|
7.A. - Page 248 of 285
<br />2019 Nonresidential New Construction Reach Code Cost Effectiveness Study
<br />Figure 56. Cost Effectiveness for Medium Office - Mixed Fuel + 135kW PV
<br />CZ
<br />IOU territory
<br />Elec
<br />Savings
<br />(kWh)
<br />Gas
<br />Savings
<br />(therms)
<br />GHG
<br />savings
<br />(tons)
<br />Incremental
<br />Package Cost
<br />Lifecycle
<br />Energy Cost
<br />Savings
<br />Lifecycle
<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
<br />+135kW PV
<br />CZ01
<br />PG&E
<br />177,340
<br />0
<br />34.3
<br />$302,856
<br />$526,352
<br />$380,399
<br />1.7
<br />1.3
<br />$223,497
<br />$77,544
<br />CZ02
<br />PG&E
<br />215,311
<br />0
<br />41.5
<br />$302,856
<br />$666,050
<br />$471,705
<br />2.2
<br />1.6
<br />$363,194
<br />$168,849
<br />CZ03
<br />PG&E
<br />209,717
<br />0
<br />40.7
<br />$302,856
<br />$645,010
<br />$449,797
<br />2.1
<br />1.5
<br />$342,154
<br />$146,942
<br />CZ04
<br />PG&E
<br />227,535
<br />0
<br />44.0
<br />$302,856
<br />$686,434
<br />$497,431
<br />2.3
<br />1.6
<br />$383,578
<br />$194,575
<br />CZ04-2
<br />CPAU
<br />227,535
<br />0
<br />44.0
<br />$302,856
<br />$537,521
<br />$497,431
<br />1.8
<br />1.6
<br />$234,665
<br />$194,575
<br />CZ05
<br />PG&E
<br />226,195
<br />0
<br />44.1
<br />$302,856
<br />$753,230
<br />$486,596
<br />2.5
<br />1.6
<br />$450,374
<br />$183,741
<br />CZ06
<br />SCE
<br />218,387
<br />0
<br />42.3
<br />$302,856
<br />$401,645
<br />$492,515
<br />1.3
<br />1.6
<br />$98,789
<br />$189,659
<br />CZ06-2
<br />LADWP
<br />218,387
<br />0
<br />42.3
<br />$302,856
<br />$233,909
<br />$492,515
<br />0.8
<br />1.6
<br />($68,947)
<br />$189,659
<br />CZ07
<br />SDG&E
<br />223,185
<br />0
<br />43.3
<br />$302,856
<br />$623,078
<br />$496,667
<br />2.1
<br />1.6
<br />$320,223
<br />$193,811
<br />CZ08
<br />SCE
<br />217,171
<br />0
<br />42.0
<br />$302,856
<br />$389,435
<br />$510,270
<br />1.3
<br />1.7
<br />$86,579
<br />$207,414
<br />CZ08-2
<br />LADWP
<br />217,171
<br />0
<br />42.0
<br />$302,856
<br />$222,066
<br />$510,270
<br />0.7
<br />1.7
<br />($80,790)
<br />$207,414
<br />CZ09
<br />SCE
<br />220,010
<br />0
<br />43.2
<br />$302,856
<br />$387,977
<br />$505,783
<br />1.3
<br />1.7
<br />$85,122
<br />$202,928
<br />CZ09-2
<br />LADWP
<br />220,010
<br />0
<br />43.2
<br />$302,856
<br />$226,516
<br />$505,783
<br />0.7
<br />1.7
<br />($76,340)
<br />$202,928
<br />CZ10
<br />SDG&E
<br />217,148
<br />0
<br />42.5
<br />$302,856
<br />$632,726
<br />$485,451
<br />2.1
<br />1.6
<br />$329,870
<br />$182,595
<br />CZ10-2
<br />SCE
<br />217,148
<br />0
<br />42.5
<br />$302,856
<br />$394,884
<br />$485,451
<br />1.3
<br />1.6
<br />$92,028
<br />$182,595
<br />CZ11
<br />PG&E
<br />211,556
<br />0
<br />40.9
<br />$302,856
<br />$671,691
<br />$478,912
<br />2.2
<br />1.6
<br />$368,835
<br />$176,056
<br />CZ12
<br />PG&E
<br />211,824
<br />0
<br />40.9
<br />$302,856
<br />$653,242
<br />$478,101
<br />2.2
<br />1.6
<br />$350,386
<br />$175,245
<br />CZ12-2
<br />SMUD
<br />211,824
<br />0
<br />40.9
<br />$302,856
<br />$345,255
<br />$478,101
<br />1.1
<br />1.6
<br />$42,399
<br />$175,245
<br />CZ13
<br />PG&E
<br />208,465
<br />0
<br />40.5
<br />$302,856
<br />$651,952
<br />$462,732
<br />2.2
<br />1.5
<br />$349,096
<br />$159,876
<br />CZ14
<br />SDG&E
<br />241,965
<br />0
<br />46.7
<br />$302,856
<br />$659,487
<br />$566,351
<br />2.2
<br />1.9
<br />$356,632
<br />$263,496
<br />CZ14-2
<br />SCE
<br />241,965
<br />0
<br />46.7
<br />$302,856
<br />$401,712
<br />$566,351
<br />1.3
<br />1.9
<br />$98,856
<br />$263,496
<br />CZ15
<br />SCE
<br />229,456
<br />0
<br />43.9
<br />$302,856
<br />$378,095
<br />$520,102
<br />1.2
<br />1.7
<br />$75,239
<br />$217,246
<br />CZ16
<br />PG&E
<br />229,317
<br />0
<br />44.8
<br />$302,856
<br />$707,095
<br />$489,508
<br />2.3
<br />1.6
<br />$404,239
<br />$186,652
<br />CZ16-2
<br />LADWP
<br />229,317
<br />0
<br />44.8
<br />$302,856
<br />$223,057
<br />$489,508
<br />0.7
<br />1.6
<br />($79,799)
<br />$186,652
<br />73
<br />2019-07-25
<br />500
<br />
|