|
7.A. - Page 210 of 285
<br />2019 Nonresidential New Construction Reach Code Cost Effectiveness Study
<br />Figure 25. Cost Effectiveness for Medium Retail Package 1B - Mixed -Fuel + 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 />(tons)
<br />Compliance
<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-
<br />bill)
<br />B/C
<br />Ratio
<br />(TDV)
<br />NPV (On-
<br />bill)
<br />NPV
<br />(TDV)
<br />Mixed Fuel + PV + Battery
<br />CZ01
<br />PG&E
<br />158,584
<br />1209
<br />40.79
<br />18%
<br />$277,383
<br />$509,092
<br />$383,683
<br />1.8
<br />1.4
<br />$231,709
<br />$106,300
<br />CZ02
<br />PG&E
<br />189,400
<br />613
<br />43.75
<br />13%
<br />$280,240
<br />$590,043
<br />$465,474
<br />2.1
<br />1.7 1
<br />$309,803
<br />$185,234
<br />CZ03
<br />PG&E
<br />191,016
<br />462
<br />43.52
<br />16%
<br />$280,240
<br />$578,465
<br />$452,795
<br />2.1
<br />1.6
<br />$298,224
<br />$172,554
<br />CZ04
<br />PG&E
<br />195,014
<br />439
<br />44.14
<br />14%
<br />$280,240
<br />$605,369
<br />$480,989
<br />2.2
<br />1.7
<br />$325,129
<br />$200,748
<br />CZ04-2
<br />CPAU
<br />195,014
<br />439
<br />44.14
<br />14%
<br />$280,240
<br />$451,933
<br />$480,989
<br />1.6
<br />1.7
<br />$171,693
<br />$200,748
<br />CZ05
<br />PG&E
<br />196,654
<br />415
<br />44.30
<br />16%
<br />$280,240
<br />$589,771
<br />$464,749
<br />2.1
<br />1.7
<br />$309,530
<br />$184,509
<br />CZ05-2
<br />SCG
<br />196,654
<br />415
<br />44.30
<br />16%
<br />$280,240
<br />$588,407
<br />$464,749
<br />2.1
<br />1.7
<br />$308,167
<br />$184,509
<br />CZ06
<br />SCE
<br />185,903
<br />347
<br />41.61
<br />10%
<br />$277,383
<br />$322,495
<br />$456,596
<br />1.2
<br />1.6
<br />$45,111
<br />$179,213
<br />CZ06-2
<br />LA
<br />185,903
<br />347
<br />41.61
<br />10%
<br />$277,383
<br />$191,428
<br />$456,596
<br />0.7
<br />1.6
<br />($85,955)
<br />$179,213
<br />CZ07
<br />SDG&E
<br />197,650
<br />136
<br />43.24
<br />13%
<br />$280,240
<br />$496,786
<br />$477,582
<br />1.8
<br />1.7
<br />$216,545
<br />$197,342
<br />CZ08
<br />SCE
<br />187,869
<br />283
<br />41.48
<br />10%
<br />$277,383
<br />$326,810
<br />$478,132
<br />1.2
<br />1.7
<br />$49,427
<br />$200,749
<br />CZ08-2
<br />LA
<br />187,869
<br />283
<br />41.48
<br />10%
<br />$277,383
<br />$190,379
<br />$478,132
<br />0.7
<br />1.7
<br />($87,004)
<br />$200,749
<br />CZ09
<br />SCE
<br />191,399
<br />302
<br />42.32
<br />10%
<br />$280,240
<br />$334,869
<br />$472,770
<br />1.2
<br />1.7
<br />$54,629
<br />$192,530
<br />CZ09-2
<br />LA
<br />191,399
<br />302
<br />42.32
<br />10%
<br />$280,240
<br />$201,759
<br />$472,770
<br />0.7
<br />1.7
<br />($78,481)
<br />$192,530
<br />CZ10
<br />SDG&E
<br />200,033
<br />267
<br />44.01
<br />12%
<br />$280,240
<br />$547,741
<br />$472,880
<br />2.0
<br />1.7
<br />$267,501
<br />$192,640
<br />CZ10-2
<br />SCE
<br />200,033
<br />267
<br />44.01
<br />12%
<br />$280,240
<br />$340,822
<br />$472,880
<br />1.2
<br />1.7
<br />$60,582
<br />$192,640
<br />CZ11
<br />PG&E
<br />192,846
<br />578
<br />44.07
<br />13%
<br />$280,240
<br />$582,969
<br />$490,855
<br />2.1
<br />1.8
<br />$302,728
<br />$210,615
<br />CZ12
<br />PG&E
<br />191,720
<br />562
<br />43.70
<br />13%
<br />$280,240
<br />$586,836
<br />$485,076
<br />2.1
<br />1.7
<br />$306,596
<br />$204,836
<br />CZ12-2
<br />SMUD
<br />191,720
<br />562
<br />43.70
<br />13%
<br />$280,240
<br />$319,513
<br />$485,076
<br />1.1
<br />1.7
<br />$39,273
<br />$204,836
<br />CZ13
<br />PG&E
<br />195,031
<br />620
<br />45.19
<br />15%
<br />$277,383
<br />$605,608
<br />$486,285
<br />2.2
<br />1.8
<br />$328,225
<br />$208,901
<br />CZ14
<br />SDG&E
<br />217,183
<br />406
<br />47.86
<br />13%
<br />$277,383
<br />$559,148
<br />$534,915
<br />2.0
<br />1.9
<br />$281,765
<br />$257,532
<br />CZ14-2
<br />SCE
<br />217,927
<br />383
<br />47.91
<br />14%
<br />$277,383
<br />$354,757
<br />$538,058
<br />1.3
<br />1.9
<br />$77,373
<br />$260,674
<br />CZ15
<br />SCE
<br />208,662
<br />169
<br />44.51
<br />12%
<br />$277,383
<br />$338,772
<br />$496,107
<br />1.2
<br />1.8
<br />$61,389
<br />$218,724
<br />CZ16
<br />PG&E
<br />210,242
<br />752
<br />48.76
<br />13%
<br />$277,383
<br />$608,779
<br />$490,262
<br />2.2
<br />1.8
<br />$331,395
<br />$212,879
<br />CZ16-2
<br />LA
<br />210,242
<br />752
<br />48.76
<br />13%
<br />$277,383
<br />$207,160
<br />$490,262
<br />0.7
<br />1.8
<br />($70,223)
<br />$212,879
<br />35
<br />2019-07-25
<br />462
<br />
|