LCC Summary Dehumidifiers

User Input: Import Parameters ANNUAL CASH FLOW CALCULATION :

Engineering Data Average 35 pints/day Dehum

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 = 30.0 pints / 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

0 DOE Standard 1.20 $150 540 $48.87 $688 $545

1 Between DOE and Default 2012 1.25 $155 518 $46.91 $671 $534 $11 $5 $2.0 2.64

2 Default 2012 Standard 1.30 $158 498 $45.11 $654 $522 $22 $8 $3.8 2.16

3 Revised based on Stkholders 1.35 $167 480 $43.44 $645 $518 $27 $17 $5.4 3.17

4 Added base on Stkholders 1.40 $181 463 $41.89 $642 $519 $25 $31 $7.0 4.45

5 Max Available 1.45 $192 447 $40.44 $637 $519 $26 $42 $8.4 5.03

35.01-45 pints/day Dehumidifiers : Sample Calc Results for Baseline Efficiency equal to Minimum Standard Average Size = 40.0 pints / 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

0 DOE Standard 1.30 $190 664 $60.14 $852 $676

1 Between DOE and Default 2012 1.35 $200 640 $57.92 $837 $668 $8 $10 $2.2 4.54

2 Default 2012 Standard 1.40 $214 617 $55.85 $828 $665 $11 $24 $4.3 5.57

3 Revised based on Stkholders 1.45 $228 596 $53.92 $821 $663 $13 $38 $6.2 6.03

4 Added base on Stkholders 1.50 $244 576 $52.13 $818 $665 $10 $54 $8.0 6.77

5 Max Available ** 1.74 $273 496 $44.94 $767 $636 $40 $83 $15.2 5.44

** 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 = 64.5 pints / 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

0 DOE Standard 1.50 $225 928 $84.05 $1,150 $904

1 Between DOE and Default 2012 1.55 $232 898 $81.34 $1,127 $889 $15 $7 $2.7 2.55

2 Default 2012 Standard 1.60 $238 870 $78.80 $1,105 $875 $29 $13 $5.3 2.52

3 Revised based on Stkholders 1.65 $245 844 $76.41 $1,086 $863 $41 $20 $7.6 2.68

4 Added base on Stkholders 1.70 $263 819 $74.16 $1,079 $862 $42 $38 $9.9 3.88

5 Max Available 1.80 $281 774 $70.04 $1,052 $847 $57 $56 $14.0 4.01

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 

Population

Affected 

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 2006 Reference

 Sample Calc CB Simulation

AHAM 2 (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 

Population

Affected 

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 

Population

Affected 

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 $71.76


RECS Households back to Summary

# of households = 578

Nothing to Export - running Sample Calc RECS Households with Dehumidifiers

To Energy Prices and Equipment Price: DOEID NWEIGHT Div&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 2
1442 19472

