|
7.A. - Page 209 of 285
<br />2019 Nonresidential New Construction Reach Code Cost Effectiveness Study
<br />Fieure 24. Cost Effectiveness for Medium Retail Packaee 1A - Mixed -Fuel + EE
<br />CZ
<br />Utility
<br />Elec
<br />Savings
<br />(kWh)
<br />Gas Savings
<br />(therms)
<br />GHG
<br />Reductions
<br />(mtons)
<br />Comp-
<br />Hance
<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 1A: Mixed Fuel + EE
<br />CZ01
<br />PG&E
<br />15,210
<br />1209
<br />11.10
<br />18%
<br />$2,712
<br />$68,358
<br />$60,189
<br />25.2
<br />22.2
<br />$65,646
<br />$57,478
<br />CZ02
<br />PG&E
<br />18,885
<br />613
<br />8.73
<br />13%
<br />$5,569
<br />$76,260
<br />$59,135
<br />13.7
<br />10.6
<br />$70,691
<br />$53,566
<br />CZ03
<br />PG&E
<br />18,772
<br />462
<br />7.87
<br />16%
<br />$5,569
<br />$66,813
<br />$57,135
<br />12.0
<br />10.3
<br />$61,244
<br />$51,566
<br />CZ04
<br />PG&E
<br />19,100
<br />439
<br />7.84
<br />14%
<br />$5,569
<br />$75,989
<br />$58,036
<br />13.6
<br />10.4
<br />$70,420
<br />$52,467
<br />CZ04-2
<br />CPAU
<br />19,100
<br />439
<br />7.84
<br />14%
<br />$5,569
<br />$51,556
<br />$58,036
<br />9.3
<br />10.4
<br />$45,987
<br />$52,467
<br />CZ05
<br />PG&E
<br />17,955
<br />415
<br />7.41
<br />16%
<br />$5,569
<br />$63,182
<br />$55,003
<br />11.3
<br />9.9
<br />$57,613
<br />$49,435
<br />CZ05-2
<br />SCG
<br />17,955
<br />415
<br />7.41
<br />16%
<br />$5,569
<br />$61,810
<br />$55,003
<br />11.1
<br />9.9
<br />$56,241
<br />$49,435
<br />CZ06
<br />SCE
<br />12,375
<br />347
<br />5.54
<br />10%
<br />$2,712
<br />$31,990
<br />$41,401
<br />11.8
<br />15.3
<br />$29,278
<br />$38,689
<br />CZ06-2
<br />LADWP
<br />12,375
<br />347
<br />5.54
<br />10%
<br />$2,712
<br />$21,667
<br />$41,401
<br />8.0
<br />15.3
<br />$18,956
<br />$38,689
<br />CZ07
<br />SDG&E
<br />17,170
<br />136
<br />5.65
<br />13%
<br />$5,569
<br />$73,479
<br />$49,883
<br />13.2
<br />9.0
<br />$67,910
<br />$44,314
<br />CZ08
<br />SCE
<br />12,284
<br />283
<br />5.15
<br />10%
<br />$2,712
<br />$30,130
<br />$41,115
<br />11.1
<br />15.2
<br />$27,419
<br />$38,403
<br />CZ08-2
<br />LADWP
<br />12,284
<br />283
<br />5.15
<br />10%
<br />$2,712
<br />$20,243
<br />$41,115
<br />7.5
<br />15.2
<br />$17,531
<br />$38,403
<br />CZ09
<br />SCE
<br />13,473
<br />302
<br />5.51
<br />10%
<br />$5,569
<br />$32,663
<br />$46,126
<br />5.9
<br />8.3
<br />$27,094
<br />$40,557
<br />CZ09-2
<br />LADWP
<br />13,473
<br />302
<br />5.51
<br />10%
<br />$5,569
<br />$22,435
<br />$46,126
<br />4.0
<br />8.3
<br />$16,866
<br />$40,557
<br />CZ10
<br />SDG&E
<br />19,873
<br />267
<br />6.99
<br />12%
<br />$5,569
<br />$83,319
<br />$58,322
<br />15.0
<br />10.5
<br />$77,751
<br />$52,753
<br />CZ10-2
<br />SCE
<br />19,873
<br />267
<br />6.99
<br />12%
<br />$5,569
<br />$39,917
<br />$58,322
<br />7.2
<br />10.5
<br />$34,348
<br />$52,753
<br />CZ11
<br />PG&E
<br />21,120
<br />578
<br />9.14
<br />13%
<br />$5,569
<br />$86,663
<br />$67,485
<br />15.6
<br />12.1
<br />$81,095
<br />$61,916
<br />CZ12
<br />PG&E
<br />20,370
<br />562
<br />8.85
<br />13%
<br />$5,569
<br />$81,028
<br />$64,409
<br />14.6
<br />11.6
<br />$75,459
<br />$58,840
<br />CZ12-2
<br />SMUD
<br />20,370
<br />562
<br />8.85
<br />13%
<br />$5,569
<br />$44,991
<br />$64,409
<br />8.1
<br />11.6
<br />$39,422
<br />$58,840
<br />CZ13
<br />PG&E
<br />22,115
<br />620
<br />9.98
<br />15%
<br />$2,712
<br />$109,484
<br />$83,109
<br />40.4
<br />30.6
<br />$106,772
<br />$80,398
<br />CZ14
<br />SDG&E
<br />25,579
<br />406
<br />9.38
<br />13%
<br />$2,712
<br />$116,354
<br />$80,055
<br />42.9
<br />29.5
<br />$113,643
<br />$77,343
<br />CZ14-2
<br />SCE
<br />26,327
<br />383
<br />9.42
<br />13%
<br />$2,712
<br />$57,290
<br />$83,065
<br />21.1
<br />30.6
<br />$54,578
<br />$80,354
<br />CZ15
<br />SCE
<br />26,433
<br />169
<br />8.35
<br />12%
<br />$2,712
<br />$57,152
<br />$79,506
<br />21.1
<br />29.3
<br />$54,440
<br />$76,794
<br />CZ16
<br />PG&E
<br />15,975
<br />752
<br />8.72
<br />13%
<br />$2,712
<br />$72,427
<br />$55,025
<br />26.7
<br />20.3
<br />$69,715
<br />$52,314
<br />CZ16-2
<br />LADWP
<br />15,975
<br />752
<br />8.72
<br />13%
<br />$2,712
<br />$31,906
<br />$55,025
<br />11.8
<br />20.3
<br />$29,194
<br />$52,314
<br />34 © 2019-07-25
<br />461
<br />
|