LCC Summary by AUGold

VIEWS: 28 PAGES: 92

									LCC Summary                               Commercial Clothes Washer

User Input:                                                                           Import Parameters                                                                                       Local Parameters                                                        ANNUAL CASH FLOW CALC
                                                                                                                                   Multi-Family    Laundromat                                               Multi-Family          Laundromat
                                                                                      from Usage or User Input :                                                                              Cycles / year    1246                  2190
   Energy Price Trend        AEO 2007 Reference                                          cycles / day                                  3.4              6.0                                                                                                            Age
                                                                                                                                                                                              Water Heating Fuel Shares
   Start Year                2012                                                     Engineering Data                                                                                          Electric     20%                    0%                                   0
                                                                                        from Energy & Water Use :                 Energy and Water Use                                          Gas          80%                  100%                                   1
   Cycles / day              Avg Values (MF=3.4, Lndmt=6.0)                             from Equipment Price :                    Installed Prices                                                                                                                       2
                                                                                                                                                                                              Clothes Dryer Fuel Shares                                                  3
   Lifetime         Multi-Family           Laundromat                                 from Discount Rate :                        Discount rate        5.7%                                      Electric     40%                   0%                                   4
                      11.25                   7.125        years                                                                                                                                 Gas          60%                 100%                                   5
                                                                                      from Energy/Water Prices                                                                                Source for WH & Dryer Fuel Shares:                                         6
          Links :                                                                       and Energy/Water Price Trends :                               (in 2006 $)                             Commercial, Family-Sized Washers:                                          7
                 Usage                                                                    2012 Electricity Price                   $0.079         $ / kWh                                     An Initiative Description of the Consortium                                8
                 Energy & Water Use                                                       2012 Gas Price                            $9.29         $ / MMBtu                                   for Energy Efficiency, 1998 CEE.                                           9
                 Base Case Eff Dist                                                       2012 Water Price                          $4.65         $ / 1000 gal                                                                                                          10
                 Equipment Price                                                      from Base Case Eff Dist                                                                                                                                                           11
                 Energy & Water Prices                                                    base level                       0                                                                                                                                            12
                 Energy Price Trends                                                                                                                                                                                                                                    13
                 Water Price Trend                    Show Chart                                                                                                                                                                                                        14
                 Discount Rate                                                                                                                                                                                                                                          15
                 Lifetime                                                                                                                                                                                                                                               16
                                                                                                                                                                                                                                                                        17
Multi-Family Application                                                                                                                                                                                                                                                18
                                                             Water        Installed    Annual Energy Use (incl WH)     Annual        Energy           Water          Annual      Cumulative       Life             LCC                Price    Oper. Cost   Payback     19
  Level   Efficiency Level                      MEF          Factor         Price         Elec             Gas         Water          Cost            Cost          Oper. Cost   Cash Flow     Cycle Cost         Savings           Increase    Saving       Period     20
                                          cu.ft./kWh/cyc    gal / cu.ft       $           kWh           MMBtu         1000 gal.      $ / year        $ / year        $ / year        $             $                 $                  $          $          year
    0     DOE Standard (effective 2007)         1.26          9.50          $723          1003             7.34         33.1          $147            $154            $301        $4,313        $3,299
    1     CEE Tier 1                            1.42          9.50          $842           925             6.31         33.1          $132            $154            $286        $4,255        $3,290                 $8              $119        $16       7.55
    2     CEE Tier 2                            1.60          8.50         $1,225          833             5.52         29.7          $117            $138            $255        $4,271        $3,410              -$111              $503        $47       10.77
    3     2007 ENERGY STAR                      1.72          8.00         $1,225          790             5.04         27.9          $109            $130            $239        $4,082        $3,274                $24              $503        $62       8.04
    4     CEE Tier 3A                           1.80          7.50         $1,225          764             4.77         26.2          $105            $122            $226        $3,929        $3,164               $134              $503        $75       6.68
    5     Added based on Stakeholder            2.00          5.50         $1,225          706             4.20         19.2           $95             $89            $184        $3,409        $2,793               $506              $503       $118       4.27
    6     Max Available                         2.20          5.10         $1,225          654             3.75         17.8           $86             $83            $169        $3,236        $2,668               $630              $503       $132       3.80


Laundromat Application
                                                             Water        Installed    Annual Energy Use (incl WH)     Annual        Energy           Water          Annual      Cumulative       Life             LCC                Price    Oper. Cost   Payback
  Level   Efficiency Level                      MEF          Factor         Price         Elec             Gas         Water          Cost            Cost          Oper. Cost   Cash Flow     Cycle Cost         Savings           Increase    Saving       Period
                                          cu.ft./kWh/cyc    gal / cu.ft       $           kWh           MMBtu         1000 gal.      $ / year        $ / year        $ / year        $             $                 $                  $          $          year
    0     DOE Standard (effective 2007)         1.26          9.50          $723           291            18.79         58.3          $197            $271            $468        $4,175        $3,485
    1     CEE Tier 1                            1.42          9.50          $842           291            16.40         58.3          $175            $271            $446        $4,138        $3,479                 $6              $119        $22       5.34
    2     CEE Tier 2                            1.60          8.50         $1,225          250            14.49         52.1          $154            $242            $397        $4,157        $3,571               -$86              $503        $72       7.01
    3     2007 ENERGY STAR                      1.72          8.00         $1,225          250            13.35         49.1          $144            $228            $372        $3,974        $3,424                $61              $503        $97       5.20
    4     CEE Tier 3A                           1.80          7.50         $1,225          250            12.68         46.0          $137            $214            $351        $3,822        $3,303               $183              $503       $117       4.29
    5     Added based on Stakeholder            2.00          5.50         $1,225          250            11.26         33.7          $124            $157            $281        $3,294        $2,881               $604              $503       $187       2.68
    6     Max Available                         2.20          5.10         $1,225          250            10.12         31.3          $114            $145            $259        $3,133        $2,752               $733              $503       $209       2.40


