Simulation Results Upright Freezer

Run Simulation

Run Sensitivities

Run Reference Case

Iterations 10000

Seed 1

Simulation Controls

200

300

400

Life-Cycle Cost Savings

Run Simulation

10000

-300

-200

-100

0

100

200

300

400

1 2 3

Cost ($2009)

Life-Cycle Cost Savings

75%

Median

25%

Run Simulation

Run Sensitivities

Run Reference Case

10000

-400

-300

-200

-100

0

100

200

300

400

1 2 3

Cost ($2009)

Efficiency Level

Life-Cycle Cost Savings

75%

Median

25%

Mean

Run Simulation

Run Sensitivities

Run Reference Case

10000

0 $3,928

1 $3,943

2 $3,956

Installed 

Price

Efficiency

Level

Efficiency Level 

Description

Average Life-Cycle Cos

Run Simulation

Run Sensitivities

Run Reference Case

10000

2 $3,956

3 $4,042

4 $4,176

5 $4,278

The above simulation results are based on the following options:

Iterations 10000

Energy Price Trend AEO 2010 Reference

Efficiency Market Share Scenario Rollup

Run Simulation

Run Sensitivities

Run Reference Case

10000

Efficiency Market Share Scenario Rollup

Manufacturing Cost Scenario Base Case

5% 25% 50%

1 0.0 8.7 45.4

2 0.0 26.8 67.8

Run Simulation

Run Sensitivities

Run Reference Case

10000

2 0.0 26.8 67.8

3 -75.4 -36.7 14.9

4 -196.2 -143.3 -76.6

5 -291.9 -233.2 -159.6

Run Simulation

Run Sensitivities

Run Reference Case

10000
5% 25% 50%

1 1.2 2.0 2.9 2 1.5 2.5 3.6 3 4.2 7.2 10.7 4 7.0 12.0 17.8 5 9.0 15.3 22.6
50

60

70

Payback Period

75%

Median

4 5

10

20

30

40

50

60

70

Years

Payback Period

75%

Median

25%

Mean

4 5

0

10

20

30

40

50

60

70

1 2 3 4

Years

Efficiency Level

Payback Period

75%

Median

25%

Mean

Net Cost No Impact Net Benefit Median Average

$1,071 $4,999

$990 $4,933 $66 1.53% 19.90% 78.57% 2.9 3.4

$942 $4,898 $101 3.99% 1.70% 94.31% 3.6 4.2

Operating 

Cost* 

Payback Period (years)

Life-Cycle Cost Savings

Average 

Savings

Households that Experience

Average Life-Cycle Cost

Life-Cycle 

Cost

$942 $4,898 $101 3.99% 1.70% 94.31% 3.6 4.2

$898 $4,940 $59 42.93% 0.57% 56.50% 10.7 13.7

$847 $5,023 -$23 68.81% 0.49% 30.70% 17.8 21.7

$822 $5,100 -$101 79.76% 0.27% 19.97% 22.6 27.3

 on the following options:

AEO 2010 Reference

75% 95% 5% 25% 50% 75% 95% Average

93.1 210.3 1 8.7 8.7 36.7 47.7 117.2 66.1

136.3 309.2 2 26.8 26.8 41.0 68.5 172.9 100.9

LCC BoxPlot Calculations

136.3 309.2 2 26.8 26.8 41.0 68.5 172.9 100.9

103.8 332.7 3 38.7 -36.7 51.6 88.9 228.8 58.8

32.5 318.9 4 52.9 -143.3 66.6 109.1 286.4 -23.5

-37.2 275.0 5 58.7 -233.2 73.6 122.4 312.2 -101.0
75% 95% 5% 25% 50% 75% 95% Average

PBP BoxPlot Calculations

75% 95% 5% 25% 50% 75% 95% Average

4.2 7.11 0.8 2.0 0.9 1.3 2.9 3.4

5.3 8.92 1.0 2.5 1.1 1.6 3.6 4.2

16.6 31.83 3.0 7.2 3.6 5.8 15.2 13.7

26.6 48.74 5.0 12.0 5.8 8.8 22.1 21.7

33.6 60.75 6.4 15.3 7.3 11.0 27.1 27.3
5


LCC Summary Upright Freezer

User Input: Import Parameters ANNUAL CASH FLOW CALCULATION :

Engineering Data Average

NIA flag 0 Elec

CO2 Price flag 0 from Equipment Price $3,896 Installed Price Age Year $/kWh

Energy Price Trend from Energy Use 632 kWh TECBase 2007 $0.10

211 kWh FECBase 0

Efficiency Market Share Scenario 1 2014 $0.10

from Discount Rate 11.5% Discount rate 2 2015 $0.10

Manufacturing Cost Scenario from Energy Prices : 3 2016 $0.10

2014 Electricity Price$0.097 $/kWh (in 2009$) 4 2017 $0.10

5 2018 $0.10

Average Lifetime 22 from Base Case Eff Dist Base Case Level 6 2019 $0.10

Average UAF 0.97 0 7 2020 $0.10

Average Volume 16.5 8 2021 $0.10

9 2022 $0.10

Links : RECS Households RECS UAF 10 2023 $0.10

Base Case Eff Dist Equipment Price 11 2024 $0.10

Energy Use Energy Prices 12 2025 $0.10

Energy Price Trends Discount Rate 13 2026 $0.10

Lifetime Standards 14 2027 $0.10

EStarModel 15 2028 $0.10

16 2029 $0.10

Upright Freezers : 17 2030 $0.10

Installed Field UEC Annual Cumulative Life LCC Price Oper. Cost Payback Net No Payback 18 2031 $0.10

Level Efficiency Level Source Price Elec Oper. Cost Cash Flow Cycle Cost Savings Increase Saving Period Cost Impact undefined 19 2032 $0.11

$ kWh/yr $ / year $ $ $ year 20 2033 $0.11

> 0 1.00 $3,896 211 $25.77 $4,589 $4,099 21 2034 $0.11

1 1.10 $3,914 190 $23.77 $4,554 $4,102 -$3 $19 $2.0 9.32 $1 22 2035 $0.11

2 1.15 $3,928 179 $22.87 $4,544 $4,109 -$9 $33 $2.9 ######### $1 23 2036 $0.11

Efficiency Index

Used in Sample Calc

AEO 2010 Referenc

 Sample Calc CB Simulation

Rollup

Base Case

2 1.15 $3,928 179 $22.87 $4,544 $4,109 -$9 $33 $2.9 ######### $1 23 2036 $0.11

3 1.20 $4,014 169 $22.43 $4,617 $4,190 -$91 $118 $3.3 ######### $1 24 2037 $0.11

4 1.25 $4,147 158 $21.35 $4,722 $4,315 -$216 $252 $4.4 ######### $1 25 2038 $0.11

5 1.27 $4,249 153 $20.83 $4,810 $4,413 -$314 $353 $4.9 ######### $1 26 2039 $0.11

6 0.00 $4,249 153 $20.83 $4,249 $4,249 -$314 $353 $4.9 ######### $1 27 2040 $0.11

7 0.00 $4,249 153 $20.83 $4,249 $4,249 -$314 $353 $4.9 ######### $1 28 2041 $0.11

8 0.00 $4,249 153 $20.83 $4,249 $4,249 -$314 $353 $4.9 ######### $1 29 2042 $0.11

30 2043 $0.11

Upright Freezers: Sample Calc LCC Savings accountng for Product Efficiency Distribution 31 2044 $0.11

Base Case Efficiency Level (and % market share) 32 2045 $0.11

LCC Savings 81.5% 17.0% 1.0% 0.1% 0.2% 0.2% 0.0% 0.0% 0.0% 33 2046 $0.11

Level Efficiency Level Efficiency 0 1 2 3 4 5 6 7 8

Total 

Population

Affected 

Population 34 2047 $0.11

1 1.10 -$3 -$2.6 -$2.1 -2.6 35 2048 $0.11

2 1.15 -$9 -$9.3 -$6.7 -$8.8 -8.9 36 2049 $0.12

3 1.20 -$91 -$90.9 -$88.2 -$81.5 -$89.9 -90.3 37 2050 $0.12

4 1.25 -$216 -$215.9 -$213.3 -$206.6 -$125.1 -$214.4 -215.3 38 2051 $0.12

5 1.27 -$314 -$313.7 -$311.1 -$304.4 -$222.9 -$97.8 -$312.0 -312.7

6 1.35 -$314 -$313.7 -$311.1 -$304.4 -$222.9 -$97.8 $0.0 -$312.0 -312.7

7 1.40 -$314 -$313.7 -$311.1 -$304.4 -$222.9 -$97.8 $0.0 $3,866.1 -$312.0 -312.7

8 1.45 -$314 -$313.7 -$311.1 -$304.4 -$222.9 -$97.8 $0.0 $3,866.1 $3,866.1 -$312.0 -312.7

Incremental Equipment Prices $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0

1 1.10 $19 $18.6 $15.2 18.6

2 1.15 $33 $32.6 $14.0 $28.9 29.4

3 1.20 $118 $117.9 $99.3 $85.3 $113.8 114.4

4 1.25 $252 $251.5 $232.9 $218.9 $133.6 $246.9 247.9

5 1.27 $353 $353.5 $334.9 $320.9 $235.6 $102.0 $348.7 349.4

6 1.35 $353 $353.5 $334.9 $320.9 $235.6 $102.0 $0.0 $348.7 349.4

7 1.40 $353 $353.5 $334.9 $320.9 $235.6 $102.0 $0.0 -$4,249.1 $348.7 349.4

8 1.45 $353 $353.5 $334.9 $320.9 $235.6 $102.0 $0.0 -$4,249.1 -$4,249.1 $348.7 349.4

Operating Cost Savings $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 $0.0

1 Between DOE and Default 2012 1.10 $2 $2.0 $1.6 2.0

2 Default 2012 Standard 1.15 $3 $2.9 $0.9 $2.5 2.6

3 Revised based on Stkholders 1.20 $3 $3.3 $1.3 $0.4 $3.0 3.0

4 Added base on Stkholders 1.25 $4 $4.4 $2.4 $1.5 $1.1 $4.0 4.0

5 Max Available 1.27 $5 $4.9 $2.9 $2.0 $1.6 $0.5 $4.5 4.6

AEO 2010 Referenc

 Sample Calc CB Simulation

Rollup

Base Case
6 Max Available 1.35 $5 $4.9 $2.9 $2.0 $1.6 $0.5 $0.0 $4.5 4.6 7 1.40 $5 $4.9 $2.9 $2.0 $1.6 $0.5 $0.0 #DIV/0! #DIV/0! #DIV/0! 8 1.45 $5 $4.9 $2.9 $2.0 $1.6 $0.5 $0.0 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

Payback Periods 1 Between DOE and Default 2012 1.10 9.3 9.3 9.3 2 Default 2012 Standard 1.15 11.2 15.5 11.5 12.0 3 Revised based on Stkholders 1.20 35.3 73.7 191.9 38.5 43.4 4 Added base on Stkholders 1.25 56.9 96.1 143.8 124.0 61.2 64.5 5 Max Available 1.27 71.6 113.8 157.3 147.7 197.0 76.7 80.0 6 Max Available 1.35 71.6 113.8 157.3 147.7 197.0 76.7 80.0 7 Max Available 1.40 71.6 113.8 157.3 147.7 197.0 #DIV/0! #DIV/0! #DIV/0! 8 Max Available 1.45 71.6 113.8 157.3 147.7 197.0 #DIV/0! #DIV/0! #DIV/0! #DIV/0!