2

1443 258233

1468 186491

1470 140283

1472 149394

1482 162004

1490 168152

1492 285133

1497 375613

1511 276663

1521 218112

1524 312755

1527 193202

1528 254992

1540 256093

1545 208308

1554 84161

1561 126851

1570 35577 10

1573 220635

1574 220635

1578 147403

1579 196543

1594 163582

1606 252912

1613 114696

1628 234753

1629 161996

1630 156196

1632 204482

1636 146042

1638 339483

1644 312755

1655 20138 10

1690 114696

1699 120591

1703 279135

1716 86081

1720 190261

1731 168321

1734 137752

1761 245276

1771 178884

1777 84161

1778 222171

1782 170002

1804 179424

1805 156984

1807 112874

1808 112874

1811 224647

1820 892605

1826 111081

1830 172192

1831 469513

1837 224431

1839 198692

1842 12206 10

1844 147403
1849 13817

4

1851 214924

1854 225764

1866 190261

1881 150262

1889 225363

1905 187803

1907 250403

1909 214304

1911 177994

1912 161194

1915 214924

1916 214304

1918 177914

1919 135564

1920 180754

1921 118614

1942 160481

1944 187803

1945 140853

1946 187803

1948 207373

1966 120021

1970 196543

1972 224633

1973 201073

1981 201484

2017 160712

2018 165302

2019 187803

2021 248553

2035 112211

2044 148533

2046 201484

2119 120801

2122 160712

2123 206622

2139 112211

2140 348383

2146 30468 10

2156 105201

2159 126452

2167 92931

2172 131974

2179 131921

2183 172483

2190 185861

2192 18796 10

2219 124031

2231 134996

2241 16347 10

2251 20754 10

2252 175152

2254 276493

2259 170218

2267 196543

2271 178383

2272 208103

2288 208103
2295 28588

4

2307 175152

2312 234753

2321 114696

2337 196543

2362 14360 10

2366 320773

2367 320773

2386 234753

2391 187803

2392 320113

2393 225363

2399 262053

2400 241483

2412 308425

2420 113901

2423 17788 10

2425 224802

2429 190034

2430 112874

2443 134996

2444 134996

2467 148111

2470 154562

2472 141333

2476 172104

2477 172104

2488 510922

2493 29648 12

2500 334725

2514 12206 10

2519 190034

2525 134996

2543 223155

2546 233873

2557 187803

2568 196543

2595 235543

2608 245663

2668 98191

2671 16110 10

2673 154562

2674 154562

2694 134996

2697 114696

2717 138674

2722 134996

2729 270952

2742 84161

2745 469513

2746 402473

2749 152926

2764 12206 10

2782 17232 10

2784 172483

2786 172483

2846 312755

2847 446305

2856 111081
2860 37560

3

2861 499363

2863 187803

2879 313003

2889 153321

2894 252912

2927 187803

2939 221575

2941 217795

2953 229973

2970 29391 12

2989 21796 10

3000 229474

3002 172104

3009 179996

3027 107591

3043 381184

3045 160853

3046 193173

3067 26108 10

3078 229973

3088 84161

3090 175462

3119 196543

3145 229303

3146 172483

3149 305743

3174 175252

3177 172483

3178 172483

3195 271702

3223 257592

3224 275492

3226 186832

3227 169603

3230 320113

3231 187803

3233 187803

3234 207373

3235 248833

3251 156319

3258 178383

3281 214414

3285 166631

3286 123901

3289 187803

3313 431213

3314 214414

3315 178674

3333 212882

3337 289353

3365 18796 10

3366 172192

3407 161071

3410 275492

3412 199822

3414 187803

3419 187803

3421 187803
3463 12920

1

3469 171222

3479 134996

3489 146042

3493 374853

3504 16110 10

3509 225363

3511 201233

3517 174418

3521 198692

3522 198692

3533 146042

3534 233873

3542 298862

3543 224802

3545 268083

3580 210444

3590 111081

3591 219332

3594 149862

3596 270482

3598 240083

3600 172104

3624 86081

3625 212882

3626 212882

3627 154842

3639 178382

3641 192463

3642 172483

3643 172483

3645 215603

3657 12206 10

3704 375603

3718 178382

3734 210335

3735 210335

3746 244403

3747 285884

3772 17949 10

3785 18796 10

3788 163486

3793 115054

3798 30082 10

3800 155364

3816 19146 10

3832 188052

3834 198692

3835 234583

3840 187803

3847 222983

3851 131921

3864 375603

3865 268083

3868 144886

3903 289145

3908 111081

3910 225363

3924 112874
3940 21480 10

3952 134996

3955 107591

3956 249723

3972 250403