Multi-Family Application: Sample Calc accounting for Product Efficiency Distribution
                                                                                                    Base Case Efficiency Level (and % market share)
LCC Savings                                                               79.7%              0.0%           0.0%        0.0%           0.0%         20.3%              0.0%            Wt. Average
                                                                                                                                                                                   Total       Affected
  Level Efficiency Level                      MEF                             0              1               2             3            4                5              6        Population   Population
     1    CEE Tier 1                          1.42               $8          $8                                                                                                     $6.6          $8.2
     2    CEE Tier 2                          1.60            -$111       -$111             -$119                                                                                 -$88.6       -$111.2
     3    2007 ENERGY STAR                    1.72              $24         $24               $16            $135                                                                  $19.2         $24.2
     4    CEE Tier 3A                         1.80             $134        $134              $126            $245         $110                                                    $106.9        $134.1
     5    Added based on Stakeholder          2.00             $506        $506              $497            $617         $482          $372                                      $403.0        $505.7
     6    Max Available                       2.20             $630        $630              $622            $741         $606          $496            $124                      $527.5        $527.5
Incremental Equipment Prices
     1    CEE Tier 1                           1.42           $119         $119                                                                                                    $94.6          $118.7
     2    CEE Tier 2                           1.60           $503         $503              $384                                                                                 $400.5          $502.5
     3    2007 ENERGY STAR                     1.72           $503         $503              $384                $0                                                               $400.5          $502.5
     4    CEE Tier 3A                          1.80           $503         $503              $384                $0        $0                                                     $400.5          $502.5
    5     Added based on Stakeholder         2.00          $503     $503             $384                  $0        $0              $0                           $400.5       $502.5
    6     Max Available                      2.20          $503     $503             $384                  $0        $0              $0             $0            $400.5       $400.5
Operating Cost Savings
    1     CEE Tier 1                         1.42           $16      $16                                                                                           $12.5        $15.7
    2     CEE Tier 2                         1.60           $47      $47              $31                                                                          $37.2        $46.6
    3     2007 ENERGY STAR                   1.72           $62      $62              $47                  $16                                                     $49.8        $62.5
    4     CEE Tier 3A                        1.80           $75      $75              $59                  $29      $13                                            $59.9        $75.2
    5     Added based on Stakeholder         2.00          $118     $118             $102                  $71      $55           $42                              $93.7       $117.6
    6     Max Available                      2.20          $132     $132             $117                  $86      $70           $57           $15               $108.4       $108.4
Payback Periods
    1     CEE Tier 1                         1.42                     7.5                                                                                            7.5           7.5
    2     CEE Tier 2                         1.60                    10.8            12.4                                                                           10.8          10.8
    3     2007 ENERGY STAR                   1.72                     8.0             8.2                  0.0                                                       8.0           8.0
    4     CEE Tier 3A                        1.80                     6.7             6.5                  0.0      0.0                                              6.7           6.7
    5     Added based on Stakeholder         2.00                     4.3             3.8                  0.0      0.0              0.0                             4.3           4.3
    6     Max Available                      2.20                     3.8             3.3                  0.0      0.0              0.0            0.0              3.7           3.0


Laundromat Application: Sample Calc accounting for Product Efficiency Distribution
                                                                                               Base Case Efficiency Level (and % market share)
LCC Savings                                                        79.7%             0.0%              0.0%        0.0%           0.0%         20.3%      0.0%         Wt. Average
                                                                                                                                                                   Total       Affected
  Level Efficiency Level                     MEF                       0             1                 2             3           4              5          6     Population   Population
     1    CEE Tier 1                         1.42            $6       $6                                                                                            $5.0          $6.3
     2    CEE Tier 2                         1.60          -$86     -$86             -$92                                                                         -$68.2        -$85.6
     3    2007 ENERGY STAR                   1.72           $61      $61              $55               $146                                                       $48.5         $60.8
     4    CEE Tier 3A                        1.80          $183     $183             $176               $268      $122                                            $145.6       $182.6
     5    Added based on Stakeholder         2.00          $604     $604             $598               $690      $543           $422                             $481.6       $604.2
     6    Max Available                      2.20          $733     $733             $727               $819      $672           $551          $129               $610.6       $610.6
Incremental Equipment Prices
     1    CEE Tier 1                         1.42          $119     $119                                                                                           $94.6       $118.7
     2    CEE Tier 2                         1.60          $503     $503             $384                                                                         $400.5       $502.5
     3    2007 ENERGY STAR                   1.72          $503     $503             $384                  $0                                                     $400.5       $502.5
     4    CEE Tier 3A                        1.80          $503     $503             $384                  $0        $0                                           $400.5       $502.5
     5    Added based on Stakeholder         2.00          $503     $503             $384                  $0        $0              $0                           $400.5       $502.5
     6    Max Available                      2.20          $503     $503             $384                  $0        $0              $0             $0            $400.5       $400.5
Operating Cost Savings
     1    CEE Tier 1                         1.42           $22      $22                                                                                           $17.7        $22.2
     2    CEE Tier 2                         1.60           $72      $72              $49                                                                          $57.2        $71.7
     3    2007 ENERGY STAR                   1.72           $97      $97              $74                $25                                                       $77.0        $96.6
     4    CEE Tier 3A                        1.80          $117     $117              $95                $45       $20                                             $93.3       $117.0
     5    Added based on Stakeholder         2.00          $187     $187             $165               $116       $91            $70                             $149.3       $187.3
     6    Max Available                      2.20          $209     $209             $187               $138      $113            $92           $22               $171.3       $171.3
Payback Periods
     1    CEE Tier 1                         1.42                     5.3                                                                                            5.3           5.3
     2    CEE Tier 2                         1.60                     7.0                7.8                                                                         7.0           7.0
     3    2007 ENERGY STAR                   1.72                     5.2                5.2               0.0                                                       5.2           5.2
     4    CEE Tier 3A                        1.80                     4.3                4.0               0.0      0.0                                              4.3           4.3
     5    Added based on Stakeholder         2.00                     2.7                2.3               0.0      0.0              0.0                             2.7           2.7
     6    Max Available                      2.20                     2.4                2.1               0.0      0.0              0.0            0.0              2.3           1.9
NNUAL CASH FLOW CALCULATION :                                              Multi-Family Application                                         Laundromat Application
                     Energy Price       Water
                   Elec        Gas       Price    Discount                     Efficiency Level                                                Efficiency Level
         Year     $/kWh     $/MMBtu   $/1000gal    Factor    0      1      2           3          4        5        6        0      1      2           3          4        5        6
         2006    $0.084     $11.89      $4.33
                                                    1.00     $723   $842   $1,225    $1,225       $1,225   $1,225   $1,225   $723   $842   $1,225    $1,225       $1,225   $1,225   $1,225
          2012    $0.079    $9.29      $4.65        0.95     $301   $286     $255      $239         $226     $184     $169   $468   $446     $397      $372         $351     $281     $259
          2013    $0.078    $9.06      $4.76        0.89     $303   $287     $256      $240         $228     $185     $170   $470   $448     $399      $374         $353     $282     $260
          2014    $0.078    $9.08      $4.86        0.85     $306   $291     $259      $243         $230     $186     $172   $477   $455     $404      $379         $358     $286     $263
          2015    $0.078    $9.00      $4.97        0.80     $309   $294     $262      $246         $233     $188     $173   $481   $460     $409      $383         $362     $288     $266
          2016    $0.079    $9.07      $5.08        0.76     $314   $298     $266      $249         $236     $191     $176   $489   $467     $416      $390         $368     $293     $270
          2017    $0.079    $9.27      $5.18        0.72     $320   $304     $271      $254         $241     $194     $179   $499   $477     $424      $398         $376     $299     $276
          2018    $0.080    $9.19      $5.29        0.68     $323   $307     $274      $257         $243     $197     $181   $504   $482     $429      $402         $380     $302     $278
          2019    $0.080    $9.12      $5.40        0.64     $326   $310     $277      $260         $246     $198     $183   $509   $487     $433      $406         $384     $305     $281
          2020    $0.080    $9.20      $5.50        0.61     $330   $315     $281      $263         $249     $201     $185   $517   $495     $440      $413         $390     $309     $285
          2021    $0.080    $9.16      $5.61        0.57     $334   $318     $284      $266         $252     $203     $187   $522   $500     $445      $418         $394     $312     $288
          2022    $0.080    $9.28      $5.72        0.54     $338   $322     $288      $270         $255     $205     $189   $531   $509     $452      $424         $401     $317     $293
          2023    $0.081    $9.41      $5.82        0.51     $343   $327     $292      $274         $259     $208     $192   $539   $517     $460      $431         $407     $322     $297
          2024    $0.081    $9.52      $5.93        0.49     $348   $331     $296      $277         $262     $211     $194   $548   $525     $467      $438         $414     $327     $302
          2025    $0.081    $9.51      $6.04        0.46     $351   $335     $299      $280         $265     $213     $196   $554   $531     $473      $443         $418     $331     $305
          2026    $0.081    $9.53      $6.14        0.43     $355   $339     $302      $283         $268     $215     $198   $560   $538     $478      $449         $423     $335     $309
          2027    $0.081    $9.60      $6.25        0.41     $359   $343     $306      $287         $271     $217     $200   $568   $545     $485      $455         $429     $339     $313
          2028    $0.081    $9.73      $6.36        0.39     $363   $347     $310      $290         $275     $220     $203   $577   $553     $492      $462         $436     $344     $317
          2029    $0.081    $9.81      $6.46        0.37     $368   $351     $313      $294         $278     $223     $205   $584   $561     $499      $468         $442     $349     $322
          2030    $0.081    $9.87      $6.57        0.35     $372   $355     $317      $297         $281     $225     $207   $592   $568     $506      $474         $448     $353     $326
          2031    $0.081    $9.93      $6.68        0.33     $376   $359     $320      $301         $284     $227     $209   $599   $575     $512      $480         $453     $357     $330
Usage                           back to Summary