CALCULATION :

Discount Efficiency Level

Factor 0 1 2 3 4 5

11.5%

1.00 $3,895.65 $3,914.27 $3,928.24 $4,013.53 $4,147.18 $4,249.14

0.90 $20.49 $18.44 $17.41 $16.39 $15.36 $14.87

0.80 $24.82 $22.94 $22.10 $21.73 $20.71 $20.22

0.72 $24.96 $23.07 $22.22 $21.85 $20.82 $20.32

0.65 $25.06 $23.16 $22.31 $21.93 $20.90 $20.40

0.58 $25.05 $23.14 $22.29 $21.92 $20.88 $20.39

0.52 $24.98 $23.09 $22.24 $21.87 $20.84 $20.34

0.47 $25.09 $23.18 $22.33 $21.95 $20.92 $20.42

0.42 $25.20 $23.28 $22.42 $22.04 $21.00 $20.50

0.37 $25.25 $23.32 $22.46 $22.08 $21.03 $20.53

0.34 $25.32 $23.39 $22.53 $22.14 $21.09 $20.59

0.30 $25.38 $23.44 $22.57 $22.18 $21.13 $20.63

0.27 $25.36 $23.43 $22.56 $22.17 $21.12 $20.61

0.24 $25.45 $23.51 $22.64 $22.24 $21.19 $20.68

0.22 $25.56 $23.61 $22.73 $22.33 $21.27 $20.76

0.19 $25.67 $23.70 $22.82 $22.41 $21.35 $20.84

0.17 $25.93 $23.94 $23.04 $22.62 $21.55 $21.03

0.16 $26.14 $24.13 $23.22 $22.79 $21.70 $21.18

0.14 $26.37 $24.33 $23.42 $22.97 $21.87 $21.35

0.13 $26.56 $24.51 $23.58 $23.13 $22.02 $21.49

0.11 $26.66 $24.60 $23.66 $23.21 $22.09 $21.56

0.10 $26.81 $24.73 $23.80 $23.33 $22.21 $21.67

0.09 $26.96 $24.86 $23.92 $23.44 $22.31 $21.77

0.08 $27.12 $25.01 $24.06 $23.58 $22.44 $21.89

0.07 $27.23 $25.11 $24.15 $23.67 $22.52 $21.97

0.07 $27.35 $25.21 $24.25 $23.76 $22.61 $22.06

0.06 $27.46 $25.32 $24.34 $23.85 $22.69 $22.14

0.05 $27.57 $25.42 $24.44 $23.94 $22.78 $22.22

0.05 $27.69 $25.52 $24.54 $24.03 $22.87 $22.31

0.04 $27.81 $25.63 $24.64 $24.12 $22.95 $22.39

0.04 $27.92 $25.73 $24.74 $24.22 $23.04 $22.47

0.03 $28.04 $25.84 $24.83 $24.31 $23.13 $22.56

0.03 $28.15 $25.94 $24.93 $24.40 $23.21 $22.64

0.03 $28.27 $26.05 $25.03 $24.50 $23.30 $22.73

0.02 $28.39 $26.15 $25.13 $24.59 $23.39 $22.81

0.02 $28.51 $26.26 $25.24 $24.69 $23.48 $22.90

0.02 $28.63 $26.37 $25.34 $24.78 $23.57 $22.99

0.02 $28.75 $26.48 $25.44 $24.88 $23.66 $23.07

0.02 $28.87 $26.58 $25.54 $24.98 $23.75 $23.16


RECS Households back to Summary

Export Parameters Household id DOEID YEARMADE

To Energy Prices and Equipment Price: 1 1 3

Div & Lrg State 5 to select Energy Price 2 4 1

and Sales Tax Rate 3 24 4

4 56 3

Local Parameters 5 57 9

Sampled House ID 727 6 61 1

7 113 1

RECS Code Definitions 8 133 9

DIVISION 9 134 3

 1 = New England Census Division 10 161 1

 2 = Middle Atlantic Census Division 11 173 8

 3 = East North Central Census Division 12 175 5

 4 = West North Central Census Division 13 176 7

 5 = South Atlantic Census Division 14 202 5

 6 = East South Central Census Division 15 206 3

 7 = West South Central Census Division 16 211 6

 8 = Mountain Census Division 17 224 4

 9 = Pacific Census Division 18 225 9

Large State 19 264 5

 1 = New York State 20 268 5

 2 = California 21 309 4

 3 = Texas 22 314 3

 4 = Florida 23 333 9

24 378 8

25 387 8

26 388 7

27 398 4

28 399 5

29 428 5

30 457 6

31 502 9

32 507 13

33 555 11

34 572 2

35 575 3

36 578 10

37 594 2

38 609 10

39 616 3

40 627 6

41 662 4

42 679 3

43 682 6

44 689 1

45 711 1

46 727 7

47 737 3

48 784 8

49 807 2

50 836 4

51 859 4

52 861 11

53 871 5

54 899 4

55 919 10

56 921 5
57 926 10

58 943

4

59 986

1

60 1001

2

61 1018

8

62 1020

9

63 1029

5

64 1047

1

65 1068

7

66 1069

7

67 1071

9

68 1074

9

69 1092

1

70 1098

1

71 1108

3

72 1126

7

73 1132

6

74 1137

6

75 1171

2

76 1229

5

77 1259

3

78 1262

9

79 1284

1

80 1321

2

81 1333

5

82 1336

4

83 1340

8

84 1354

5

85 1373

5

86 1377

1

87 1403

8

88 1406

9

89 1422

3

90 1430

6

91 1476

7

92 1484

8

93 1499

3

94 1507

9

95 1523

1

96 1550

8

97 1584

7

98 1585

9

99 1616

4

100 1630

5

101 1638

7

102 1656

3

103 1701

2

104 1702

1

105 1723

5

106 1731

9

107 1736

7

108 1743

5

109 1748

3

110 1754

1

111 1759

5

112 1764

6

113 1774

4

114 1796

3

115 1815

4
116 1827

1

117 1829

1

118 1845

8

119 1866

4

120 1878

1

121 1896

5

122 1904

7

123 1907

3

124 1909

9

125 1918

4

126 1919

9

127 1932

7

128 1988

6

129 2005

3

130 2035

7

131 2070

8

132 2079

4

133 2090

4

134 2094

6

135 2106 11

136 2128

9

137 2130

3

138 2133

2

139 2139

4

140 2143

5

141 2164

3

142 2195

8

143 2244

1

144 2286

4

145 2309

4

146 2320

5

147 2340

5

148 2349

9

149 2373

3

150 2379

5

151 2396 12

152 2397

7

153 2418

8

154 2435

9

155 2457

2

156 2513

9

157 2533

4

158 2543

1

159 2544

2

160 2552

9

161 2574

6

162 2641

5

163 2655

5

164 2676

2

165 2767

5

166 2783 10

167 2806

5

168 2813

2

169 2848

9

170 2858

6

171 2892

9

172 2905

1

173 2917

7

174 2927

8
175 2953

6

176 3069

8

177 3086

5

178 3093

5

179 3097

5

180 3146

9

181 3152

9

182 3178 10

183 3181

2

184 3187

3

185 3195

5

186 3204 10

187 3231

5

188 3240

5

189 3248

5

190 3249

7

191 3276

1

192 3295

5

193 3366

5

194 3440

2

195 3445

3

196 3453

3

197 3472

9

198 3544

4

199 3548

5

200 3552

5

201 3580

6

202 3615

5

203 3616 13

204 3634

7

205 3684

3

206 3698

1

207 3700

4

208 3703

5

209 3704

5

210 3710

5

211 3726

4

212 3730

3

213 3743

7

214 3744

5

215 3750

4

216 3756

1

217 3757

8

218 3758

7

219 3798

7

220 3806 13

221 3811

9

222 3812

1

223 3827

4

224 3846

5

225 3851

1

226 3857

5

227 3859

5

228 3860

3

229 3893

5

230 3925

5

231 3939

1

232 3971

6

233 4013

5
234 4043

5

235 4057

2

236 4073

5

237 4095

9

238 4101

4

239 4120

4

240 4169

4

241 4171

9

242 4189

3

243 4214

6

244 4279

5

245 4288

5

246 4318

6

247 4359

5

248 4363

7
















































NWEIGHT DIVISION LRGSTATE HD65 CD65 SIZFREEZ AGEFRZR SIZRFRI2 BTUELFZZ

25678 7 3 1231 3281 3 2 5 3265

22345 9 0 5261 667 3 6 9 7807

19828 6 0 4597 1143 3 5 4 7310

35902 4 0 4972 1496 4 5 9 3198

27566 3 0 7974 587 4 1 9 4119

37176 5 0 6372 585 3 5 9 3332

8065 3 0 6343 1025 4 5 9 4450

13303 1 0 9089 249 3 2 9 4716

28936 9 2 1865 2350 3 2 9 4580

33714 5 0 2133 2271 4 4 9 5200

19849 8 0 5214 946 3 4 9 4624

46641 5 0 5475 703 4 3 9 4620

22977 6 0 1563 2511 4 3 3 8333

26642 2 0 4359 1792 2 4 2 7931

34964 5 0 4166 1881 3 1 1 4813

32830 7 3 827 3864 3 3 3 3731

30281 3 0 7404 747 4 4 4 6096

22846 9 0 5538 674 3 4 9 7633

19849 8 0 5227 933 4 3 9 6774

33659 5 0 3027 1470 2 5 9 5759

25633 4 0 4215 2022 3 5 9 4712

29679 7 3 1103 2828 3 6 9 6713

31433 5 0 3223 1673 3 3 9 6660

25293 8 0 3145 2379 3 3 9 5374

22742 8 0 1174 3584 3 2 3 6359

33659 5 0 3165 1361 3 4 4 7325

25636 4 0 4868 1529 5 3 9 6269

24051 8 0 5188 971 4 5 9 4379

36753 5 4 546 3623 3 3 9 3419

25293 8 0 3387 2281 4 2 9 3916

36753 5 4 580 3433 4 2 9 3529

24134 9 0 5335 488 4 4 9 6501

15101 1 0 7030 538 3 1 9 5693

34282 4 0 4716 1381 5 3 9 7264

48243 7 0 1301 3192 5 4 9 4127

22742 8 0 706 4237 3 1 2 4323

29553 3 0 6008 1109 2 3 9 5041

30293 5 0 3077 1974 3 2 1 4826

5288 2 0 5018 1290 4 1 9 6354

30485 5 0 2612 2130 3 3 9 6573

7030 3 0 5857 1312 5 3 3 7520

8237 9 0 9381 0 3 4 9 6763

29638 5 0 3012 2193 3 1 3 7357

24274 9 2 1241 1062 2 3 9 2802

5361 2 1 7483 263 4 4 9 15420

31027 5 0 3060 2009 3 4 9 5719

25955 9 2 1195 1545 3 2 3 4026

15101 1 0 7255 462 3 3 2 5798

28195 5 0 2039 2439 2 2 9 4784

20778 7 0 3752 1913 2 1 9 5871

3324 1 0 9570 184 3 2 9 3308

27601 6 0 1653 2468 3 4 3 6155

31020 5 0 3247 1602 4 1 4 3913

16284 9 0 17 2814 4 3 9 3392

28673 5 0 1991 3010 3 1 9 4952

