.0% 24 0.0% 0.0%

sum 100.0%

wt. avg. Lifetime =11.0

### Lifetime Distribution 0.0 0.00 Average Value: Average of data sources 0.1 0.00 0.2 0.00 0.3 0.00 0.4 0.00 0.5 0.00 0.5 0.00 0.6 0.00 0.7 0.00 0.8 0.00 0.9 0.00 1.0 0.00 1.1 0.00 1.2 0.00 1.3 0.00 1.4 0.00 1.4 0.00 1.5 0.00 1.6 0.00 1.7 0.00 1.8 0.00 1.9 0.00 2.0 0.00 2.1 0.00 2.2 0.00 2.3 0.00 2.3 0.00 2.4 0.00 2.5 0.00 456789101112131415161718 

### % Surviving

% Retiring



### 2.5 0.00 2.6 0.00 2.7 0.00 2.8 0.00 2.9 0.00 3.0 0.00 3.1 0.00 3.2 0.00 3.2 0.00 3.3 0.00 3.4 0.00 3.5 0.00 3.6 0.00 3.7 0.00 3.8 0.00 3.9 0.00 4.0 0.00 4.1 0.00 4.1 0.00 4.2 0.00 4.3 0.00 4.4 0.00 4.5 1.00 4.6 1.00

### 4.7 1.00 4.8 1.00 4.9 1.00 5.0 1.00 5.0 1.00 5.1 1.00 5.2 1.00 5.3 1.00 5.4 1.00 5.5 1.00 5.6 1.00 5.7 1.00 5.8 1.00 5.9 1.00 5.9 1.00 6.0 1.00 6.1 1.00 6.2 1.00 6.3 1.00 6.4 1.00 6.5 1.00 6.6 1.00 6.7 1.00 6.7 1.00 6.8 1.00 6.9 1.00 7.0 1.00 7.1 1.00 7.2 1.00 7.3 1.00 7.4 1.00 7.5 1.00 7.6 1.00 7.6 1.00 7.7 1.00 7.8 1.00 7.9 1.00 8.0 1.00 8.1 1.00 8.2 1.00 8.3 1.00 8.4 1.00 8.5 1.00 8.5 1.00 8.6 1.00 8.7 1.00 

