|
7.A. - Page 206 of 285
<br />2019 Nonresidential New Construction Reach Code Cost Effectiveness Study
<br />Figure 22. Cost Effectiveness for Medium Office Package 3B - All -Electric + EE + PV + B
<br />CZ
<br />IOU territory
<br />Elec
<br />Savings
<br />(kWh)
<br />Gas
<br />Savings
<br />(therms)
<br />GHG
<br />savings
<br />(mtons)
<br />Compliance
<br />Margin (%)
<br />Incremental
<br />Package Cost
<br />Lifecycle
<br />Energy
<br />Cost
<br />Savings
<br />$-TDV
<br />Savings
<br />B/C
<br />Ratio
<br />(On-
<br />bill)
<br />B/C
<br />Ratio
<br />(TDV)
<br />NPV (On -
<br />bill)
<br />NPV (TDV)
<br />All -Electric + PV + B
<br />CZ01
<br />PG&E
<br />157,733
<br />4967
<br />54.9
<br />7%
<br />$310,152
<br />$518,421
<br />$410,946
<br />1.7
<br />1.3
<br />$208,269
<br />$100,794
<br />CZ02
<br />PG&E
<br />203,026
<br />3868
<br />57.8
<br />10%
<br />$323,710
<br />$692,336
<br />$532,273
<br />2.1
<br />1.6
<br />$368,626
<br />$208,563
<br />CZ03
<br />PG&E
<br />211,706
<br />3142
<br />58.0
<br />16%
<br />$315,075
<br />$708,235
<br />$520,866
<br />2.2
<br />1.7
<br />$393,160
<br />$205,791
<br />CZ04
<br />PG&E
<br />216,204
<br />3759
<br />59.9
<br />9%
<br />$328,393
<br />$741,382
<br />$560,576
<br />2.3
<br />1.7
<br />$412,989
<br />$232,183
<br />CZ04-2
<br />CPAU
<br />216,204
<br />3759
<br />59.9
<br />9%
<br />$328,393
<br />$607,074
<br />$560,576
<br />1.8
<br />1.7
<br />$278,681
<br />$232,183
<br />CZ05
<br />PG&E
<br />223,399
<br />3240
<br />59.8
<br />12%
<br />$312,902
<br />$799,992
<br />$546,592
<br />2.6
<br />1.7
<br />$487,090
<br />$233,690
<br />CZ06
<br />SCE
<br />233,299
<br />2117
<br />57.7
<br />18%
<br />$321,252
<br />$509,969
<br />$583,963
<br />1.6
<br />1.8
<br />$188,716
<br />$262,711
<br />CZ06-2
<br />LA
<br />233,299
<br />2117
<br />57.7
<br />18%
<br />$321,252
<br />$311,931
<br />$583,963
<br />1.0
<br />1.8
<br />($9,322)
<br />$262,711
<br />CZ07
<br />SDG&E
<br />256,034
<br />950
<br />58.3
<br />20%
<br />$327,079
<br />$870,156
<br />$609,498
<br />2.7
<br />1.9
<br />$543,076
<br />$282,419
<br />CZ08
<br />SCE
<br />246,944
<br />1219
<br />57.4
<br />18%
<br />$328,631
<br />$499,506
<br />$623,292
<br />1.5
<br />1.9
<br />$170,874
<br />$294,661
<br />CZ08-2
<br />LA
<br />246,944
<br />1219
<br />57.4
<br />18%
<br />$328,631
<br />$296,991
<br />$623,292
<br />0.9
<br />1.9
<br />($31,640)
<br />$294,661
<br />CZ09
<br />SCE
<br />243,838
<br />1605
<br />58.5
<br />15%
<br />$334,303
<br />$504,498
<br />$615,178
<br />1.5
<br />1.8
<br />$170,195
<br />$280,875
<br />CZ09-2
<br />LA
<br />243,838
<br />1605
<br />58.5
<br />15%
<br />$334,303
<br />$307,626
<br />$615,178
<br />0.9
<br />1.8
<br />($26,677)
<br />$280,875
<br />CZ10
<br />SDG&E
<br />229,044
<br />2053
<br />56.2
<br />13%
<br />$349,503
<br />$851,810
<br />$569,549
<br />2.4
<br />1.6
<br />$502,306
<br />$220,046
<br />CZ10-2
<br />SCE
<br />229,044
<br />2053
<br />56.2
<br />13%
<br />$349,503
<br />$491,383
<br />$569,549
<br />1.4
<br />1.6
<br />$141,880
<br />$220,046
<br />CZ11
<br />PG&E
<br />212,047
<br />3062
<br />56.4
<br />10%
<br />$333,418
<br />$743,403
<br />$556,758
<br />2.2
<br />1.7
<br />$409,985
<br />$223,340
<br />CZ12
<br />PG&E
<br />207,955
<br />3327
<br />56.7
<br />10%
<br />$329,062
<br />$713,054
<br />$552,415
<br />2.2
<br />1.7
<br />$383,993
<br />$223,353
<br />CZ12-2
<br />SMUD
<br />207,955
<br />3327
<br />56.7
<br />10%
<br />$329,062
<br />$414,371
<br />$552,415
<br />1.3
<br />1.7
<br />$85,310
<br />$223,353
<br />CZ13
<br />PG&E
<br />209,431
<br />3063
<br />56.3
<br />9%
<br />$334,679
<br />$728,822
<br />$544,969
<br />2.2
<br />1.6
<br />$394,143
<br />$210,289
<br />CZ14
<br />SDG&E
<br />236,002
<br />3266
<br />61.3
<br />9%
<br />$332,249
<br />$865,181
<br />$638,517
<br />2.6
<br />1.9
<br />$532,933
<br />$306,269
<br />CZ14-2
<br />SCE
<br />236,002
<br />3266
<br />61.3
<br />9%
<br />$332,249
<br />$488,163
<br />$638,517
<br />1.5
<br />1.9
<br />$155,914
<br />$306,269
<br />CZ15
<br />SCE
<br />254,426
<br />1537
<br />58.5
<br />10%
<br />$361,229
<br />$487,715
<br />$626,728
<br />1.4
<br />1.7
<br />$126,486
<br />$265,499
<br />CZ16
<br />PG&E
<br />162,915
<br />6185
<br />58.6
<br />-15%
<br />$333,309
<br />$580,353
<br />$406,746
<br />1.7
<br />1.2
<br />$247,044
<br />$73,437
<br />CZ16-2
<br />LA
<br />162,915
<br />6185
<br />58.6
<br />-15%
<br />$333,309
<br />$290,566
<br />$406,746
<br />0.9
<br />1.2
<br />($42,742)
<br />$73,437
<br />31
<br />2019-07-25
<br />
|