22807 9 0 4166 250 5 3 2 7610
19484

40 4999 1435419 4511

380780 6544 267314 2812

3028550 4394 1677439 6754

2940570 3371 2024539 8060

2060080 2289 2301343 5907

2165180 7224 586529 4881

3064030 7062 810439 5855

2408610 6601 731319 5023

3003270 3257 2098349 5063

1927160 4040 1728349 2084

3458654 464 3177339 3660

3175660 1647 2541549 6116

1192210 6626 798411 4790

2046160 2065 2262339 2603

623620 4705 1385349 5662

2016180 4644 941349 3843

2426292 4675 397434 6649

3059973 1760 3684439 4626

3424750 4209 1718429 5138

2399270 3726 1947413 5540

2388192 1900 2158222 7279

3331150 4488 1405429 5395

3217130 7505 711339 3375

4388930 6124 1156532 6794

443780 6810 226424 8572

2739390 7456 97549 8100

2830730 6238 961314 5202

2716921 6451 996239 6195

3322621 5582 1049349 3853

2664220 4661 1572239 4872

2747640 4807 1556239 3493

2278940 7196 607233 7132

2297230 7162 820359 6937

3152373 1417 2976239 2354

2819550 2123 2323219 6116

3062930 7060 810525 8803

2741370 3459 2118349 3713

3268350 3118 1818434 6185

2053880 5563 752243 5385

2283130 7543 723349 3821

3675354 541 3651439 5648

665630 6030 1147532 3337

1896860 3992 1645319 7226

1884260 4249 1447434 7362

3151392 2543 2054543 4720

3106340 4930 1510349 3780

2716730 5624 1099439 3157

2563640 4861 1531424 5572

1982860 4420 1449453 7889

3458654 413 3589329 5131

4464754 700 3280439 6590

1979040 4804 1630239 5928

3028130 7231 782359 5773

475721 7236 862549 6308

1439910 6684 680359 4117

3098330 7293 742232 3196

4387330 6081 1167454 4696

3675354 419 3776439 5067

2806030 7238 855441 5116
29238

20 4669 1402433 5903

2197980 6799 228239 3187

2000880 7226 325329 5408

2392720 5418 1108334 5583

2611030 6210 1074359 4526

2280790 4277 211451 4092

3652821 7158 321449 5708

796990 9248 12319 5869

805690 9110 34429 4581

13439900 3351325 3418

2819550 2143 2219439 6202

2594580 5629 722369 5381

2621790 4592 327429 4835

1703710 5922 880349 4994

2963850 3117 1840454 4208

2924850 3138 1769434 8434

2571573 2613 2343343 6920

3191230 5190 1295359 6289

444050 4325 1611449 5032

3488130 7639 633519 4668

2550173 1317 2739544 3847

2427492 970 1301449 5339

3457073 1200 3399349 6273

2595592 1038 796319 4550

2627930 5962 925441 4617

2714040 7371 361239 4242

2579292 2115 1610349 5728

3084321 4951 1276349 2940

1988360 3472 1941441 11576

3084450 2813 1734444 5632

2016180 4450 1006439 2961

3181830 5216 1287339 5297

2326980 974 4158333 2953

3425650 5155 1125343 5418

3197850 5197 1083434 3300

2724280 5259 990329 5536

496340 5388 1437341 7945

2053880 5281 1143423 4792

2283130 7124 828233 5529

2018480 5444 708419 5663

1996992 2256 93229 5140

1324810 5975 853349 4405

3701990 4505 350319 2909

2595592 1051 766535 8774

2197980 7156 156249 4444

3365950 3211 1629449 4406

3623454 772 3208229 5179

2595592 1273 1552353 4351

3111373 1157 3553459 5836

404080 5400 1153252 3749

2572220 4821 1304329 7270

566050 4362 1621332 6078

4801040 4441 1797229 7732

2833430 6133 1121232 3065

1971280 7111 633349 8648

2135840 6239 906439 7175

2885840 4266 1763239 5728

1927160 4249 1525329 1583

2867350 2056 2420449 6972
42693

50 2297 2290319 4096

2288240 4939 1522449 8142

2413490 4588 999453 6264

2584073 1147 2916323 7098

2778570 1584 2887439 8417

2636373 1678 2853419 4844

3176690 4688 296433 5522

2550173 1307 2838429 4537

3197850 5166 1114369 8135

3691230 6167 1113529 5824

2842792 2543 2055329 5512

3102050 3164 1727433 4422

3003270 3537 2043449 7352

4269350 2324 2359555 5250

2924850 3089 1933549 3003

2611030 6008 1153349 3681

3785530 6483 981329 3092

2989292 951 713329 5966

3221150 4584 1417339 5174

3840070 1585 2884429 5044

2153290 5115 740319 5733

1192210 6338 955343 3665

2125160 2030 2285269 3839

2650321 6305 1013434 4211

2853173 2321 2804343 7076

2907070 3846 1788459 5408

4862654 113 4671439 2832

3106340 4926 1511219 7441

2963850 3018 2171529 4653

3048550 2444 1937432 3477

2701640 6342 928443 8070

499740 6520 698329 4634

2438340 5624 1376433 5278

2924850 3014 2186459 4549

3143930 5179 1450439 8878

2134592 2683 1249449 3305

3717821 5360 1263321 4042

3190530 6104 1010551 5231

3646473 1734 2467339 5203

2134592 2454 989425 3933

3059973 1850 3051339 5364

4132650 4600 1497319 4241

3151392 2647 1714229 6639

2297760 1679 2216339 4726

2246592 2080 1415419 3796

2567873 1230 3285233 12117

2223180 6581 276521 6959

2833430 5799 1337334 5690

823790 9514 41449 4420

3591070 3492 2070249 5989

2687421 6853 761239 9795

3793292 2445 507549 6118

2946840 4757 1322339 5963

1963792 613 1587421 5232

3028130 7484 731313 6074

2615240 7311 756329 6879

444050 4151 2186319 2928

2130580 5504 1046349 5341

3331021 7880 193459 6046
19701

60 3392 1862339 7750

2595592 1243 1057524 4803

2611030 5834 1336353 5269

2685140 5957 1269333 10293

3726630 4881 1331424 6434

2874720 5309 1116223 5184

1439910 6261 803323 8159

823790 96650422 8807

2810720 5362 1242333 5542

2924850 3175 1608331 5216

2008060 2869 2362429 3215

470050 3122 1824349 4763

2060890 5432 703369 4119

3717821 5352 1272349 12185

2273620 5972 925239 5762
















































DOLELRFG DOLELFZZ MONEYPY Freezer NHSLDMEM CELLAR BASEHEAT Corrected Weight

156 121 8 9 2 0 9 513.5593049

103 153 6 9 8 0 9 446.9079498

268 144 18 9 2 1 0 396.5567786

73 73 10 9 1 1 0 718.042935

109 102 24 9 3 1 2 1660.566336

51 76 5 9 1 0 9 743.5185546

93 141 3 9 1 0 9 161.3084051

135 214 11 9 3 1 0 266.0618894

120 190 8 9 1 0 9 578.7264307

89 132 7 9 1 0 9 674.2898594

81 120 17 9 3 1 2 396.9859083

54 97 7 9 1 1 2 932.8144058

330 181 24 9 3 0 9 1384.153234

419 304 14 9 4 1 1 532.837312

216 143 9 9 3 1 1 699.2807466

199 114 18 9 2 9 9 656.609182

410 176 24 9 2 1 2 1824.10696

172 150 13 9 3 0 9 456.9131613

187 175 20 9 4 1 0 396.9859083

184 164 14 9 2 0 9 673.1792172

77 109 6 9 1 0 9 512.6502909

122 219 13 9 2 0 9 593.578007

149 140 11 9 2 0 9 628.6646532

173 161 24 9 3 0 9 1523.63009

198 176 15 9 4 0 9 454.8487232

281 203 24 9 2 1 0 2027.615802

82 129 17 9 4 1 1 512.7218366

133 119 4 9 1 1 0 481.0171863

87 92 23 9 2 0 9 1102.586232

76 114 11 9 4 0 9 505.8532835

102 95 23 9 2 0 9 1102.586232

80 161 16 9 2 0 9 482.6884821

112 213 24 9 3 1 0 909.6727907

79 151 13 9 2 1 1 685.6338929

79 111 23 9 2 0 9 1447.282555

90 119 15 9 3 0 9 454.8487232

96 141 13 9 2 1 2 591.0640612

118 123 24 9 2 1 2 1824.854222

69 236 8 9 5 1 0 105.768256

119 179 2 9 8 0 9 609.6963232

198 204 6 9 2 1 1 140.5986124

278 243 24 9 2 1 1 496.1791583

254 194 11 9 4 0 9 592.7603142

189 158 15 9 4 1 0 485.4770172

339 502 6 9 3 1 0 107.2145047

114 168 5 9 2 9 9 620.5460125

180 147 12 9 2 0 9 519.103131

384 219 24 9 4 1 1 909.6727907

120 112 6 9 2 0 9 563.906373

37 127 10 9 2 9 9 415.5543384

72 128 8 9 3 1 0 66.47015955

205 153 19 9 3 0 9 552.0201983

181 106 23 9 2 1 1 930.6029498

196 175 1 9 1 0 9 325.6722792

55 110 20 9 5 9 9 573.4585102

216 144 24 9 2 0 9 1373.914062
125 111 24

9

309 1173.720729

139 848

9

409 76.1496653

105 1673

9

710 605.7022364

199 177 12

9

209 588.1064708

276 231 24

9

209 1240.969418

85 120 20

9

499 433.0294533

89 1518

9

411 612.8091848

223 1869

9

111 481.7238795

60 114 18

9

209 600.636458

62 558

9

209 385.4258673

139 1233

9

209 691.7238548

75 150 13

9

109 635.1143514

238 194 11

9

210 238.4338411

57 856

9

209 409.2243968

247 2203

9

111 124.7223146