Export Parameters                                 List of Daily Usage (cycles/day)
To LCC Summary:                                   Multi-Family Application
  Daily Usage (cycles / day)                            1      City of Toronto
    Multi-Family                      3.4               2      FEMP (2000)
    Laundromat                        6.0               3      SCE/PNNL (2000)
                                                        4      MLA (2002)
                                                        5      Wisconsin / PNNL (2004)
                                                        6      Lightwash / Equipoise (2004) < 10 units
Import Parameter                                        7      Lightwash / Equipoise (2004) >= 10 units
from LCC Summary (user input):                          8      Consortium for Energy Efficiency
  Daily Usage (cycles / day)                                   Equally Weighted (Average 3.4 cycles)
     Multi-Family                     0.0
     Laundromat                       0.0         Laundromat Application
  (if 0, then use average values)                     1      Lightwash / Equipoise (2004)
                                                      2      Consortium for Energy Efficiency
                                                      3      Coin Laundry Association
                                                             Assumed Average ( 6 cycles)
  4.3
  6.4
  2.2
  2.9
  1.5
  3.0
  4.0
  3.0
  3.4    3.4


   6.0
   6.0
3 to 8
   6.0   6.0
 1
 2
 3
 4
 5
 6
 7
 8
 9
10
11
12
13
14
15
16
17
18
Energy & Water Use                  back to Summary

Export Parameters                                     Commercial Clothes Washer      (energy and water use per cycle)
To LCC Summary:                                                                                                                 Container                Machine        Dryer         Water         Hot             Total
  Comm. CW Machine Energy and Water Use                Level Efficiency Level Source                 MEF         Water Factor    Volume       RMC        Energy       Energy*        Heating      Water Use       Water Use
 Level     Machine    Water                                                                    cu.ft./kWh/cyc     gal / cu.ft     cu.ft.        %         kWh        (Elec) kWh    (Elec) kWh        gal             gal
         kWh/cycle  gal / cycle                          0    DOE Standard (effective 2007)          1.26           9.50          2.80        53.7%       0.133          1.27         0.819          4.5            26.6
   0        0.13        26.60                            1    CEE Tier 1                             1.42           9.50          2.80        51.2%       0.133          1.21         0.632          3.5            26.6
   1        0.13        26.60                            2    CEE Tier 2                             1.60           8.50          2.80        48.4%       0.114          1.13         0.501          2.8            23.8
   2        0.11        23.80                            3    2007 ENERGY STAR                       1.72           8.00          2.80        46.5%       0.114          1.09         0.427          2.4            22.4
   3        0.11        22.40                            4    CEE Tier 3A                            1.80           7.50          2.80        45.3%       0.114          1.06         0.387          2.1            21.0
   4        0.11        21.00                            5    Added based on Stakeholder             2.00           5.50          2.80        42.2%       0.114          0.98         0.311          1.7            15.4
   5        0.11        15.40                            6    Max Available                          2.20           5.10          2.80        39.0%       0.114          0.90         0.263          1.5            14.3
   6        0.11        14.28
                                                                                                                                * Dryer Energy (electric) = LAF * (Max test load weight) * (RMC-4%) * DEF * DUF
  Dryer Energy Use
         Elec Dryer    Gas Dryer                      Water Heating Assumptions:                                                            Maximum Test Load Weights                    LAF =       0.52     Load adjustment factor
 Level   kWh/cycle    MMBtu/cycle                       Recovery Efficiency of Water Heaters                                                  Container Volume    Max Test              DEF =        0.50     Nominal energy required for a clothe
   0        1.27        0.005                              Electric Water Heater                       100%                                   from         to    Load Weight            DUF =        0.84     Dryer Usage Factor
   1        1.21        0.005                              Gas Water Heater                             75%                                   cu.ft.     cu.ft.    lb/cycle
   2        1.13        0.004                                                                                                                 2.20        2.30        9.2
   3        1.09        0.004                           Temp. Difference for Water Heating               75     deg F                         2.30        2.40        9.6
   4        1.06        0.004                           Energy (kWh) to heat water                   0.0024     kWh/gal/deg F                 2.40        2.50       10.0
   5        0.98        0.004                                                                                                                 2.50        2.60       10.5
   6        0.90        0.003                                                                                                                 2.60        2.70       10.9
                                                                                                                                              2.70        2.80       11.3
  Water Heating Energy Use per Cycle                                                                                                          2.80        2.90       11.7
 Level   (Elec) kWh (Gas) MMBtu                                                                                                               2.90        3.00       12.1
   0          0.82       0.0037                                                                                                               3.00        3.10       12.5
   1          0.63       0.0029                                                                                                               3.10        3.20       12.9
   2          0.50       0.0023                                                                                                               3.20        3.30       13.3
   3          0.43       0.0019                                                                                                               3.30        3.40       13.7
   4          0.39       0.0018                                                                                                               3.40        3.50       14.1
   5          0.31       0.0014                                                                                                               3.50        3.60       14.6
   6          0.26       0.0012                                                                                                               3.60        3.70       15.0
                                                                                                                                              3.70        3.80       15.4
Load adjustment factor
Nominal energy required for a clothes dryer to remove moisture from clothes=0.5 kWh/lb (1.1 kWh/kg).
Dryer Usage Factor
Base Case Eff Dist                               back to Summary