### 8.8 1.00 

### 8.9 1.00 

### 9.0 1.00 

### 9.1 1.00 

### 9.2 1.00 

### 9.3 1.00 

### 9.4 1.00 

### 9.4 1.00 

### 9.5 1.00

### 9.6 1.00 

### 9.7 1.00 

### 9.8 1.00 

### 9.9 1.00 

### 10.0 1.00 

### 10.1 1.00 

### 10.2 1.00 

### 10.3 1.00 

### 10.4 1.00 

### 10.4 1.00 

### 10.5 1.00 

### 10.6 1.00 

### 10.7 1.00 

### 10.8 1.00 

### 10.9 1.00 

### 11.0 1.00 

### 11.1 1.00 

### 11.2 1.00 

### 11.3 1.00 

### 11.3 1.00 

### 11.4 1.00 

### 11.5 1.00 

### 11.6 1.00 

### 11.7 1.00 

### 11.8 1.00 

### 11.9 1.00 

### 12.0 1.00 

### 12.1 1.00 

### 12.2 1.00 

### 12.2 1.00 

### 12.3 1.00 

### 12.4 1.00 

### 12.5 1.00 

### 12.6 1.00 

### 12.7 1.00 

### 12.8 1.00 

### 12.9 1.00 

### 13.0 1.00 

### 13.1 1.00 

### 13.1 1.00 

### 13.2 1.00 

### 13.3 1.00 

### 13.4 1.00 

### 13.5 1.00 

### 13.6 1.00 

### 13.7 1.00 

### 13.8 1.00 

### 13.9 1.00 

### 14.0 1.00 

### 14.0 1.00 

### 14.1 1.00 

### 14.2 1.00

### 14.3 1.00 

### 14.4 1.00 

### 14.5 1.00 

### 14.6 1.00 

### 14.7 1.00 

### 14.8 1.00 

### 14.9 1.00 

### 14.9 1.00 

### 15.0 1.00 

### 15.1 1.00 

### 15.2 1.00 

### 15.3 1.00 

### 15.4 1.00 

### 15.5 1.00 

### 15.6 1.00 

### 15.7 1.00 

### 15.8 1.00 

### 15.8 1.00 

### 15.9 1.00 

### 16.0 1.00 

### 16.1 1.00 

### 16.2 1.00 

### 16.3 1.00 

### 16.4 1.00 

### 16.5 1.00 

### 16.6 1.00 

### 16.7 1.00 

### 16.7 1.00 

### 16.8 1.00 

### 16.9 1.00 

### 17.0 1.00 

### 17.1 1.00 

### 17.2 1.00 

### 17.3 1.00 

### 17.4 1.00 

### 17.5 1.00 

### 17.6 0.00 

### 17.6 0.00 

### 17.7 0.00 

### 17.8 0.00 

### 17.9 0.00 

### 18.0 0.00 

### 18.1 0.00 

### 18.2 0.00 

### 18.3 0.00 

### 18.4 0.00 

### 18.5 0.00 

### 18.5 0.00 

### 18.6 0.00 

### 18.7 0.00 

### 18.8 0.00 

### 18.9 0.00

### 19.0 0.00 

### 19.1 0.00 

### 19.2 0.00 

### 19.3 0.00 

### 19.4 0.00 

### 19.4 0.00 

### 19.5 0.00 

### 19.6 0.00 

### 19.7 0.00 

### 19.8 0.00 

### 19.9 0.00 

### 20.0 0.00 

### 20.1 0.00 

### 20.2 0.00 

### 20.3 0.00 

### 20.3 0.00 

### 20.4 0.00 

### 20.5 0.00 

### 20.6 0.00 

### 20.7 0.00 

### 20.8 0.00 

### 20.9 0.00 

### 21.0 0.00 

### 21.1 0.00 

### 21.2 0.00 

### 21.2 0.00 

### 21.3 0.00 

### 21.4 0.00 

### 21.5 0.00 

### 21.6 0.00 

### 21.7 0.00 

### 21.8 0.00 

### 21.9 0.00 

### 22.0 0.00 

### 22.1 0.00 

### 22.1 0.00 

### 22.2 0.00 

### 22.3 0.00 

### 22.4 0.00 

### 22.5 0.00 

### 22.6 0.00 

### 22.7 0.00 

### 22.8 0.00 

### 22.9 0.00 

### 23.0 0.00 

### 23.0 0.00 

### 23.1 0.00 

### 23.2 0.00 

### 23.3 0.00 

### 23.4 0.00 

### 23.5 0.00 

### 23.6 0.00

### 23.7 0.00 

### 23.8 0.00 

### 23.9 0.00 

### 23.9 0.00 

### 24.0 0.00 

### 24.1 0.00 

### 24.2 0.00 

### 24.3 0.00 

### 24.4 0.00 

### 24.5 0.00 

### 24.6 0.00 

### 24.7 0.00 

### 24.8 0.00 

### 24.8 0.00 

### 24.9 0.00 

### 25.0 0.00 

### 25.1 0.00 

### 25.2 0.00 

### 25.3 0.00 

### 25.4 0.00 

### 25.5 0.00 

### 25.6 0.00 

### 25.7 0.00 

### 25.7 0.00 

### 25.8 0.00 

### 25.9 0.00 

### 26.0 0.00 

### 26.1 0.00 

### 26.2 0.00 

### 26.3 0.00 

### 26.4 0.00 

### 26.5 0.00 

### 26.6 0.00 

### 26.6 0.00 

### 26.7 0.00 

### 26.8 0.00 

### 26.9 0.00 

### 27.0 0.00