111 104 11

9

209 403.212054

607 369 24

9

309 1461.53145

158 141 19

9

609 611.9708304

73 1318

9

209 684.9343953

119 139 10

9

309 479.8388853

266 3337

9

509 477.6258402

39 125 10

9

811 666.216537

49 736

9

111 643.4111977

219 185 24

9

409 2643.898519

363 2657

9

309 88.74107676

112 1576

9

199 547.8677549

177 93 13

9

411 566.1421936

120 1907

9

311 543.3763138

115 170 20

9

811 664.511719

229 200 16

9

510 532.837312

72 1027

9

112 549.5145106

247 207 16

9

299 455.7893404

230 201 23

9

411 689.1460557

97 87 14

9

109 630.4638805

129 130 19

9

209 563.906373

366 234 24

9

411 1845.073706

40 80 17

9

309 548.2670815

237 192 24

9

209 1968.830903

241 134 13

9

511 410.7545576

31 106 17

9

212 456.6229408

171 152 24

9

309 2213.993154

152 100 12

9

211 133.1286398

101 160 12

9

410 379.3647219

379 145 17

9

210 376.8491084

390 217 24

9

409 1898.37063

46 837

9

109 621.251309

92 779

9

312 543.3451922

98 1106

9

211 512.7218366

281 153 23

9

211 594.8351679

117 173 24

9

309 2083.472251

145 2054

9

199 892.9467695

70 1046

9

310 395.7965548

117 1855

9

210 605.6132004

122 2458

9

310 95.1338097

109 161 19

9

312 287.9833729

90 1046

9

212 619.6646484

162 115 14

9

511 877.4518632

164 137 22

9

209 735.0574882

191 156 20

9

311 561.2038969
257 217 10

9

212 584.7594189

57 97 15

9

210 439.5716694

98 138 23

9

211 600.2426933

136 109 22

9

212 478.5386526

41 1397

9

209 522.2081939

101 829

9

209 456.1467668

151 2139

9

210 730.5558233

61 205 24

9

309 480.0270541

87 166 24

9

209 485.3141235

309 177 19

9

209 268.7789735

153 136 13

9

209 563.906373

86 128 10

9

199 518.9039555

86 121 13

9

409 524.336874

117 173 21

9

210 340.7362242

222 92 24

9

212 1785.394066

284 239 23

9

210 877.45429

336 248 13

9

209 514.2980876

145 136 10

9

111 638.2433468

163 1368

9

411 88.80127249

46 157 13

9

111 697.6135167

262 133 17

9

209 510.0122702

144 2186

9

209 485.4770172

102 1512

9

109 691.4067188

191 167 24

9

411 1563.538631

113 101 21

9

309 525.5746453

57 1038

9

109 542.8030946

319 278 24

9

211 1553.725962

78 150 15

9

411 616.8500226

492 228 16

9

311 397.6523864

484 134 24

9

311 1858.03339

96 80 15

9

309 403.212054

82 121 23

9

211 954.5547677

113 78 14

9

709 465.3850209

133 1118

9

211 685.1112543

156 65 24

9

311 1926.378441

68 136 19

9

211 544.8327335

216 1986

9

399 99.26254423

210 115 13

9

309 410.7545576

287 164 15

9

312 456.6229408

104 147 24

9

409 1215.860024

250 208 24

9

709 1202.904771

126 186 24

9

311 798.0445893

22 768

9

111 740.3764536

351 294 24

9

410 1563.538631

80 1609

9

209 439.5716694

79 117 15

9

209 673.1792172

111 164 23

9

309 1087.016979

159 186 24

9

209 1563.538631

257 2149

9

109 622.266047

93 745

9

410 80.79380042

156 280 24

9

309 1549.482582

149 1984

9

299 113.2087659

88 158 12

9

110 960.198177

140 898

9

311 566.6707423

140 208 15

9

399 394.2491629

73 141 12

9

299 427.1683534

126 1873

9

109 577.1625064

41 38 11

9

411 385.4258673

186 1657

9

299 573.4585102
79 117

6

9

109 853.8511647

139 1466

9

209 457.6432512

199 166 18

9

409 482.6884821

283 225 19

9

309 516.8047561

131 195 19

9

209 555.6908727

91 145 23

9

209 790.8822784

243 130 24

9

109 1913.598715

81 155 23

9

509 765.0184053

96 163 15

9

211 639.5678755

104 1658

9

411 738.2407503

132 210 18

9

299 568.5413153

266 113 24

9

212 1868.650723

102 143 14

9

209 600.636458

221 143 11

9

109 853.8511647

104 91 24

9

312 1761.928214

61 109 24

9

209 1572.89108

53 95 12

9

211 757.0904654

282 2639

9

109 597.8450979

97 143 13

9

409 644.215595

42 1435

9

109 767.9907436

58 876

9

512 430.649185

179 1528

9

212 238.4338411

78 1247

9

499 425.02282

217 153 13

9

210 530.0597675

310 232 19

9

209 570.6214499

83 1253

9

109 581.4079181

54 766

9

199 972.5206081

47 1616

9

112 621.251309

69 138 23

9

410 889.1404713

153 93 23

9

209 914.5444848

386 205 13

9

412 540.3125713

89 1268

9

412 99.94133083

237 1305

9

209 487.666731

179 156 10

9

210 584.9695266

158 1416

9

109 628.7839968

105 944

9

299 426.8940222

222 195 24

9

412 2239.625573

184 146 10

9

211 638.0981997

87 1384

9

499 729.283846

261 137 11

9

409 426.8940222

47 159 10

9

299 611.9708304

138 114 11

9

310 826.5215163

84 286 15

9

209 630.2691335

57 115 16

9

409 459.5462264

161 143 10

9

309 449.2921206

833 464 13

9

209 513.5593049

237 207 18

9

712 444.6242173

300 1687

9

211 566.6707423

99 156 23

9

209 247.1011744

122 181 12

9

109 718.2097812

224 338 12

9

511 537.4700496

147 208 17

9

109 758.6422014

62 94 18

9

411 589.3522368

277 1666

9

409 392.7425004

173 186 19

9

209 605.6132004

149 220 12

9

499 523.0353535

57 843

9

211 88.80127249

88 130 21

9

411 426.0982082

132 209 24

9

209 2006.579674
79 141 10

9

299 394.0103894

395 387 18

9

209 519.103131

251 138 17

9

309 522.2081939

447 255 24

9

311 1617.475648

167 138 18

9

211 745.3195594

229 191 22

9

312 574.9380379

426 345 24

9

310 867.4059191

464 293 24

9

409 496.1791583

335 196 17

9

511 562.1465898

250 145 13

9

309 584.9695266

44 755

9

209 401.5961121

134 1257

9

411 93.99189262

55 81 15

9

599 412.1636232

339 478 18

9

211 743.5675874

73 108 23

9

211 682.0851753













































RECS Sample

RECS household sampled Freezer #1 Prod. Class = 9 PC9 SIZFREEZ= RECS code for 'Size of first freezer'

household index 46 Calculate Adj. Volume 1 = Very small (10 cubic feet or less)

RECS id 727 19.8% random # for cum % 2 = Small (11 to 14 cubic feet)

3 3 = Medium (15 to 18 cubic feet)

Household Characteristics Volume 15.5 cu.ft. 4 = Large (19 to 22 cubic feet)

7 Volume Correction 0.92 5 = Very large (more than 32 cubic feet)

5 Adj. Vol (AV = a * Vol + b) 24.6 cu.ft. 9 = NA

8.38 Estimate Age of Freezer SIZFREEZ = 1 SIZFREEZ = 2 SIZFREEZ = 3 SIZFREEZ = 4 SIZFREEZ = 5 SIZFREEZ = 9

5.50 4 cum. % size cum. % size cum. % size cum. % size cum. % size cum. % size

5 Age of unit 16.0 0% 1.5 0% 10.5 0% 14.5 0% 18.5 0% 21.5 0% 99

Basement 0 (Y=1, N=0) 0% 2.5 6% 11.5 17% 15.5 12% 19.5 0% 22.5 0% 99

2nd refrigerator in heated space 0 0% 3.5 47% 12.5 39% 16.5 82% 20.5 18% 23.5 0% 99

Heated Space 0 (Y=1, N=0) 0% 4.5 47% 13.5 85% 17.5 94% 21.5 18% 24.5 0% 99

0% 5.5 100% 14.5 100% 18.5 100% 22.5 100% 25.5 0% 99

0% 6.5 100% 14.5 100% 18.5 100% 22.5 100% 25.5 0% 99

Parameters for Residual (Weibul Function) 0% 7.5 100% 14.5 100% 18.5 100% 22.5 100% 25.5 0% 99

scale = 1.0787 0% 8.5 100% 14.5 100% 18.5 100% 22.5 100% 25.5 0% 99

shape = 2.5535 0% 9.5 100% 14.5 100% 18.5 100% 22.5 100% 25.5 0% 99

offset = -1 Determine if unit is Energy Star 0% 10.5 100% 14.5 100% 18.5 100% 22.5 100% 25.5 0% 99

Is unit Energy Star?FALSE 0 Source: CEC Database

AGE (RECS AGE index)

UAF age min age max distribution

Energy* scale (1 if not Energy*) 1.000 1 Less than 2 years 0.0 2.0 1.0

Export to "Energy Use" 2 2 to 4 years old 2.0 5.0 2.0

UAF freezer 0.33 Residual Term 0.416211838 3 5 to 9 years old 5.0 10.0 6.0

UAF 0.334 4 10 to 19 years old 10.0 20.0 16.0

5 20 years or older 20.0 38.0 25.0

6 Don't know (*) 18.0

99 No Answer (*) 18.0

Household id NWEIGHT (*) age of unit set to random lifetime from Weibull Distribution