                                                           Commercial Clothes Washer Market Share Efficien
Export Parameters
To LCC Summary:                                              Level
  Base Case Design Level for Comm. Washers   0                 0
                                                               1
                                                               2
                                                               3
                                                               4
                                                               5
                                                               6
Commercial Clothes Washer Market Share Efficiency Data

                                        2005
        DOE Standard (effective 2007)   79.7%
        CEE Tier 1                        0.0%
        CEE Tier 2                        0.0%
        2007 ENERGY STAR                  0.0%
        CEE Tier 3A                       0.0%
        Added based on Stakeholder      20.3%
        Max Available                     0.0%
                                         100%

                                         0
Equipment Price               back to Summary

           Export Parameters                Commercial Clothes Washer (all prices in 2006$)
To LCC Summary:
  Total Installed Price (in 2006$)              Level   Efficiency Level                   MEF
                                                  0     DOE Standard (effective 2007)      1.26
   Level                                          1     CEE Tier 1                         1.42
     0             $722.86                        2     CEE Tier 2                         1.60
     1             $841.57                        3     2007 ENERGY STAR                   1.72
     2           $1,225.39                        4     CEE Tier 3A                        1.80
     3           $1,225.39                        5     Added based on Stakeholder         2.00
     4           $1,225.39                        6     Max Available                      2.20
     5           $1,225.39
     6           $1,225.39
                                            Markups
                                                        Manufacturer Markup                   126%

                                                                                         Baseline
                                                        Retail Markup                       143%
                                                        Sales Tax                            6.8%
                                                        Total Markup incl. Sales Tax        153%

                                            Price Inflator: GDP Price Index used to convert 2005$ to 2006$
                                                                     Year              GDP Price Index
                                                                     2005                  1.1193
                                                                     2006                  1.1475

                                            Delta Manufacturing Cost
                                              Level               Average                   Min
                                                 0                    -                      -
                                                 1                 $74.73
                                                 2                $316.35
                                                 3                $316.35
                                                 4                $316.35
                                                 5                $316.35
                                                 6                $316.35
                  Average
                 Delta Mnfr      Retail       Installation   Total Installed
              Price from Base    Price           Cost            Price
                      $359.06     $548.58         $174.28         $722.86
                       $94.16     $667.29         $174.28         $841.57
                      $398.60   $1,051.10         $174.28       $1,225.39
                      $398.60   $1,051.10         $174.28       $1,225.39
                      $398.60   $1,051.10         $174.28       $1,225.39
                      $398.60   $1,051.10         $174.28       $1,225.39
                      $398.60   $1,051.10         $174.28       $1,225.39


                                            Sales Tax by Divison and Large States
                                                                               Sales Tax   Weight
                                                   1        New England            5.0%      4.8%
                Incremental                        2        Mid Atlantic           6.1%      7.1%
                      118%                         3        East North Central     6.6%     15.6%
                       6.8%                        4        West North Central     6.6%      6.7%
                      126%                         5        South Atlantic         5.9%     13.0%
                                                   6        East South Central     7.8%      5.9%
vert 2005$ to 2006$                                7        West South Central     8.3%      3.7%
GDP Price Index                                    8        Mountain               6.5%      6.8%
                                                   9        Pacific                5.0%      4.0%
                                                  10        New York State         8.3%      6.5%
                                                  11        California             8.0%     12.2%
                                                  12        Texas                  8.0%      7.7%
                      Max                         13        Florida                6.7%      6.0%    dist
                       -                                    U.S. Average           6.8%    100.0%   6.8%
Energy & Water Prices            back to Summary

Export Parameters                                  Scale to 2005 Prices (in 2006$)
To LCC Summary:                                     2005 Energy Prices (in 2006$)
                        Comm.                           Div. &       Comm. Elec      Comm. Gas
 2005 Elec Price        $0.084   $/kWh                Lrg State        $ / kWh       $ / MMBtu
 2005 Gas Price         $11.89   $/MMBtu                   1               $0.100         $13.65
                        Comm.                              2               $0.088         $13.07
 2006 Water Price        $4.33   $/1000 gal                3               $0.074         $11.25
                                                           4               $0.071         $11.25
                                                           5               $0.073         $13.17
                                                           6               $0.076         $12.41
                                                           7               $0.076         $11.40
                                                           8               $0.079          $9.55
                                                           9               $0.085         $11.73
                                                          10               $0.102         $13.30
                                                          11               $0.101         $10.69
                                                          12               $0.099         $10.77
                                                          13               $0.083         $13.60
                                                    U.S. Avg               $0.084         $11.89

                                                    2006 Water Prices (in 2006$)
                                                                   Comm. Water       Comm Waste
                                                     Cen. Reg        $/1000 gal       $/1000 gal
                                                         1              $2.73            $2.61
                                                         2              $1.55            $1.33
                                                         3              $2.37            $2.39
                                                         4              $2.24            $2.01
                                                    U.S. Avg            $2.22            $2.11

                                                   CPI and GDP Price Index used to scale 03$, 04$ and 05$ to 06$
                                                        year            CPI       GDP Price Index
                                                        2003           184.0           1.0638
                                                        2004           188.9           1.0893
                                                        2005           195.3           1.1193
                                                        2006           201.6           1.1475

                                                   AEO 2007 Energy Prices (2006$/MMBtu)
                                                     Commercial
                                                        year           Elec           Gas
                                                       2004             $25.38           $9.71
                                                       2005             $26.07          $11.56
                                                       2006             $26.57          $11.75

                                                   Water CPI from BLS
                                                        2004          268.10
                                                        2005          283.43
                                                        2006          297.24
                                                2004 Price     2005 Price source: EIA
                                      Div. &    Comm. Elec    Comm. Gas
                                    Lrg State   2004$/kWh       2005$/tcf
                                        1           $0.093         $13.71
                                        2           $0.081         $13.13
                                        3           $0.068         $11.30
                                        4           $0.065         $11.30
                                        5           $0.068         $13.23
                                        6           $0.071         $12.47                    Div. &     Sampled        1
                                        7           $0.070         $11.45                   Lrg State
                                        8           $0.073          $9.59                       1        4.8%     New England
                                        9           $0.079         $11.78                       2        7.1%     Middle Atlantic (excludes NY)
                                       10           $0.095         $13.36                       3       15.6%     East North Central
                                       11           $0.094         $10.74                       4        6.7%     West North Central
                                       12           $0.091         $10.82                       5       13.0%     South Atlantic (excludes FL)
                                       13           $0.077         $13.66                       6        5.9%     East South Central
                                     U.S. Avg       $0.078         $11.94                       7        3.7%     West South Central (excludes
                                                            1 tcf gas = 1.03 million Btu        8        6.8%     Mountain
                                   in 2003$      2004 Price    2004 Price                       9        4.0%     Pacific (excludes CA)
                                                Comm. Water Comm. Waste                        10        6.5%     New York
                                    Cen. Reg     $/1000 gal    $/1000 gal                      11       12.2%     California
                                        1           $2.28         $2.18                        12        7.7%     Texas
                                        2           $1.30         $1.11                        13        6.0%     Florida
                                        3           $1.98         $2.00
                                        4           $1.87         $1.68
                                     U.S. Avg       $1.86         $1.76                     Cen. Reg    Sampled        1
                                                                                               1        18.4%     Northeast
ale 03$, 04$ and 05$ to 06$                                                                    2        22.3%     Midwest
                                                                                               3        36.3%     South
                                                                                               4        23.0%     West


