|
7.A. - Page 202 of 285
<br />2019 Nonresidential New Construction Reach Code Cost Effectiveness Study
<br />Figure 18. Cost Effectiveness for Medium Office Package 113 - Mixed -Fuel + EE + PV + B
<br />CZ
<br />Utility
<br />Elec
<br />Savings
<br />(kWh)
<br />Gas Savings
<br />(therms)
<br />GHG
<br />savings
<br />(mtons)
<br />Comp-
<br />Hance
<br />Margin (%)
<br />Incremental
<br />Package Cost
<br />Lifecycle
<br />Energy Cost
<br />Savings
<br />$-TDV
<br />Savings
<br />B/C
<br />Ratio
<br />(On -bill)
<br />B/C
<br />Ratio
<br />(TDV)
<br />NPV (On-
<br />bill)
<br />NPV
<br />(TDV)
<br />Mixed Fuel + PV +
<br />Battery
<br />CZ01
<br />PG&E
<br />211,225
<br />-808
<br />39.9
<br />18%
<br />$397,405
<br />$645,010
<br />$454,284
<br />1.6
<br />1.1
<br />$247,605
<br />$56,879
<br />CZ02
<br />PG&E
<br />255,787
<br />-505
<br />50.6
<br />17%
<br />$397,405
<br />$819,307
<br />$573,033
<br />2.1
<br />1.4
<br />$421,902
<br />$175,628
<br />CZ03
<br />PG&E
<br />245,421
<br />-463
<br />48.8
<br />20%
<br />$397,405
<br />$777,156
<br />$536,330
<br />2.0
<br />1.3
<br />$379,751
<br />$138,925
<br />CZ04
<br />PG&E
<br />267,612
<br />-547
<br />52.7
<br />14%
<br />$397,405
<br />$836,221
<br />$597,471
<br />2.1
<br />1.5
<br />$438,816
<br />$200,066
<br />CZ04-2
<br />CPAU
<br />267,612
<br />-547
<br />52.7
<br />14%
<br />$397,405
<br />$621,879
<br />$597,471
<br />1.6
<br />1.5
<br />$224,474
<br />$200,066
<br />CZ05
<br />PG&E
<br />264,581
<br />-499
<br />52.5
<br />18%
<br />$397,405
<br />$897,216
<br />$578,856
<br />2.3
<br />1.5
<br />$499,811
<br />$181,451
<br />CZ05-2
<br />SCG
<br />264,581
<br />-499
<br />52.5
<br />18%
<br />$397,405
<br />$899,487
<br />$578,856
<br />2.3
<br />1.5
<br />$502,082
<br />$181,451
<br />CZ06
<br />SCE
<br />257,474
<br />-305
<br />52.1
<br />20%
<br />$397,405
<br />$484,229
<br />$594,416
<br />1.2
<br />1.5
<br />$86,824
<br />$197,011
<br />CZ06-2
<br />LA
<br />257,474
<br />-305
<br />52.1
<br />20%
<br />$397,405
<br />$282,360
<br />$594,416
<br />0.7
<br />1.5
<br />($115,045)
<br />$197,011
<br />CZ07
<br />SDG&E
<br />264,530
<br />-6
<br />55.7
<br />20%
<br />$397,405
<br />$817,528
<br />$610,548
<br />2.1
<br />1.5
<br />$420,123
<br />$213,143
<br />CZ08
<br />SCE
<br />258,348
<br />-60
<br />54.0
<br />18%
<br />$397,405
<br />$479,073
<br />$625,249
<br />1.2
<br />1.6
<br />$81,668
<br />$227,844
<br />CZ08-2
<br />LA
<br />258,348
<br />-60
<br />54.0
<br />18%
<br />$397,405
<br />$275,704
<br />$625,249
<br />0.7
<br />1.6
<br />($121,701)
<br />$227,844
<br />CZ09
<br />SCE
<br />262,085
<br />-210
<br />54.3
<br />16%
<br />$397,405
<br />$480,241
<br />$622,528
<br />1.2
<br />1.6
<br />$82,836
<br />$225,123
<br />CZ09-2
<br />LA
<br />262,085
<br />-210
<br />54.3
<br />16%
<br />$397,405
<br />$282,209
<br />$622,528
<br />0.7
<br />1.6
<br />($115,196)
<br />$225,123
<br />CZ10
<br />SDG&E
<br />258,548
<br />-216
<br />53.4
<br />17%
<br />$397,405
<br />$839,931
<br />$595,323
<br />2.1
<br />1.5
<br />$442,526
<br />$197,918
<br />CZ10-2
<br />SCE
<br />258,548
<br />-216
<br />53.4
<br />17%
<br />$397,405
<br />$485,523
<br />$595,323
<br />1.2
<br />1.5
<br />$88,118
<br />$197,918
<br />CZ11
<br />PG&E
<br />253,623
<br />-390
<br />50.9
<br />13%
<br />$397,405
<br />$826,076
<br />$585,682
<br />2.1
<br />1.5
<br />$428,671
<br />$188,277
<br />CZ12
<br />PG&E
<br />252,868
<br />-466
<br />50.3
<br />14%
<br />$397,405
<br />$802,715
<br />$582,866
<br />2.0
<br />1.5
<br />$405,310
<br />$185,461
<br />CZ12-2
<br />SMUD
<br />252,868
<br />-466
<br />50.3
<br />14%
<br />$397,405
<br />$415,597
<br />$582,866
<br />1.0
<br />1.5
<br />$18,192
<br />$185,461
<br />CZ13
<br />PG&E
<br />250,915
<br />-434
<br />50.4
<br />13%
<br />$397,405
<br />$806,401
<br />$573,606
<br />2.0
<br />1.4
<br />$408,996
<br />$176,201
<br />CZ14
<br />SDG&E
<br />283,684
<br />-441
<br />56.4
<br />14%
<br />$397,405
<br />$874,753
<br />$676,271
<br />2.2
<br />1.7
<br />$477,348
<br />$278,866
<br />CZ14-2
<br />SCE
<br />283,684
<br />-441
<br />56.4
<br />14%
<br />$397,405
<br />$493,888
<br />$676,271
<br />1.2
<br />1.7
<br />$96,483
<br />$278,866
<br />CZ15
<br />SCE
<br />274,771
<br />-147
<br />56.0
<br />12%
<br />$397,405
<br />$476,327
<br />$640,379
<br />1.2
<br />1.6
<br />$78,922
<br />$242,974
<br />CZ16
<br />PG&E
<br />266,490
<br />-736
<br />51.8
<br />14%
<br />$397,405
<br />$842,205
<br />$575,563
<br />2.1
<br />1.4
<br />$444,800
<br />$178,158
<br />CZ16-2
<br />LA
<br />266,490
<br />-736
<br />51.8
<br />14%
<br />$397,405
<br />$260,372
<br />$575,563
<br />0.7
<br />1.4
<br />($137,033)
<br />$178,158
<br />27
<br />2019-07-25
<br />454
<br />
|