1 514 when AGERFRI1=96 

2 447

3 397

4 718

5 1661

6 744

7 161

8 266

9 579

10 674

11 397

12 933

13 1384

14 533

15 699

16 657

17 1824

18 457

19 397

20 673

21 513

22 594

23 629

24 1524

25 455

26 2028

27 513

28 481

29 1103

30 506

31 1103

32 483

33 910

34 686

35 1447

36 455

37 591

38 1825

39 106

40 610

41 141

42 496

43 593

44 485

45 107

46 621

47 519

48 910

49 564

50 416

51 66

52 552

53 931

54 326

55 573

56 1374

57 1174

58 76

59 606

60 588

61 1241

62 433

63 613

64 482

65 601

66 385

67 692

68 635

69 238

70 409

71 125

72 403

73 1462

74 612

75 685

76 480

77 478

78 666

79 643

80 2644

81 89

82 548

83 566

84 543

85 665

86 533

87 550

88 456

89 689

90 630

91 564

92 1845

93 548

94 1969

95 411

96 457

97 2214

98 133

99 379

100 377

101 1898

102 621

103 543

104 513

105 595

106 2083

107 893

108 396

109 606

110 95

111 288

112 620

113 877

114 735

115 561

116 585

117 440

118 600

119 479

120 522

121 456

122 731

123 480

124 485

125 269

126 564

127 519

128 524

129 341

130 1785

131 877

132 514

133 638

134 89

135 698

136 510

137 485

138 691

139 1564

137

140 526

141 543

142 1554

143 617

144 398

145 1858

146 403

147 955

148 465

149 685

150 1926

151 545

152 99

153 411

154 457

155 1216

156 1203

157 798

158 740

159 1564

160 440

161 673

162 1087

163 1564

164 622

165 81

166 1549

167 113

168 960

169 567

170 394

171 427

172 577

173 385

174 573

175 854

176 458

177 483

178 517

179 556

180 791

181 1914

182 765

183 640

184 738

185 569

186 1869

187 601

188 854

189 1762

190 1573

191 757

192 598

193 644

194 768

195 431

196 238

197 425

198 530

199 571

200 581

201 973

202 621

203 889

204 915

205 540

206 100

207 488

208 585

209 629

210 427

211 2240

212 638

213 729

214 427

215 612

216 827

217 630

218 460

219 449

220 514

221 445

222 567

223 247

224 718

225 537

226 759

227 589

228 393

229 606

230 523

231 89

232 426

233 2007

234 394

235 519

236 522

237 1617

238 745

239 575

240 867

241 496

242 562

243 585

244 402

245 94

246 412

247 744

248 682







Base Case Eff Dist back to Summary

Export Parameters Upright Freezer Market Share Efficiency 

To LCC Summary: Base Case Level

0

Base Case Efficiency 1.00 1

Corresponding Eff. Level 0 2

3

4

5

Non ES 0

ES 1

Upright Freezer Market Share Efficiency 

Non HFC Level

0

1

2

3

4

Non ES 0

ES 1

1.6% of the sampled hh get assigned E*

Upright Freezer Market Share Efficiency Data 

Efficiency 

Index 2014

1.00 82%

1.10 17%

1.15 1% 1 17%

1.20 0% 2 1%

1.25 0% 3 0%

1.27 0% 4 0%

5 0%

6 0%

7 0%

Base Case Efficiency for Household = 1.00 8 0%

Upright Freezer Market Share Efficiency Data 

Efficiency 

Index 2014

1.00 91%

1.10 9%

Energy Star Distribution 

by Efficiency Level

Energy Star Distribution 

1.10 9% by Efficiency Level

1.15 0% 1 9%

1.20 0% 2 0%

1.24 0% 3 0%

4 0%

5 0%

6 0%

7 0%

Base Case Efficiency for Household = 1.00 8 0%

by Efficiency Level

0 82%

1 16%

2 1%

3 0%

4 0%

5 0%

6 0%

7 0%

8 0%

Distribution by 

Efficiency Level for Non 

already ES households

Distribution by 

Efficiency Level for Non 

already ES households

0 91%

1 8%

2 0%

3 0%

4 0%

5 0%

6 0%

7 0%

8 0%

already ES households



Equipment Price back to Summary

Export Parameters Upright freezer (all prices in 2009$)

To LCC Summary:

Total Installed Price Level Efficiency Level Source Efficiency

Level 0 Level 0 1.00

0 $3,896 1 Level 1 1.10

1 $3,914 2 Level 2 1.15

2 $3,928 3 Level 3 1.20

3 $4,014 4 Level 4 1.25

4 $4,147 5 Level 5 1.27

5 $4,249

Max Level # 5

From RECS Household: Markups

Div & Lrg State Manufacturer Markup 100%

Price Trend Factor 0.9030 Baseline

Retailer Markup 145%

Sales Tax 6.6%

Total Markup incl. Sales Tax 155%

Baseline Equipment Price

Average Price of Baseline Unit $ 4,062
Delta Mnfr Retail Installation Total Installed

Price from Base Price Cost Price

$2,686.65 $3,895.65 $0.00 $3,895.65

$14.16 $3,914.27 $0.00 $3,914.27

$24.78 $3,928.24 $0.00 $3,928.24

$89.61 $4,013.53 $0.00 $4,013.53

$191.20 $4,147.18 $0.00 $4,147.18

$268.69 $4,249.14 $0.00 $4,249.14

Sales Tax by Divison and Large States

1 New England 6.1%

2 Mid Atlantic 6.6%

Incremental 3 East North Central 6.9%

123% 4 West North Central 6.9%

6.6% 5 South Atlantic 6.6%

132% 6 East South Central 7.9%

7 West South Central 8.4%

8 Mountain 6.8%

9 Pacific 7.5%

10 New York State 8.5%

11 California 9.2%

12 Texas 8.1%

13 Florida 6.7%

U.S. Average 7.2%
Mnfr markup = 1.4

Delta Manufacturing Cost

Level Eff Improvement Base CaseEff Improvement Non HFC

0 - -

1 10% $15.68 10.00% $18.29

2 15% $27.44 15.00% $78.09

3 20% $99.23 20.00% $177.48

4 25% $211.73 23.77% $290.09

5 27% $297.56

Mnfr markup = 1.26

Delta Manufacturing Cost

Level Eff Improvement Base CaseEff Improvement Non HFC

0 - -

1 10% $14.11 10.00% $16.46

2 15% $24.69 15.00% $70.28

3 20% $89.31 20.00% $159.73

4 25% $190.56 23.77% $261.08

5 27% $267.80




Repair Cost back to Summary

Export Parameters

To LCC Summary:

Annual Repair Cost

Level

0 $4.37

1 $4.54

2 $4.72

3 $5.38

4 $5.38

5 $5.38




Energy Use back to Summary

Import from RECS UAF Upright freezers

UAF = 0.3338019

Level

0

TEC of Standard Unit 1

kWh = c * AV + d c d 2

2001 Standards 12.4 326.1 3

ESAF Unit 1 1.000 4

5

6

7

8


Upright freezers

TEC FEC

Efficiency Level Source Standard Unit

kWh kWh

Level 0 1.00 631.57 210.82

Level 1 1.10 568.41 189.74

Level 2 1.15 536.83 179.20

Level 3 1.20 505.25 168.65

Level 4 1.25 473.68 158.11

Level 5 1.27 458.52 153.05

Level 6 0.00 1,263.14 421.64

Level 7 0.00 1,263.14 421.64

Level 8 0.00 1,263.14 421.64

Efficiency 

Index















Energy Prices back to Summary

Export Parameters Scale 2007 Prices in 2009$

To LCC Summary: 2007 Residential Energy Prices

Sampled Household Div. & Elec

2007 Elec Price $0.098 $/kWh Lrg State 2009$ / kWh

1 $0.162

Import Parameters 2 $0.127

From RECS Household: RECS ID 727 3 $0.102

Div & Lrg State 5 4 $0.088

5 $0.098

6 $0.087

7 $0.093

8 $0.097

9 $0.099

10 $0.178

11 $0.150

12 $0.128

13 $0.116

U.S. Avg $0.115

CPI's used to scale $ to 2009$

year CPI

2005 195.3

2006 201.6

2007 207.3

2008 215.3

2009 214.5

2007 price Source: EIA

Div. & Elec

Lrg State 2006$ / kWh

1 $0.152

2 $0.119

3 $0.096

4 $0.082

5 $0.092

6 $0.081

7 $0.087

8 $0.091

9 $0.093

10 $0.167

11 $0.141

12 $0.120

13 $0.109

U.S. Avg $0.108







Rebuttable PBP back to Summary

Base Case Total Installed TEC

Level Efficiency Level Source Efficiency Price kWh

0 Level 0 1.00 $4,340.45 680.9

1 Level 1 1.10 $4,361.07 612.8

2 Level 2 1.15 $4,376.54 578.8

3 Level 3 1.20 $4,471.00 544.7

4 Level 4 1.25 $4,619.00 510.7

5 Level 5 1.27 $4,731.91 494.3

Non HFC Total Installed TEC

Level Efficiency Level Source Efficiency Price kWh

0 Level 0 1.00 $4,340.45 680.9

1 Level 1 1.10 $4,364.51 612.8

2 Level 2 1.15 $4,443.18 578.8

3 Level 3 1.20 $4,573.94 544.7

4 Level 4 1.24 $4,722.09 519.1
1st Year Rebuttable 

Energy Cost PBP

$ 78.2

$ 70.4 2.6

$ 66.5 3.1

$ 62.6 8.3

$ 58.6 14.2

$ 56.8 18.3

1st Year Rebuttable 

Energy Cost PBP

$ 78.2

$ 70.4 3.1

$ 66.5 8.8

$ 62.6 14.9

$ 59.6 20.5



Energy Price Trends back to Summary

Import Parameters AEO 2010 Residential Energy Price Projection for Electricity

from: LCC Summary (GUI) 1 Reference Case

Fuel Price Projection Index 1 2 High Growth Scenario

i.e. AEO 2010 Reference 3 Low Growth Scenario

Alternative CO2 Prices

Export Parameters Electricity Price Electricity Price

to: LCC Summary Trend relative to 2007 (in 2008$ / MMBtu) (in cent / kWh) (in 2008$ / MMBtu)