                              2006 GDP Price Index is an estimate




                              used to estimate 2005 energy prices from 2004 energy prices




                              used to estimate 2006 water price from 2004 water price
                              2006 Water CPI based on data through September
New England
Middle Atlantic (excludes NY)
East North Central
West North Central
South Atlantic (excludes FL)
East South Central
West South Central (excludes TX)

Pacific (excludes CA)
Energy Price Trends

Import Parameters                                    AEO 2007 Commercial 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 2007 Reference                   3    Low Growth Scenario

Export Parameters                                                                               Electricity Price                                                                  Natural Gas Price
to: LCC Summary             Trend relative to 2005                         (in 2006$ / MMBtu)                          (in cent / kWh)                          (in 2006$ / MMBtu)                              (in $ / Therm)
                      AEO 2007 Reference                             Ref.         High         Low           Ref.           High         Low             Ref.           High       Low          Ref.                 High        Low
                           Commercial                  2005         26.07         26.07        26.07         8.90            8.90        8.90         11.56          11.56      11.56           1.16                 1.16        1.16
                      Elec              Gas            2006         26.57         26.57        26.56         9.07            9.07        9.06         11.75          11.75      11.75           1.17                 1.17        1.17
     2006             1.02              1.02           2007         26.16         26.24        26.13         8.93            8.95        8.92         10.60          10.64      10.40           1.06                 1.06        1.04
     2007             1.00              0.92           2008         26.08         26.30        25.91         8.90            8.97        8.84         10.49          10.61      10.36           1.05                 1.06        1.04
     2008             1.00              0.91           2009         25.72         26.06        25.40         8.78            8.89        8.67          9.94          10.20       9.80           0.99                 1.02        0.98
     2009             0.99              0.86           2010         25.29         25.76        24.80         8.63            8.79        8.47          9.64           9.84       9.43           0.96                 0.98        0.94
     2010             0.97              0.83           2011         24.63         25.18        24.06         8.41            8.60        8.21          9.21           9.48       9.07           0.92                 0.95        0.91
     2011             0.94              0.80           2012         24.35         25.03        23.80         8.31            8.54        8.12          9.03           9.27       8.78           0.90                 0.93        0.88
     2012             0.93              0.78           2013         24.20         24.86        23.43         8.26            8.48        8.00          8.81           9.05       8.54           0.88                 0.91        0.85
     2013             0.93              0.76           2014         24.06         24.80        23.26         8.21            8.46        7.94          8.83           9.02       8.55           0.88                 0.90        0.86
     2014             0.92              0.76           2015         24.08         24.92        23.32         8.22            8.51        7.96          8.75           8.93       8.61           0.88                 0.89        0.86
     2015             0.92              0.76           2016         24.24         25.04        23.47         8.27            8.54        8.01          8.82           8.93       8.71           0.88                 0.89        0.87
     2016             0.93              0.76           2017         24.52         25.26        23.69         8.37            8.62        8.08          9.02           9.12       8.86           0.90                 0.91        0.89
     2017             0.94              0.78           2018         24.72         25.47        23.79         8.44            8.69        8.12          8.94           9.08       8.77           0.89                 0.91        0.88
     2018             0.95              0.77           2019         24.66         25.41        23.73         8.42            8.67        8.10          8.87           9.01       8.70           0.89                 0.90        0.87
     2019             0.95              0.77           2020         24.72         25.41        23.74         8.44            8.67        8.10          8.95           8.98       8.67           0.90                 0.90        0.87
     2020             0.95              0.77           2021         24.77         25.33        23.76         8.46            8.65        8.11          8.91           8.94       8.63           0.89                 0.89        0.86
     2021             0.95              0.77           2022         24.78         25.37        23.85         8.46            8.66        8.14          9.03           9.12       8.78           0.90                 0.91        0.88
     2022             0.95              0.78           2023         24.85         25.45        23.92         8.48            8.69        8.16          9.15           9.20       8.94           0.92                 0.92        0.89
     2023             0.95              0.79           2024         24.98         25.48        24.02         8.52            8.70        8.20          9.26           9.31       8.98           0.93                 0.93        0.90
     2024             0.96              0.80           2025         25.01         25.64        24.08         8.54            8.75        8.22          9.25           9.38       9.12           0.92                 0.94        0.91
     2025             0.96              0.80           2026         24.96         25.88        24.13         8.52            8.83        8.24          9.27           9.60       9.19           0.93                 0.96        0.92
     2026             0.96              0.80           2027         24.94         26.09        24.20         8.51            8.90        8.26          9.34           9.68       9.26           0.93                 0.97        0.93
     2027             0.96              0.81           2028         24.99         26.21        24.23         8.53            8.95        8.27          9.47           9.84       9.29           0.95                 0.98        0.93
     2028             0.96              0.82           2029         25.07         26.34        24.16         8.56            8.99        8.25          9.54           9.96       9.21           0.95                 1.00        0.92
     2029             0.96              0.83           2030         25.05         26.41        23.99         8.55            9.02        8.19          9.60           9.93       9.27           0.96                 0.99        0.93
     2030             0.96              0.83         For energy price trend after 2030:
     2031             0.96              0.84         Electricity - The rate of change from 2020 to 2030 is used
     2032             0.96              0.84         Gas - The rate of change from 2015 to 2030 is used
     2033             0.96              0.85
     2034             0.97              0.85                         Commercial Electricity Price (AEO2007)                                                          Commercial Gas Price (AEO2007)
     2035             0.97              0.86                                                                                                12
                                                       28
                                                                                          Reference
     2036             0.97              0.86
                                                                                          High
     2037             0.97              0.87                                                                                                11
                                                                                          Low
     2038             0.97              0.87           26
     2039             0.97              0.88                                                                                                10
     2040             0.97              0.88
                                                       24                                                                                                          Reference
                                                                                                                                                9
                                                                                                                                                                   High
                                                                                                                                                                   Low
                                                       22                                                                                       8
                                                            2000    2005          2010   2015         2020      2025     2030                    2000       2005            2010     2015        2020          2025      2030


                                                                        Commercial Electricity Price Trend                                                               Commercial Gas Price Trend
                                                                                                                                                1.8
                                                      1.2
                                                                                                                                                1.6
                                                      1.1                                               AEO 2007                                                                            AEO 2007
                                                                                                        Reference                               1.4
                                                                                                                                                                                            Reference
                                                      1.0                                                                                       1.2

                                                                                                                                                1.0
                                                      0.9
                                                                                                                                                0.8
                                                      0.8                                                                                       0.6
                                                         2000              2010          2020                2030          2040                     2000             2010            2020               2030              2040
Water Price Trend                    back to Summary