3988 25470 11

4016 18796 10

4017 18796 10

4031 161071

4045 19332 10

4046 19332 10

4049 220635

4058 126471

4061 21141 10

4089 214414

4094 198692

4103 190261

4119 167734

4132 188996

4138 492795

4162 15856 10

4163 14360 10

4165 14360 10

4169 375603

4176 158144

4177 158144

4180 118614

4216 563413

4218 249673

4219 187803

4220 304243

4221 187803

4222 187803

4226 229386

4236 118614

4239 210874

4255 215603

4256 166764

4263 187803

4264 187803

4272 152486

4277 118614

4279 158144

4281 210874

4282 210874

4299 297545

4310 213853

4311 414733

4313 134503

4322 229386

4325 158144

4327 158144

4328 158144

4356 357489

4366 152926

4368 221575

4369 229515

4407 289145

4416 429273
4445 19869

2

4446 109401

4449 285884

4461 285884

4466 207373

4479 163582

4512 161194

4513 152574

4530 168321

4532 162492

4539 16795 12

4541 158144

4565 155364

4572 115971

4574 167734

4575 223684

4580 114696

4588 118614

4592 140271

4593 140271

4600 210874

4605 132932

4618 37062 12

4626 287635

4636 27244 10

4637 285872

4640 134503

4648 234753

4652 178674

4654 221575

4660 23192 12

4677 285884

4683 21480 10

4685 168856

4695 142182

4699 134996

4721 152164

4726 265895

4755 173546

4760 21141 10

4762 17949 10

4766 168321

4769 191154

4801 234583

4822 17232 10

4827 195246

4845 19582 10

4846 24165 10

4849 172104

4879 148533

4894 114696

4900 214414

4901 214414

4914 155092

4928 166764

4931 224014

4955 263202

4965 193271

4968 190034
4973 13675

1

4987 118921

4993 16110 10

4996 229474

5006 118098

5012 148111

5023 229428

5047 166764

5048 285884

5062 16110 10

5077 339483

5082 268083

5092 18456 11

5094 595085

5132 225363

5136 118721

5139 172483

5147 160853

5149 221575

5165 500813

5169 27593 10

5173 295113

5178 157569

5182 363005

5192 469513

5197 31795 13

5202 27244 10

5204 272642

5212 152164

5230 165872

5240 225764

5242 217482

5258 235543

5263 152164

5264 152164

5265 158144

5272 175152

5281 27593 10

5283 253933

5289 112874

5294 339483

5311 20138 10

5322 204482

5335 140853

5336 190261

5342 450733

5350 120791

5355 229474

5356 150064

5366 263584

5367 263584

5379 285884

5392 190852

5438 149181

5464 192532

5471 297545

5482 375603

5493 334725

5506 140132
5515 11221

1

5516 336232

5529 140132

5530 149862

5534 166764

5535 207164

5539 120801

5546 138511

5551 446305

5574 140853

5579 177914

5584 114696

5601 33959 11

5610 115971

5617 223155

5627 229973

5636 136751

5637 187803

5640 261293

5641 202823

5649 168602

5652 190204

5653 229973

5657 202884

5659 180031

5661 414733

5664 375603

5669 285884

5672 163582

5675 224802

5678 289976

5689 166764

5691 196302

5694 190852

5695 314843

5703 226123

5706 141333

5734 187803

5745 223315

5748 203457

5751 21840 12

5755 315664

5759 316304

5765 112874

5766 152164

5767 145871

5776 192463

5807 525675

5837 285133

5842 122991

5843 552993

5844 22393 12






























Base Case Eff Dist back to Summary

Export Parameters 25.01-35.00 pints/day Dehumidifiers Mar

To LCC Summary: Level

25-35 pint/day 35-45 pint/day 54-75 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 Marke

Level

0

1

2

3

4

5

54.01-74.99 pints/day Dehumidifiers Marke

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)

Efficiency 2005

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)

Efficiency 2005

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)

Efficiency 2005

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

es 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 dat

AEO 2006 Elec Price (2004$/MMBtu)

2004 $26.19

2005 $28.74

2006 $27.87 used to estimate 2006 

2004 Price Source: EIA

Div. & Elec

Lrg State 2004$ / 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 price







Energy 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 27.87 27.93 27.80 9.51 9.53 9.49

