|
7.A. - Page 203 of 285
<br />2019 Nonresidential New Construction Reach Code Cost Effectiveness Study
<br />Figure 19. Cost Effectiveness for Medium Office Package 1C - Mixed -Fuel + HE
<br />CZ
<br />Utility
<br />El
<br />Savings
<br />(kWh)
<br />Gas Savings
<br />(therms)
<br />GHG
<br />Reductions
<br />(mtons)
<br />Comp-
<br />liance
<br />Margin
<br />Incremental
<br />Package Cost
<br />Lifecycle
<br />Utility 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 />Package 1C: Mixed Fuel + HE
<br />CZ01
<br />PG&E
<br />288
<br />688
<br />4.1
<br />3%
<br />$61,253
<br />$18,656
<br />$12,314
<br />0.3
<br />0.2
<br />($42,597)
<br />($48,939)
<br />CZ02
<br />PG&E
<br />3,795
<br />550
<br />4.3
<br />4%
<br />$68,937
<br />$36,683
<br />$24,676
<br />0.5
<br />0.4
<br />($32,254)
<br />($44,261)
<br />CZ03
<br />PG&E
<br />1,241
<br />439
<br />2.9
<br />3%
<br />$57,529
<br />$20,150
<br />$11,885
<br />0.4
<br />0.2
<br />($37,379)
<br />($45,644)
<br />CZ04
<br />PG&E
<br />5,599
<br />529
<br />4.7
<br />5%
<br />$72,074
<br />$44,915
<br />$30,928
<br />0.6
<br />0.4
<br />($27,158)
<br />($41,145)
<br />CZ04-2
<br />CPAU
<br />5,599
<br />529
<br />4.7
<br />5%
<br />$72,074
<br />$24,175
<br />$30,928
<br />0.3
<br />0.4
<br />($47,898)
<br />($41,145)
<br />CZ05
<br />PG&E
<br />3,470
<br />453
<br />3.6
<br />4%
<br />$60,330
<br />$35,072
<br />$18,232
<br />0.6
<br />0.3
<br />($25,258)
<br />($42,097)
<br />CZ05-2
<br />SCG
<br />3,470
<br />453
<br />3.6
<br />4%
<br />$60,330
<br />$32,777
<br />$18,232
<br />0.5
<br />0.3
<br />($27,553)
<br />($42,097)
<br />CZ06
<br />SCE
<br />3,374
<br />298
<br />2.6
<br />3%
<br />$55,594
<br />$19,446
<br />$16,132
<br />0.3
<br />0.3
<br />($36,148)
<br />($39,462)
<br />CZ06-2
<br />LADWP
<br />3,374
<br />298
<br />2.6
<br />3%
<br />$55,594
<br />$13,450
<br />$16,132
<br />0.2
<br />0.3
<br />($42,145)
<br />($39,462)
<br />CZ07
<br />SDG&E
<br />5,257
<br />140
<br />2.3
<br />4%
<br />$54,111
<br />$41,086
<br />$19,903
<br />0.8
<br />0.4
<br />($13,025)
<br />($34,208)
<br />CZ08
<br />SCE
<br />5,921
<br />176
<br />2.7
<br />4%
<br />$60,497
<br />$22,210
<br />$24,055
<br />0.4
<br />0.4
<br />($38,287)
<br />($36,442)
<br />CZ08-2
<br />LADWP
<br />5,921
<br />176
<br />2.7
<br />4%
<br />$60,497
<br />$14,064
<br />$24,055
<br />0.2
<br />0.4
<br />($46,434)
<br />($36,442)
<br />CZ09
<br />SCE
<br />7,560
<br />224
<br />3.5
<br />4%
<br />$61,311
<br />$28,576
<br />$31,835
<br />0.5
<br />0.5
<br />($32,735)
<br />($29,476)
<br />CZ09-2
<br />LADWP
<br />7,560
<br />224
<br />3.5
<br />4%
<br />$61,311
<br />$18,262
<br />$31,835
<br />0.3
<br />0.5
<br />($43,049)
<br />($29,476)
<br />CZ10
<br />SDG&E
<br />5,786
<br />288
<br />3.2
<br />4%
<br />$62,685
<br />$50,717
<br />$24,628
<br />0.8
<br />0.4
<br />($11,968)
<br />($38,057)
<br />CZ10-2
<br />SCE
<br />5,786
<br />288
<br />3.2
<br />4%
<br />$62,685
<br />$24,575
<br />$24,628
<br />0.4
<br />0.4
<br />($38,110)
<br />($38,057)
<br />CZ11
<br />PG&E
<br />8,128
<br />441
<br />4.9
<br />5%
<br />$71,101
<br />$54,188
<br />$37,849
<br />0.8
<br />0.5
<br />($16,912)
<br />($33,252)
<br />CZ12
<br />PG&E
<br />6,503
<br />478
<br />4.7
<br />5%
<br />$68,329
<br />$47,329
<br />$34,556
<br />0.7
<br />0.5
<br />($20,999)
<br />($33,773)
<br />CZ12-2
<br />SMUD
<br />6,503
<br />478
<br />4.7
<br />5%
<br />$68,329
<br />$24,003
<br />$34,556
<br />0.4
<br />0.5
<br />($44,325)
<br />($33,773)
<br />CZ13
<br />PG&E
<br />8,398
<br />432
<br />5.0
<br />5%
<br />$69,474
<br />$51,347
<br />$37,229
<br />0.7
<br />0.5
<br />($18,128)
<br />($32,246)
<br />CZ14
<br />SDG&E
<br />7,927
<br />470
<br />5.0
<br />5%
<br />$69,463
<br />$62,744
<br />$37,133
<br />0.9
<br />0.5
<br />($6,718)
<br />($32,329)
<br />CZ14-2
<br />SCE
<br />7,927
<br />470
<br />5.0
<br />5%
<br />$69,463
<br />$32,517
<br />$37,133
<br />0.5
<br />0.5
<br />($36,946)
<br />($32,329)
<br />CZ15
<br />SCE
<br />15,140
<br />219
<br />5.5
<br />5%
<br />$66,702
<br />$43,773
<br />$52,359
<br />0.7
<br />0.8
<br />($22,929)
<br />($14,344)
<br />CZ16
<br />PG&E
<br />3,111
<br />912
<br />6.3
<br />5%
<br />$71,765
<br />$36,002
<br />$24,914
<br />0.5
<br />0.3
<br />($35,763)
<br />($46,851)
<br />CZ16-2
<br />LADWP
<br />3,111
<br />912
<br />6.3
<br />5%
<br />$71,765
<br />$23,057
<br />$24,914
<br />0.3
<br />0.3
<br />($48,708)
<br />($46,851)
<br />28
<br />2019-07-25
<br />455
<br />
|