Export Parameters                                      Water CPI         Trend        Source: BLS, Series Id: CUUR0000SEHG01
to: LCC Summary                              1970         34.3     relative to 2006   http://www.bls.gov/cpi/home.htm#data
Water Price Trend relative to 2006           1971         38.0                        Area: U.S. city average (not seasonally adjusted)
                                             1972         39.4                        Item: Water and sewerage maintenance
    2006            1.00                     1973         41.6                        Base Period: 1982-84=100
    2007            0.95                     1974         44.1
    2008            0.98                     1975         48.4
    2009            1.00                     1976         53.7
    2010            1.02                     1977         59.5                                                Water Price CPI (
    2011            1.05                     1978         66.2                         1000
    2012            1.07                     1979         69.3                          900
    2013            1.10                     1980         74.0
    2014            1.12                     1981         82.8                          800
    2015            1.15                     1982         92.7
                                                                                        700
    2016            1.17                     1983         100.4
    2017            1.20                     1984         107.0                         600
    2018            1.22                     1985         113.4
    2019            1.25                     1986         119.4                         500
    2020            1.27                     1987         125.8                         400
    2021            1.30                     1988         132.7
    2022            1.32                     1989         140.8                         300
    2023            1.34                     1990         150.2                         200
    2024            1.37                     1991         161.1
    2025            1.39                     1992         172.1                         100
    2026            1.42                     1993         181.4
                                                                                           0
    2027            1.44                     1994         190.6
    2028            1.47                     1995         196.5                             1970 1975 1980 1985
    2029            1.49                     1996         204.5
    2030            1.52                     1997         210.0
    2031            1.54                     1998         217.3
    2032            1.57                     1999         222.0
    2033            1.59                     2000         227.5
    2034            1.62                     2001         234.6
    2035            1.64                     2002         242.5
    2036            1.67                     2003         251.7
    2037            1.69                     2004         268.1
    2038            1.71                     2005         283.4
    2039            1.74                     2006         297.2         1.00
    2040            1.76                     2007         282.6         0.95
                                             2008         290.0         0.98
                                             2009         297.3         1.00
                                             2010         304.6         1.02
                                             2011         311.9         1.05
                                             2012         319.2         1.07
                                             2013         326.6         1.10
                                             2014         333.9         1.12
                                             2015         341.2         1.15
                                             2016         348.5         1.17
                                             2017         355.8         1.20
                                             2018         363.2         1.22
                                             2019         370.5         1.25
                                             2020         377.8         1.27
                                             2021         385.1         1.30
                                             2022         392.4         1.32
                                             2023         399.8         1.34
                                             2024         407.1         1.37
                                             2025         414.4         1.39
2026   421.7   1.42
2027   429.0   1.44
2028   436.4   1.47
2029   443.7   1.49
2030   451.0   1.52
2031   458.3   1.54
2032   465.6   1.57
2033   473.0   1.59
2034   480.3   1.62
2035   487.6   1.64
2036   494.9   1.67
2037   502.2   1.69
2038   509.6   1.71
2039   516.9   1.74
2040   524.2   1.76
S, Series Id: CUUR0000SEHG01
 ls.gov/cpi/home.htm#data
 ity average (not seasonally adjusted)
   and sewerage maintenance




             Water Price CPI (1982-1984=100)


                   Water Price CPI

                   Extrapolated Water Price CPI

                   Linear (Water Price CPI)




                                                   y = 7.3202x - 14409
                                                        R² = 0.987


              1985 1990 1995 2000 2005 2010 2015 2020 2025 2030 2035 2040
Discount Rate       back to Summary

Export Parameters                     DISCOUNT RATE (Real Interest Rate)
to: LCC Summary
  Discount Rate       5.7%              1
                                        2
                                        3
                                        4
DISCOUNT RATE (Real Interest Rate)
     Industry Sector                                            Share     Mean         Min         Max        Std.Dev.
     Personal Services                                          14.00%     4.3%         0.3%       13.6%         1.8%
     Educational Services                                        9.67%     7.9%         0.0%       37.4%         5.7%
     Hotels                                                      9.67%     5.8%                                  2.0%
     R.E.I.T. (building and apartment complex owners)           66.67%     5.7%         0.0%       11.4%         2.2%
                                                        Total     100%                            wt.avg.

                                                                              Finanace Method # Sampled
                                                                         Real Interest Rate for that method
sampled
   4.3%
   7.9%
   5.8%
   5.7%
   5.7%

   2
 7.9%
Avg.
 Min
Max
Dist.
Std.Dev
Lifetime                  back to Summary

                     Export Parameters                          Assumptions:
to: LCC Summary                                                 Lifetime of Comm. Clothes Washers
                            Multi-Family    Laundromat                          Multi-Family  Laundromat
  Lifetime (years)            11.25            7.125              Average          11.250        7.125
                                                                  Min                7.0          5.0
                                                                  Max              15.500        9.250
                                                                  dist.             11.25        7.125
                                                                                7.0 from
                                                                uniform distribution to 15.5   5.0 to 9.3

                                                                               Multi-Family   Laundromat
                                                                    Age         % retiring     % retiring
                                                                      1               0.0%           0.0%
                                                                      2               0.0%           0.0%
                                                                      3               0.0%           0.0%
                                                                      4               0.0%           0.0%
                                                                      5               0.0%         20.3%
                                                                      6               0.0%         18.6%
                                                                      7              10.5%         18.6%
                                                                      8              10.5%         18.6%
                                                                      9              10.5%         18.6%
                                                                     10              10.5%           5.1%
                                                                     11              10.5%           0.0%
                                                                     12              10.5%           0.0%
                                                                     13              10.5%           0.0%
                                                                     14              11.4%           0.0%
                                                                     15              10.5%           0.0%
                                                                     16               4.8%           0.0%
                                                                     17               0.0%           0.0%
                                                                     18               0.0%           0.0%
                                                                     19               0.0%           0.0%
                                                                     20               0.0%           0.0%
                                                                     21               0.0%           0.0%
                                                                     22               0.0%           0.0%
                                                                     23               0.0%           0.0%
                                                                     24               0.0%           0.0%
                                                                     25               0.0%           0.0%
                                                                     26               0.0%           0.0%
                                                                     27               0.0%           0.0%
                                                                    Sum             100.0%        100.0%