AEO 2010 Reference Ref. High Low Ref. High Low Ref. High Low

Elec 2007 31.82 31.82 31.82 10.86 10.86 10.86 2007 31.82 31.82 31.82

2007 1.00 2008 33.29 33.31 33.29 11.36 11.37 11.36 2008 33.31 33.33 33.31

2008 1.05 2009 32.33 32.44 32.27 11.04 11.07 11.01 2009 32.39 32.50 32.33

2009 1.02 2010 30.94 31.13 30.70 10.56 10.62 10.48 2010 30.92 31.11 30.68

2010 0.97 2011 29.90 30.24 29.44 10.21 10.32 10.05 2011 29.82 30.15 29.35

2011 0.94 2012 31.08 31.61 30.40 10.61 10.79 10.38 2012 31.44 31.97 30.75

2012 0.98 2013 31.47 32.11 30.68 10.74 10.96 10.47 2013 32.14 32.79 31.33

2013 0.99 2014 31.49 32.36 30.52 10.75 11.05 10.42 2014 32.18 33.08 31.20

2014 0.99 2015 31.43 32.44 30.47 10.73 11.07 10.40 2015 32.52 33.57 31.54

2015 0.99 2016 31.64 32.82 30.72 10.80 11.20 10.48 2016 32.97 34.19 32.00

2016 0.99 2017 31.80 33.11 30.70 10.85 11.30 10.48 2017 33.35 34.72 32.19

2017 1.00 2018 31.78 33.28 30.49 10.85 11.36 10.41 2018 33.56 35.15 32.20

2018 1.00 2019 31.68 33.29 30.30 10.81 11.36 10.34 2019 33.58 35.28 32.12

2019 1.00 2020 31.84 33.40 30.39 10.87 11.40 10.37 2020 33.97 35.62 32.42

2020 1.00 2021 32.01 33.55 30.62 10.92 11.45 10.45 2021 34.42 36.07 32.92

2021 1.01 2022 32.08 33.60 30.70 10.95 11.47 10.48 2022 34.71 36.36 33.22

2022 1.01 2023 32.20 33.90 30.63 10.99 11.57 10.46 2023 34.85 36.70 33.16

2023 1.01 2024 32.28 34.12 30.45 11.02 11.65 10.39 2024 35.07 37.07 33.08

2024 1.01 2025 32.26 34.05 30.34 11.01 11.62 10.36 2025 35.21 37.17 33.12

2025 1.01 2026 32.40 34.12 30.37 11.06 11.64 10.36 2026 35.86 37.77 33.61

2026 1.02 2027 32.57 34.22 30.40 11.12 11.68 10.38 2027 36.76 38.62 34.31

2027 1.02 2028 32.73 34.31 30.53 11.17 11.71 10.42 2028 37.71 39.54 35.18

2028 1.03 2029 33.13 34.63 30.92 11.31 11.82 10.55 2029 38.86 40.61 36.26

2029 1.04 2030 33.46 34.88 31.29 11.42 11.90 10.68 2030 39.78 41.47 37.20

2030 1.05 2031 $33.81 35.03 31.38 11.47 11.96 10.71 2031 $40.61 42.08 37.69

2031 1.06 2032 34.11 35.19 31.47 11.53 12.01 10.74 2032 41.39 42.69 38.19

2032 1.07 2033 34.26 35.34 31.57 11.59 12.06 10.77 2033 41.98 43.31 38.69

2033 1.08 2034 34.49 35.49 31.66 11.65 12.11 10.81 2034 42.70 43.93 39.19

2034 1.08 2035 34.71 35.65 31.75 11.70 12.17 10.84 2035 43.39 44.56 39.69

2035 1.09 2036 34.97 35.80 31.84 11.76 12.22 10.87 2036 44.30 45.24 40.24

2036 1.10 2037 35.14 35.96 31.94 11.82 12.27 10.90 2037 45.01 45.94 40.80

2037 1.10 2038 35.31 36.12 32.03 11.88 12.33 10.93 2038 45.73 46.64 41.36

2038 1.11 2039 35.49 36.27 32.12 11.94 12.38 10.96 2039 46.45 47.35 41.94

2039 1.12 2040 35.66 36.43 32.22 12.00 12.43 11.00 2040 47.19 48.08 42.52

2040 1.12 2041 35.84 36.59 32.31 12.06 12.49 11.03 2041 47.94 48.82 43.11

2041 1.13 2042 36.02 36.75 32.41 12.12 12.54 11.06 2042 48.71 49.56 43.71

2042 1.13 2043 36.19 36.91 32.50 12.17 12.60 11.09 2043 49.48 50.32 44.31

2043 1.14 2044 36.37 37.07 32.60 12.24 12.65 11.13 2044 50.27 51.09 44.93

2044 1.14 2045 36.55 37.23 32.69 12.30 12.71 11.16 2045 51.07 51.88 45.55

2045 1.15 2046 36.73 37.39 32.79 12.36 12.76 11.19 2046 51.88 52.67 46.18

2046 1.15 2047 36.92 37.56 32.88 12.42 12.82 11.22 2047 52.71 53.48 46.82

2047 1.16 2048 37.10 37.72 32.98 12.48 12.87 11.26 2048 53.55 54.30 47.47

2048 1.17 2049 37.28 37.89 33.08 12.54 12.93 11.29 2049 54.40 55.13 48.13

2049 1.17 2050 37.47 38.05 33.17 12.60 12.99 11.32 2050 55.26 55.97 48.80

2050 1.18 2051 37.65 38.22 33.27 12.67 13.04 11.36 2051 56.14 56.83 49.48

2051 1.18 2052 37.84 38.38 33.37 12.73 13.10 11.39 2052 57.04 57.70 50.16

2052 1.19

28

29

30

31

32

33

34

35

36

2000 2005 2010 2015 2020 2025 2030

Electricity Price (AEO2010)

Reference

High

Low

0.8

0.9

1.0

1.1

1.2

2000 2005 2010 2015 2020 2025 2030

Electricity Price Trend

AEO 2010 

Reference

28

29

30

31

32

33

34

35

36

2000 2005 2010 2015 2020 2025 2030

Electricity Price (AEO2010)

Reference

High

Low

0.8

0.9

1.0

1.1

1.2

2000 2005 2010 2015 2020 2025 2030

Electricity Price Trend

AEO 2010 

Reference
Discount Rate

Distribution of Real Interest Rates REAL Gains and Losses for Various Assets

Export Parameters 1st Mortgage Home Equity Credit Card Installment Loans Other Residence Other LOC Savings CD - 6mo. Treasury Corp AAA Stocks Mutual

to: LCC Summary rate wt rate wt rate wt rate wt rate wt rate wt Year Accounts CDs Sav Bonds Bonds S&P 500 Fund

Discount Rate 11.5% 0.5% 0.059 0.4% 0.089 0.0% 0.055 0.0% 0.345 0.2% 0.129 0.1% 0.043 1977 -0.6% 1.2% 1.4% -12.7% -8.0% 

DISCOUNT RATE (Real Interest Rate) FOR REPLACEMENT/RETROFIT ONLY 1.6% 0.192 1.5% 0.084 1.4% 0.019 1.4% 0.020 1.5% 0.061 1.4% 0.033 1978 0.9% 0.8% 1.1% -1.0% -0.4% 

Finance Method Share Min Max Mean 2.5% 0.280 2.6% 0.154 2.5% 0.019 2.4% 0.040 2.5% 0.084 2.5% 0.014 1979 0.1% -1.9% -1.5% 6.4% 3.7% 

1 Home Equity Loans (after tax) 3.7% 0.4% 42.5% 2.6% 3.5% 0.244 3.5% 0.257 3.5% 0.033 3.4% 0.053 3.5% 0.153 3.5% 0.044 1980 -0.5% -2.0% -1.4% 16.1% 10.1% 

2 Credit card 2.1% 0.0% 36.9% 13.6% 4.4% 0.147 4.5% 0.180 4.5% 0.044 4.5% 0.057 4.5% 0.149 4.5% 0.065 1981 5.0% 2.8% 3.5% -13.6% -8.1% 

3 Other Installment Loans 1.6% 0.0% 93.5% 10.6% 5.4% 0.043 5.4% 0.112 5.6% 0.061 5.6% 0.067 5.5% 0.177 5.5% 0.124 1982 6.0% 6.2% 7.2% 13.4% 11.0% 

4 Other Residence Loans 5.3% 0.2% 17.9% 4.5% 6.4% 0.020 6.4% 0.047 6.7% 0.070 6.7% 0.075 6.5% 0.127 6.7% 0.094 1983 5.9% 7.7% 8.6% 18.5% 14.9% 

5 Other Line of Credit 0.5% 0.1% 54.1% 5.5% 7.4% 0.007 7.5% 0.036 7.5% 0.040 7.5% 0.033 7.5% 0.059 7.6% 0.052 1984 5.5% 6.1% 7.8% 8.0% 1.8% 3.8% 

6 Checking Accounts 4.4% 0.0% 0.0% 0.0% 8.5% 0.004 8.5% 0.019 8.7% 0.060 8.6% 0.040 8.6% 0.025 8.7% 0.090 1985 5.4% 4.5% 7.0% 7.5% 26.7% 20.1% 

7 Savings and Money Market 15.3% 0.0% 4.0% 0.8% 9.5% 0.002 9.5% 0.009 9.6% 0.055 9.5% 0.037 9.4% 0.014 9.5% 0.089 1986 6.0% 4.6% 5.8% 7.0% 16.3% 12.8% 

8 CD (6 month) 8.6% -1.1% 6.1% 3.3% 10.5% 0.001 10.6% 0.006 10.6% 0.052 10.6% 0.029 10.6% 0.004 10.5% 0.068 1987 3.3% 3.2% 4.8% 5.5% 2.1% 3.0% 

9 Savings Bonds (Treasury) 1.4% -2.0% 7.8% 4.0% 11.6% 0.001 11.8% 0.002 11.5% 0.058 11.5% 0.019 11.6% 0.005 11.6% 0.063 1988 3.1% 3.6% 4.6% 5.4% 11.9% 9.5% 

10 Bonds (Corporate AAA) 9.5% -1.5% 8.6% 5.1% 12.4% 0.001 12.7% 0.003 12.6% 0.049 12.5% 0.027 12.6% 0.004 12.5% 0.065 1989 3.0% 4.1% 3.5% 4.2% 25.4% 18.1% 

11 Stocks (S&P 500) 29.0% -38.9% 33.4% 11.5% 13.5% 0.000 13.7% 0.000 13.6% 0.044 13.5% 0.019 14.7% 0.005 13.5% 0.019 1990 2.4% 2.6% 3.0% 3.7% -8.0% -4.3% 

12 Mutual Funds (stock/bond) 18.6% -25.8% 23.6% 1.8% 14.4% 0.000 14.7% 0.002 14.7% 0.087 14.7% 0.037 15.7% 0.001 14.7% 0.040 1991 2.7% 1.6% 3.8% 4.4% 25.0% 17.9% 

Total 100% wt.avg. 5.4% 16.7% 0.000 16.7% 0.000 15.6% 0.074 15.6% 0.017 16.6% 0.003 15.6% 0.018 1992 2.1% 0.7% 4.5% 5.0% 4.4% 4.4% 

22.9% 0.000 17.5% 0.000 16.4% 0.055 16.5% 0.019 17.9% 0.001 16.5% 0.027 1993 1.1% 0.3% 3.5% 4.1% 6.8% 5.7% 

42.5% 0.001 17.6% 0.053 17.6% 0.019 17.3% 0.011 1994 1.3% 2.3% 4.7% 5.3% -1.2% 0.8% 