2007 0.94 2007 26.16 26.36 25.87 8.93 9.00 8.83

2008 0.90 2008 25.18 25.49 24.82 8.60 8.70 8.47

2009 0.89 2009 24.93 25.25 24.50 8.51 8.62 8.36

2010 0.89 2010 24.78 25.15 24.36 8.46 8.58 8.31

2011 0.88 2011 24.54 25.05 24.15 8.37 8.55 8.24

2012 0.88 2012 24.42 24.95 23.95 8.33 8.51 8.17

2013 0.88 2013 24.61 25.19 23.96 8.40 8.60 8.18

2014 0.88 2014 24.49 25.28 23.97 8.36 8.63 8.18

2015 0.87 2015 24.24 24.86 23.68 8.27 8.48 8.08

2016 0.87 2016 24.20 24.85 23.60 8.26 8.48 8.06

2017 0.87 2017 24.23 24.88 23.69 8.27 8.49 8.08

2018 0.87 2018 24.34 25.03 23.74 8.31 8.54 8.10

2019 0.88 2019 24.50 25.19 23.80 8.36 8.60 8.12

2020 0.88 2020 24.44 25.26 23.69 8.34 8.62 8.09

2021 0.88 2021 24.55 25.31 23.77 8.38 8.64 8.11

2022 0.88 2022 24.57 25.44 23.77 8.39 8.68 8.11

2023 0.88 2023 24.51 25.43 23.74 8.37 8.68 8.10

2024 0.88 2024 24.61 25.59 23.81 8.40 8.73 8.13

2025 0.89 2025 24.76 25.57 23.90 8.45 8.73 8.16

2026 0.89 2026 24.75 25.71 23.95 8.45 8.77 8.17

2027 0.89 2027 24.80 25.70 23.93 8.46 8.77 8.17

2028 0.89 2028 24.76 25.73 23.96 8.45 8.78 8.18

2029 0.89 2029 24.80 25.92 23.94 8.47 8.85 8.17

2030 0.90 2030 25.02 25.92 24.12 8.54 8.85 8.23

21

22

23

24

25

26

27

28

29

2000 2005 2010 2015 2020 2025 2030

Electricity Price (AEO2006)

Reference

High

Low

0.8

0.9

1.0

1.1

1.2

2000 2005 2010 2015 2020 2025 2030

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% 1 Home Equity Loans (after tax) 3.6% 4.0% 

2 Credit card 2.0% 11.0% 

3 Other Installment Loans 1.7% 6.0% 

4 Other Residence Loans 4.9% 4.6% 

5 Other Line of Credit 0.5% 8.7% 

6 Checking Accounts 4.5% 0.0% 

7 Savings and Money Market 15.7% 2.4% 

8 CD (6 month) 9.0% 2.4% 

9 Savings Bonds (Treasury) 1.5% 3.5% 

10 Bonds (Corporate AAA) 10.0% 4.3% 

11 Stocks (S&P 500) 29.1% 8.6% 

12 Mutual Funds (stock/bond) 17.5% 6.9% 

Total 100% 

Finance Method # Samp

Real Interest Rate for that meth

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 R

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

Avg. 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 F

DIS

T

RIB

U

TIO

N

Credit Card
Avg.

Min

Max

Dist.

Std.Dev
Distribution of Real Interest Rates Real Gains and Losses for V

Savings

rate wt rate wt rate wt Year Accounts

0.0% 0.341 0.002 0.128 0.1% 0.042 1977

1.4% 0.021 0.015 0.063 1.5% 0.023 1978

2.4% 0.042 0.025 0.069 2.5% 0.016 1979

3.4% 0.054 0.035 0.121 3.5% 0.049 1980

4.5% 0.054 0.045 0.153 4.6% 0.056 1981

5.6% 0.067 0.055 0.192 5.6% 0.125 1982

6.6% 0.071 0.065 0.143 6.7% 0.104 1983

7.5% 0.035 0.075 0.065 7.6% 0.055 1984 5.5% 

8.6% 0.041 0.086 0.029 8.6% 0.083 1985 5.4% 

9.5% 0.037 0.094 0.016 9.5% 0.093 1986 6.0% 

10.6% 0.032 0.106 0.004 10.5% 0.079 1987 3.3% 

11.5% 0.019 0.116 0.005 11.6% 0.066 1988 3.1% 

12.5% 0.027 0.126 0.005 12.5% 0.067 1989 3.0% 

13.5% 0.018 0.148 0.004 13.5% 0.019 1990 2.4% 

14.7% 0.038 0.157 0.001 14.7% 0.035 1991 2.7% 

15.6% 0.018 0.166 0.003 15.6% 0.022 1992 2.1% 

16.4% 0.021 0.179 0.001 16.4% 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 Avg. 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% 

1 and 2004 Survey of Consumer Finances

Installment Loans Other Residence Other LOC

Real Gains and Losses for Various Assets

CD - 6mo. Treasury Corp AAA 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% 

deral Reserve with exception of Damodaran Online for Stocks.

Lifetime back to Summary

Export Parameters Assumptions:

to: LCC Summary Lifetime of Dehumidifiers

Lifetime 11 years Average 11.0 Average Value: Average of data sources

Min 5.0 Mininum Value: Appliance Magazine

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%

0 1 2 3

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

ge 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

4 5 6 7 8 9 10 11 12 13 14 15 16 17 18

% 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