                                                         wt. avg. Lifetime =      11.3            7.1
Multi-Family   Laundromat                                 % Surviving by Age
% surviving    % surviving   100%
  100.0%         100.0%
                             90%
  100.0%         100.0%
  100.0%         100.0%      80%
  100.0%         100.0%      70%
  100.0%          79.7%
  100.0%          61.0%      60%
    89.5%         42.4%      50%
    79.0%         23.7%
                             40%
    68.6%          5.1%
    58.1%          0.0%      30%
                                                Multi-Family
    47.6%          0.0%      20%
    37.1%          0.0%                         Laundromat
    26.7%          0.0%      10%
    15.2%          0.0%       0%
      4.8%         0.0%             0   1   2    3    4    5   6   7   8   9   10   11   12   13   14   15
      0.0%         0.0%
      0.0%         0.0%
      0.0%         0.0%
      0.0%         0.0%
      0.0%         0.0%
      0.0%         0.0%
      0.0%         0.0%
      0.0%         0.0%
      0.0%         0.0%
      0.0%         0.0%
      0.0%         0.0%
      0.0%         0.0%
 9.8
 9.9
10.0
10.1
10.2
10.3
10.4
10.4
10.5
10.6
10.7
10.8
10.9
11.0
11.1
11.2
11.3
11.3
11.4
11.5
11.6
11.7
11.8
11.9
12.0
12.1
12.2
12.2
12.3
12.4
12.5
12.6
12.7
12.8
12.9
13.0
13.1
13.1
13.2
13.3
13.4
13.5
13.6
13.7
13.8
13.9
14.0
14.0
14.1
14.2
14.3
14.4
14.5
14.6
14.7
14.8
14.9
14.9
15.0
15.1
15.2
15.3
15.4
15.5
15.6
15.7
15.8
15.8
15.9
16.0
16.1
16.2
16.3
16.4
16.5
16.6
16.7
16.7
16.8
16.9
17.0
17.1
17.2
17.3
17.4
17.5
17.6
17.6
17.7
17.8
17.9
18.0
18.1
18.2
18.3
18.4
18.5
18.5
18.6
18.7
18.8
18.9
19.0
19.1
19.2
19.3
19.4
19.4
19.5
19.6
19.7
19.8
19.9
20.0
20.1
20.2
20.3
20.3
20.4
20.5
20.6
20.7
20.8
20.9
21.0
21.1
21.2
21.2
21.3
21.4
21.5
21.6
21.7
21.8
21.9
22.0
22.1
22.1
22.2
22.3
22.4
22.5
22.6
22.7
22.8
22.9
23.0
23.0
23.1
23.2
23.3
23.4
23.5
23.6
23.7
23.8
23.9
23.9
24.0
24.1
24.2
24.3
24.4
24.5
24.6
24.7
24.8
24.8
24.9
25.0
25.1
25.2
25.3
25.4
25.5
25.6
25.7
25.7
25.8
25.9
26.0
26.1
26.2
26.3
26.4
26.5
26.6
26.6
26.7
26.8
26.9
27.0
Lifetime Distribution      Lifetime Distribution
     0.0            0.00        0.0            0.00
     0.1            0.00        0.1            0.00
     0.2            0.00        0.2            0.00
     0.3            0.00        0.3            0.00
     0.4            0.00        0.4            0.00
     0.5            0.00        0.5            0.00
     0.5            0.00        0.5            0.00
     0.6            0.00        0.6            0.00
     0.7            0.00        0.7            0.00
     0.8            0.00        0.8            0.00
     0.9            0.00        0.9            0.00
     1.0            0.00        1.0            0.00
     1.1            0.00        1.1            0.00
     1.2            0.00        1.2            0.00
     1.3            0.00        1.3            0.00
     1.4            0.00        1.4            0.00
     1.4            0.00        1.4            0.00
     1.5            0.00        1.5            0.00
     1.6            0.00        1.6            0.00
     1.7            0.00        1.7            0.00
     1.8            0.00        1.8            0.00
     1.9            0.00        1.9            0.00
     2.0            0.00        2.0            0.00
     2.1            0.00        2.1            0.00
     2.2            0.00        2.2            0.00
     2.3            0.00        2.3            0.00
     2.3            0.00        2.3            0.00
     2.4            0.00        2.4            0.00
     2.5            0.00        2.5            0.00
     2.6            0.00        2.6            0.00
     2.7            0.00        2.7            0.00
     2.8            0.00        2.8            0.00
     2.9            0.00        2.9            0.00
     3.0            0.00        3.0            0.00
     3.1            0.00        3.1            0.00
     3.2            0.00        3.2            0.00
     3.2            0.00        3.2            0.00
     3.3            0.00        3.3            0.00
     3.4            0.00        3.4            0.00
     3.5            0.00        3.5            0.00
     3.6            0.00        3.6            0.00
     3.7            0.00        3.7            0.00
     3.8            0.00        3.8            0.00
     3.9            0.00        3.9            0.00
     4.0            0.00        4.0            0.00
     4.1            0.00        4.1            0.00
     4.1            0.00        4.1            0.00
     4.2            0.00        4.2            0.00
     4.3            0.00        4.3            0.00
     4.4            0.00        4.4            0.00
     4.5            0.00        4.5            1.00
     4.6            0.00        4.6            1.00
4.7   0.00   4.7   1.00
4.8   0.00   4.8   1.00
4.9   0.00   4.9   1.00
5.0   0.00   5.0   1.00
5.0   0.00   5.0   1.00
5.1   0.00   5.1   1.00
5.2   0.00   5.2   1.00
5.3   0.00   5.3   1.00
5.4   0.00   5.4   1.00
5.5   0.00   5.5   1.00
5.6   0.00   5.6   1.00
5.7   0.00   5.7   1.00
5.8   0.00   5.8   1.00
5.9   0.00   5.9   1.00
5.9   0.00   5.9   1.00
6.0   0.00   6.0   1.00
6.1   0.00   6.1   1.00
6.2   0.00   6.2   1.00
6.3   0.00   6.3   1.00
6.4   0.00   6.4   1.00
6.5   0.00   6.5   1.00
6.6   1.00   6.6   1.00
6.7   1.00   6.7   1.00
6.7   1.00   6.7   1.00
6.8   1.00   6.8   1.00
6.9   1.00   6.9   1.00
7.0   1.00   7.0   1.00
7.1   1.00   7.1   1.00
7.2   1.00   7.2   1.00
7.3   1.00   7.3   1.00
7.4   1.00   7.4   1.00