Finance Method # Sampled 11 18.5% 0.019 18.5% 0.012 18.5% 0.006 1995 2.2% 3.1% 3.9% 4.6% 33.4% 23.6% 

Real Interest Rate for that method 5% 19.4% 0.023 19.4% 0.007 19.1% 0.012 1996 2.0% 2.4% 3.6% 4.3% 20.3% 14.7% 

20.5% 0.012 20.5% 0.007 20.2% 0.009 1997 2.7% 3.4% 4.2% 4.9% 28.9% 20.7% 

21.4% 0.005 21.5% 0.005 21.5% 0.007 1998 3.4% 3.8% 4.0% 4.9% 26.4% 18.9% 

22.5% 0.003 22.3% 0.002 22.1% 0.002 1999 2.3% 3.2% 3.6% 4.7% 18.3% 13.4% 

23.6% 0.001 23.4% 0.003 23.5% 0.002 2000 1.7% 3.1% 2.5% 4.1% -12.0% -7.2% 

24.6% 0.003 24.6% 0.004 25.4% 0.004 2001 1.8% 0.8% 2.6% 4.1% -14.3% -8.7% 

25.5% 0.003 25.3% 0.003 54.1% 0.002 2002 1.3% 0.2% 3.8% 4.8% -23.2% -14.2% 

26.3% 0.002 26.6% 0.000 2003 -0.2% -1.1% 2.6% 3.3% 25.6% 17.9% 

27.3% 0.000 27.8% 0.000 2004 -0.7% -0.9% 2.3% 2.9% 7.8% 6.0%

28.4% 0.000 28.5% 0.000 2005 -0.1% 0.3% 1.2% 1.8% 1.4% 1.3%

29.3% 0.000 29.3% 0.001 2006 1.1% 2.0% 1.6% 2.3% 12.0% 8.6%

36.9% 0.000 34.1% 0.000 2007 2.0% 2.3% 1.9% 2.6% 2.6% 2.4%

36.1% 0.000 2008 0.2% -0.7% 0.4% 1.7% -38.9% -25.8%

43.6% 0.000 2009 3.6% 1.2% 4.5% 5.7% 26.4% 19.1%

44.3% 0.000 Avg. 2.3% 2.2% 3.4% 4.1% 7.7% 6.2%

47.2% 0.000 2 X Avg. 4.5% 4.5% 6.7% 8.2% 15.3% 12.5%

93.5% 0.000 Min -0.7% -1.1% -2.0% -1.5% -38.9% -25.8%

3.0% 100% 3.9% 100% 10.7% 100% 6.0% 100% 4.4% 100% 8.8% 100% Max 6.0% 6.1% 7.8% 8.6% 33.4% 23.6%

0.5% 0.4% 0.0% 0.0% 0.2% 0.1% Std. Dev. 1.7% 2.1% 2.3% 2.3% 16.9% 11.5%

22.9% 42.5% 36.9% 93.5% 17.9% 54.1% Source: Golden West Financial Corporation, Federal Reserve, and Demodaran Online

2.5% 2.6% 13.6% 10.6% 4.5% 5.5% 

Sources: Estimate using 1989, 1992, 1998, 1998, 2001, 2004, and 2007 Survey of Consumer Finances
Discount Rate back to Summary

Export Parameters

to: LCC Summary

Discount Rate 0.6%

DISCOUNT RATE (Real Interest Rate) FOR ALL PURCHASES

Finance Method Share Mean

1 Home Equity Loans (after tax) 3.7% 3.9% 

RECS id 3028 2 Credit card 2.1% 10.7% 

3 Other Installment Loans 1.6% 6.0% 

(1=repl, 2=new) 4 Other Residence Loans 5.3% 4.4% 

5 Other Line of Credit 0.5% 8.8% 

6 Checking Accounts 4.4% 0.0% 

7 Savings and Money Market 15.3% 2.2% 

8 CD (6 month) 8.6% 2.3% 

9 Savings Bonds (Treasury) 1.4% 3.3% 

10 Bonds (Corporate AAA) 9.5% 4.1% 

11 Stocks (S&P 500) 29.0% 7.1% 

12 Mutual Funds (stock/bond) 18.6% 5.8% 

Total 100% 

Finance Method # S

Real Interest Rate for that 

1st Mortgage Home Equity

rate wt rate wt

0.5% 0.069 0.4% 0.104 

Min Max Std.Dev. sampled 1.6% 0.224 1.5% 0.098 

0.4% 42.5% 9.5% 3.5% 2.5% 0.327 2.6% 0.180 

0.0% 36.9% 9.5% 15.6% 3.5% 0.284 3.5% 0.300 

0.0% 93.5% 17.5% 0.0% 4.4% 0.171 4.5% 0.210 

0.2% 17.9% 5.5% 2.5% 5.4% 0.050 5.4% 0.131 

0.1% 54.1% 10.9% 1.4% 6.4% 0.023 6.4% 0.055 

0.0% 0.0% 0.0% 0.0% 7.4% 0.008 7.5% 0.042 

-0.7% 6.0% 1.7% 0.6% 8.5% 0.005 8.5% 0.022 

-1.1% 6.1% 2.1% 4.2% 9.5% 0.002 9.5% 0.010 

-2.0% 7.8% 2.3% 2.0% 10.5% 0.001 10.6% 0.006 

-1.5% 8.6% 2.3% 6.2% 11.6% 0.001 11.8% 0.002 

-38.9% 33.4% 16.8% 10.4% 12.4% 0.001 12.7% 0.004 

-25.8% 23.6% 11.5% 7.3% 13.5% 0.000 13.7% 0.001 

wt.avg. 6.1% 14.4% 0.001 14.7% 0.002 

16.7% 0.000 16.7% 0.000 

Finance Method # Sampled 7 22.9% 0.000 17.5% 0.000 

Real Interest Rate for that method 4.8% 42.5% 0.001 

Avg. 3.0% 3.9% 

Min 0.5% 0.4% 

Max 22.9% 42.5% 

Std. Dev. 5.9% 9.5% 

Source: Estimate using 1989, 1992, 1998, 1998, 2001, 2004 and 2007 Survey of Consu

DIS

T

RIB

U

TIO

N

Distribution of Real Interest Rates

rate wt rate wt rate wt rate wt

0.0% 0.069 0.0% 0.402 0.002 0.151 0.1% 0.050 

1.4% 0.023 1.4% 0.023 0.015 0.071 1.4% 0.038 

2.5% 0.024 2.4% 0.047 0.025 0.098 2.5% 0.016 

3.5% 0.041 3.4% 0.062 0.035 0.179 3.5% 0.052 

4.5% 0.055 4.5% 0.067 0.045 0.174 4.5% 0.076 

5.6% 0.076 5.6% 0.078 0.055 0.206 5.5% 0.144 

6.7% 0.088 6.7% 0.088 0.065 0.148 6.7% 0.110 

7.5% 0.050 7.5% 0.039 0.075 0.069 7.6% 0.060 

8.7% 0.075 8.6% 0.046 0.086 0.029 8.7% 0.105 

9.6% 0.069 9.5% 0.043 0.094 0.017 9.5% 0.104 

10.6% 0.065 10.6% 0.034 0.106 0.004 10.5% 0.079 

11.5% 0.073 11.5% 0.023 0.116 0.006 11.6% 0.074 

12.6% 0.061 12.5% 0.031 0.126 0.005 12.5% 0.075 

13.6% 0.055 13.5% 0.022 0.147 0.005 13.5% 0.022 

14.7% 0.109 14.7% 0.043 0.157 0.001 14.7% 0.046 

15.6% 0.093 15.6% 0.020 0.166 0.003 15.6% 0.022 

16.4% 0.068 16.5% 0.022 0.179 0.001 16.5% 0.031 

17.6% 0.066 17.6% 0.022 17.3% 0.013 

18.5% 0.023 18.5% 0.014 18.5% 0.007 

19.4% 0.029 19.4% 0.008 19.1% 0.014 

20.5% 0.015 20.5% 0.009 20.2% 0.010 

21.4% 0.007 21.5% 0.006 21.5% 0.008 

22.5% 0.004 22.3% 0.003 22.1% 0.002 

23.6% 0.001 23.4% 0.003 23.5% 0.003 

24.6% 0.003 24.6% 0.004 25.4% 0.004 

25.5% 0.004 25.3% 0.003 54.1% 0.002 

26.3% 0.002 26.6% 0.000 

27.3% 0.000 27.8% 0.001 

28.4% 0.001 28.5% 0.000 

29.3% 0.000 29.3% 0.001 

36.9% 0.000 34.1% 0.001 

36.1% 0.000 

43.6% 0.000 

44.3% 0.000 

47.2% 0.000 

93.5% 0.000 

10.7% 6.0% 4.4% 8.8% 

0.0% 0.0% 0.2% 0.1% 

36.9% 93.5% 17.9% 54.1% 

9.5% 17.5% 5.5% 10.9% 

1, 2004 and 2007 Survey of Consumer Finances

Credit Card Installment Loans Other Residence Other LOC

Real Gains and Losses for Various Assets

Savings CD - 6mo. Treasury Corp AAA Stocks Mutual

Year Accounts CDs Sav Bonds Bonds S&P 500 Fund

1977 -0.6% 1.2% 1.4% -12.7% -8.0% 

1978 0.9% 0.8% 1.1% -1.0% -0.4% 

1979 0.1% -1.9% -1.5% 6.4% 3.7% 

1980 -0.5% -2.0% -1.4% 16.1% 10.1% 

1981 5.0% 2.8% 3.5% -13.6% -8.1% 

1982 6.0% 6.2% 7.2% 13.4% 11.0% 

1983 5.9% 7.7% 8.6% 18.5% 14.9% 

1984 5.5% 6.1% 7.8% 8.0% 1.8% 3.8% 

1985 5.4% 4.5% 7.0% 7.5% 26.7% 20.1% 

1986 6.0% 4.6% 5.8% 7.0% 16.3% 12.8% 

1987 3.3% 3.2% 4.8% 5.5% 2.1% 3.0% 

1988 3.1% 3.6% 4.6% 5.4% 11.9% 9.5% 

1989 3.0% 4.1% 3.5% 4.2% 25.4% 18.1% 

1990 2.4% 2.6% 3.0% 3.7% -8.0% -4.3% 

1991 2.7% 1.6% 3.8% 4.4% 25.0% 17.9% 

1992 2.1% 0.7% 4.5% 5.0% 4.4% 4.4% 

1993 1.1% 0.3% 3.5% 4.1% 6.8% 5.7% 

1994 1.3% 2.3% 4.7% 5.3% -1.2% 0.8% 

1995 2.2% 3.1% 3.9% 4.6% 33.4% 23.6% 

1996 2.0% 2.4% 3.6% 4.3% 20.3% 14.7% 

1997 2.7% 3.4% 4.2% 4.9% 28.9% 20.7% 

1998 3.4% 3.8% 4.0% 4.9% 26.4% 18.9% 

1999 2.3% 3.2% 3.6% 4.7% 18.3% 13.4% 

2000 1.7% 3.1% 2.5% 4.1% -12.0% -7.2% 

2001 1.8% 0.8% 2.6% 4.1% -14.3% -8.7% 

2002 1.3% 0.2% 3.8% 4.8% -23.2% -14.2% 

2003 -0.2% -1.1% 2.6% 3.3% 25.6% 17.9% 

2004 -0.7% -0.9% 2.3% 2.9% 7.8% 6.0% 

2005 -0.6% 0.3% 1.2% 1.8% 1.4% 1.3% 

2006 0.8% 2.0% 1.6% 2.3% 12.0% 8.6% 

2007 1.9% 2.3% 1.9% 2.6% 2.6% 2.4% 

2008 0.2% -0.7% 0.4% 1.7% -38.9% -25.8% 

Avg. 2.2% 2.3% 3.3% 4.1% 7.1% 5.8% 

Min -0.7% -1.1% -2.0% -1.5% -38.9% -25.8% 

Max 6.0% 6.1% 7.8% 8.6% 33.4% 23.6% 

Std. Dev. 1.7% 2.1% 2.3% 2.3% 16.8% 11.5% 



Lifetime back to Summary

Export Parameters

to: LCC Summary

Lifetime 26.9 years

Weibull Parameters:

Scale 18.82

Shape 2.183

Delay 5

Dist. 26.9

Graph Values

Age % Retiring % Surviving

0.0 0.00% 100.00%

1.0 0.00% 100.00%

2.0 0.00% 100.00%

3.0 0.00% 100.00%

4.0 0.00% 100.00%

5.0 0.00% 100.00%

6.0 0.36% 99.64%

7.0 0.81% 98.83%

8.0 1.30% 97.53%

9.0 1.79% 95.74%

10.0 2.29% 93.45%

11.0 2.76% 90.69% 20%

30%

40%

50%

60%

70%

80%

90%

100%

11.0 2.76% 90.69%

12.0 3.21% 87.48%

13.0 3.61% 83.87%

14.0 3.97% 79.90%

15.0 4.27% 75.63%

16.0 4.51% 71.12%

17.0 4.68% 66.44%

18.0 4.79% 61.64%

19.0 4.84% 56.80%

20.0 4.82% 51.98%

21.0 4.75% 47.23%

22.0 4.62% 42.62%

23.0 4.44% 38.18%

24.0 4.23% 33.95%

25.0 3.98% 29.97%

26.0 3.71% 26.26%

27.0 3.42% 22.84%

28.0 3.12% 19.72%

29.0 2.82% 16.90%

30.0 2.53% 14.37%

31.0 2.24% 12.12%

32.0 1.97% 10.15%

33.0 1.72% 8.43%

34.0 1.48% 6.95%

35.0 1.27% 5.69%

36.0 1.07% 4.62%

37.0 0.90% 3.72%

38.0 3.72% 0.00%

0%

10%

20%

30%

40%

50%

60%

70%

80%

90%

100%

0


% Surviving

% Retiring

5 10 15 20 25 30 35 40

% Surviving

% Retiring












Equation for calculating Standards back to Summary

UEC = c * AV + d

1990 Standards

Product 

Class c

0 NA

1 Refrigerator & Refrigerator-Freezer with manual defrost

2 Refrigerator & Refrigerator-Freezer with partial automatic defrost

3 Top Mount Freezer without through-the-door ice 23.5

4 Side Mount Freezer without through-the-door ice 27.7

5 Bottom Mount Freezer without through-the-door ice 27.7

6 Top Mount Freezer with through-the-door ice 26.4

7 Side Mount Freezer with through-the-door ice 30.9

8 Upright Freezer with manual defrost

9 Upright Freezer with automatic defrost 16.0

10 Chest Freezers 14.8

11 Compact Refrig. and Refrig.-Freezer with manual defrost

12 Compact Refrigerator and Refrigerator-Freezer with partial automatic defrost

13 Compact Top-Mount Refrig.-Freezer with Auto Defrost

14 Compact Refrigerator-side mounted freezer with automatic defrost

15 Compact Refrigerator-bottom mount Freezer with automatic defrost

16 Compact Upright Freezer with manual defrost

17 Compact Upright Freezer with automatic defrost

18 Compact Chest Freezers

Source: 1997 Final Rule
back to Summary

Refrigerators

1990 Standards Jan-1-1993 Standards Jul-1-2001 Standards Year Age UEC

d c d c d kwh/yr

1961 40 1015.0

13.5 299 8.82 248.4 1962 39 1083.0

10.4 398 8.82 248.4 1963 38 1201.0

471 16.0 355 9.80 276.0 1964 37 1278.0

488 11.8 501 4.91 507.5 1965 36 1390.0

488 16.5 367 4.60 459.0 1966 35 1503.0

535 17.6 391 10.20 356.0 1967 34 1564.0

547 16.3 527 10.10 406.0 1968 33 1608.0

10.3 264 7.55 258.3 1969 32 1609.0

623 14.9 391 12.43 326.1 1970 31 1633.0

233 11.0 160 9.88 143.7 1971 30 1676.0

13.5 299 10.70 299.0 1972 29 1726.0

10.4 398 7.00 398.0 1973 28 1782.0

16.0 355 12.70 355.0 1974 27 1825.0

11.8 501 7.60 501.0 1975 26 1731.9

16.5 367 13.10 367.0 1976 25 1638.9

10.3 264 9.78 250.8 1977 24 1545.8

14.9 391 11.40 391.0 1978 23 1452.7

10.3 264 10.45 152.0 1979 22 1365.1

1980 21 1277.5

1981 20 1189.5

1982 19 1190.7

1983 18 1160.2

1984 17 1138.8

1985 16 1147.4

1986 15 1164.8

1987 14 1052.0

1988 13 1049.2

1989 12 1005.9

1990 11 987.8

min Eff Index =

Source: AHAM
Refrigerators Freezers

Eff Index UEC Eff Index

kwh/yr

0.9732 1460.0 0.4110

0.9121 1460.0 0.4110

0.8225 1460.0 0.4110

0.7730 1460.0 0.4110

0.7107 1460.0 0.4110

0.6572 1460.0 0.4110

0.6316 1460.0 0.4110

0.6143 1460.0 0.4110

0.6139 1460.0 0.4110

0.6049 1460.0 0.4110

0.5894 1460.0 0.4110

0.5723 1460.0 0.4110

0.5543 1381.0 0.4345

0.5413 1302.0 0.4608

0.5704 1223.0 0.4906

0.6028 1144.0 0.5245

0.6391 1065.0 0.5634

0.6800 986.0 0.6085

0.7236 940.0 0.6383

0.7733 883.0 0.6795

0.8304 837.0 0.7168

0.8296 813.0 0.7380

0.8514 813.0 0.7380

0.8674 799.0 0.7509

0.8609 787.0 0.7624

0.8481 754.0 0.7958

0.9390 685.0 0.8759

0.9415 677.0 0.8863

0.9820 611.0 0.9820

1.0000 600.0 1.0000

0.4110
Income Correction back to Summary

Mapping from MONEYPY to Income Group

MONEYPY Income GroupAHAM Data

1 1 2%

2 1 2%

3 1 2%

4 1 2%

5 1 2%

6 1 2%

7 1 2%

8 2 2%

9 2 2%

10 2 2%

11 2 2%

12 2 2%

13 3 2%

14 3 2%

15 3 2%

16 3 2%

17 3 2%

18 3 2%

19 3 2%

18%

4%

2%

11%

25%

6%

2%

8%

42%

7%

2%

9%

52

54

10%

3%

8%

42%

9%

11%

8%

Total Refrigerator

Top Freezer

Refrigerator

Side-by-Side

Refrigerator

Bottom Freezer

Refrigerator

Built-In

Refrigerator

Single Door

Refrigerator

19 3 2%

20 3 2%

21 3 2%

22 3 2%

23 4 3%

24 5 6%

18%

4%

2%

11%

25%

6%

2%

8%

42%

7%

2%

9%

52

54

10%

3%

8%

42%

9%

11%

8%

Total Refrigerator

Top Freezer

Refrigerator

Side-by-Side

Refrigerator

Bottom Freezer

Refrigerator

Built-In

Refrigerator

Single Door

Refrigerator
90%

72%

18%

4%

2%

11%

96%

70%

25%

6%

2%

8%

97%

59%

42%

7%

2%

9%

98%

52%

54%

10%

3%

8%

98%

42%

62%

9%

11%

8%

Less than $25,000

$25,000 - $50,000

$50,000 - $100,000

$100,000 - $150,000

$150,000 or more

90%

72%

18%

4%

2%

11%

96%

70%

25%

6%

2%

8%

97%

59%

42%

7%

2%

9%

98%

52%

54%

10%

3%

8%

98%

42%

62%

9%

11%

8%

Less than $25,000

$25,000 - $50,000

$50,000 - $100,000

$100,000 - $150,000

$150,000 or more
EStarModel back to Summary

Age 0 to 2 Years

Income Group % Total Prob. E*

1 4,440 0.6% 15% Low Income Income Group

2 432,729 60.0% 29% Med Income 1

3 283,532 39.3% 42% High Income 2

Total 720,701 100.0% 3

Wt.avg Prob. E* 34%

Age 2 to 4 Years

Income Group % Total Prob. E*

1 58,479 4.6% 15% Low Income

2 563,021 44.6% 29% Med Income

3 642,257 50.8% 42% High Income

Total 1,263,758 100.0%

Wt.avg Prob. E* 35%

Income Group

Age 5 to 10 Years 1

Income Group % Total Prob. E* 2

1 251,653 12.0% 15% Low Income 3

2 889,127 42.4% 29% Med Income

3 957,826 45.6% 42% High Income random # (0-1)

Total 2,098,606 100.0%

Wt.avg Prob. E* 33%

Year 2005 2004 2003 Mapping from MONEYPY to Income Group

Age 0 1 2 MONEYPY Income Group

E* sales 10.0% 10.0% 10.0% 1 1

Scale 29% 29% 29% 2 1

15% 4% 4% 4% 3 1

29% 9% 9% 8% 4 1

42% 12% 12% 12% 5 1

checksum 10.0% 9.8% 10.0% 6 2

7 2

8 2

9 2

10 2

11 2

12 2

13 2

14 2

Year 2005 2004 2003 15 3

Age 0 1 2 16 3

FALSE FALSE FALSE 17 3

FALSE FALSE FALSE 18 3

FALSE FALSE FALSE 19 3

20 3

0.68 21 3

22 3

23 3

24 3