7.5   1.00   7.5   1.00
7.6   1.00   7.6   1.00
7.6   1.00   7.6   1.00
7.7   1.00   7.7   1.00
7.8   1.00   7.8   1.00
7.9   1.00   7.9   1.00
8.0   1.00   8.0   1.00
8.1   1.00   8.1   1.00
8.2   1.00   8.2   1.00
8.3   1.00   8.3   1.00
8.4   1.00   8.4   1.00
8.5   1.00   8.5   1.00
8.5   1.00   8.5   1.00
8.6   1.00   8.6   1.00
8.7   1.00   8.7   1.00
8.8   1.00   8.8   1.00
8.9   1.00   8.9   1.00
9.0   1.00   9.0   1.00
9.1   1.00   9.1   1.00
9.2   1.00   9.2   1.00
9.3   1.00   9.3   1.00
9.4   1.00   9.4   1.00
9.4   1.00   9.4   1.00
9.5   1.00   9.5   1.00
 9.6   1.00    9.6   1.00
 9.7   1.00    9.7   1.00
 9.8   1.00    9.8   0.00
 9.9   1.00    9.9   0.00
10.0   1.00   10.0   0.00
10.1   1.00   10.1   0.00
10.2   1.00   10.2   0.00
10.3   1.00   10.3   0.00
10.4   1.00   10.4   0.00
10.4   1.00   10.4   0.00
10.5   1.00   10.5   0.00
10.6   1.00   10.6   0.00
10.7   1.00   10.7   0.00
10.8   1.00   10.8   0.00
10.9   1.00   10.9   0.00
11.0   1.00   11.0   0.00
11.1   1.00   11.1   0.00
11.2   1.00   11.2   0.00
11.3   1.00   11.3   0.00
11.3   1.00   11.3   0.00
11.4   1.00   11.4   0.00
11.5   1.00   11.5   0.00
11.6   1.00   11.6   0.00
11.7   1.00   11.7   0.00
11.8   1.00   11.8   0.00
11.9   1.00   11.9   0.00
12.0   1.00   12.0   0.00
12.1   1.00   12.1   0.00
12.2   1.00   12.2   0.00
12.2   1.00   12.2   0.00
12.3   1.00   12.3   0.00
12.4   1.00   12.4   0.00
12.5   1.00   12.5   0.00
12.6   1.00   12.6   0.00
12.7   1.00   12.7   0.00
12.8   1.00   12.8   0.00
12.9   1.00   12.9   0.00
13.0   1.00   13.0   0.00
13.1   1.00   13.1   0.00
13.1   1.00   13.1   0.00
13.2   1.00   13.2   0.00
13.3   1.00   13.3   0.00
13.4   1.00   13.4   0.00
13.5   1.00   13.5   0.00
13.6   1.00   13.6   0.00
13.7   1.00   13.7   0.00
13.8   1.00   13.8   0.00
13.9   1.00   13.9   0.00
14.0   1.00   14.0   0.00
14.0   1.00   14.0   0.00
14.1   1.00   14.1   0.00
14.2   1.00   14.2   0.00
14.3   1.00   14.3   0.00
14.4   1.00   14.4   0.00
14.5   1.00   14.5   0.00
14.6   1.00   14.6   0.00
14.7   1.00   14.7   0.00
14.8   1.00   14.8   0.00
14.9   1.00   14.9   0.00
14.9   1.00   14.9   0.00
15.0   1.00   15.0   0.00
15.1   1.00   15.1   0.00
15.2   1.00   15.2   0.00
15.3   1.00   15.3   0.00
15.4   1.00   15.4   0.00
15.5   1.00   15.5   0.00
15.6   1.00   15.6   0.00
15.7   1.00   15.7   0.00
15.8   1.00   15.8   0.00
15.8   1.00   15.8   0.00
15.9   1.00   15.9   0.00
16.0   0.00   16.0   0.00
16.1   0.00   16.1   0.00
16.2   0.00   16.2   0.00
16.3   0.00   16.3   0.00
16.4   0.00   16.4   0.00
16.5   0.00   16.5   0.00
16.6   0.00   16.6   0.00
16.7   0.00   16.7   0.00
16.7   0.00   16.7   0.00
16.8   0.00   16.8   0.00
16.9   0.00   16.9   0.00
17.0   0.00   17.0   0.00
17.1   0.00   17.1   0.00
17.2   0.00   17.2   0.00
17.3   0.00   17.3   0.00
17.4   0.00   17.4   0.00
17.5   0.00   17.5   0.00
17.6   0.00   17.6   0.00
17.6   0.00   17.6   0.00
17.7   0.00   17.7   0.00
17.8   0.00   17.8   0.00
17.9   0.00   17.9   0.00
18.0   0.00   18.0   0.00
18.1   0.00   18.1   0.00
18.2   0.00   18.2   0.00
18.3   0.00   18.3   0.00
18.4   0.00   18.4   0.00
18.5   0.00   18.5   0.00
18.5   0.00   18.5   0.00
18.6   0.00   18.6   0.00
18.7   0.00   18.7   0.00
18.8   0.00   18.8   0.00
18.9   0.00   18.9   0.00
19.0   0.00   19.0   0.00
19.1   0.00   19.1   0.00
19.2   0.00   19.2   0.00
19.3   0.00   19.3   0.00
19.4   0.00   19.4   0.00
19.4   0.00   19.4   0.00
19.5   0.00   19.5   0.00
19.6   0.00   19.6   0.00
19.7   0.00   19.7   0.00
19.8   0.00   19.8   0.00
19.9   0.00   19.9   0.00
20.0   0.00   20.0   0.00
20.1   0.00   20.1   0.00
20.2   0.00   20.2   0.00
20.3   0.00   20.3   0.00
20.3   0.00   20.3   0.00
20.4   0.00   20.4   0.00
20.5   0.00   20.5   0.00
20.6   0.00   20.6   0.00
20.7   0.00   20.7   0.00
20.8   0.00   20.8   0.00
20.9   0.00   20.9   0.00
21.0   0.00   21.0   0.00
21.1   0.00   21.1   0.00
21.2   0.00   21.2   0.00
21.2   0.00   21.2   0.00
21.3   0.00   21.3   0.00
21.4   0.00   21.4   0.00
21.5   0.00   21.5   0.00
21.6   0.00   21.6   0.00
21.7   0.00   21.7   0.00
21.8   0.00   21.8   0.00
21.9   0.00   21.9   0.00
22.0   0.00   22.0   0.00
22.1   0.00   22.1   0.00
22.1   0.00   22.1   0.00
22.2   0.00   22.2   0.00
22.3   0.00   22.3   0.00
22.4   0.00   22.4   0.00
22.5   0.00   22.5   0.00
22.6   0.00   22.6   0.00
22.7   0.00   22.7   0.00
22.8   0.00   22.8   0.00
22.9   0.00   22.9   0.00
23.0   0.00   23.0   0.00
23.0   0.00   23.0   0.00
23.1   0.00   23.1   0.00
23.2   0.00   23.2   0.00
23.3   0.00   23.3   0.00
23.4   0.00   23.4   0.00
23.5   0.00   23.5   0.00
23.6   0.00   23.6   0.00
23.7   0.00   23.7   0.00
23.8   0.00   23.8   0.00
23.9   0.00   23.9   0.00
23.9   0.00   23.9   0.00
24.0   0.00   24.0   0.00
24.1   0.00   24.1   0.00
24.2   0.00   24.2   0.00
24.3   0.00   24.3   0.00
24.4   0.00   24.4   0.00
24.5   0.00   24.5   0.00
24.6   0.00   24.6   0.00
24.7   0.00   24.7   0.00
24.8   0.00   24.8   0.00
24.8   0.00   24.8   0.00
24.9   0.00   24.9   0.00
25.0   0.00   25.0   0.00
25.1   0.00   25.1   0.00
25.2   0.00   25.2   0.00
25.3   0.00   25.3   0.00
25.4   0.00   25.4   0.00
25.5   0.00   25.5   0.00
25.6   0.00   25.6   0.00
25.7   0.00   25.7   0.00
25.7   0.00   25.7   0.00
25.8   0.00   25.8   0.00
25.9   0.00   25.9   0.00
26.0   0.00   26.0   0.00
26.1   0.00   26.1   0.00
26.2   0.00   26.2   0.00
26.3   0.00   26.3   0.00
26.4   0.00   26.4   0.00
26.5   0.00   26.5   0.00
26.6   0.00   26.6   0.00
26.6   0.00   26.6   0.00
26.7   0.00   26.7   0.00
26.8   0.00   26.8   0.00
26.9   0.00   26.9   0.00
27.0   0.00   27.0   0.00

								
To top