|
7.A. - Page 249 of 285
<br />2019 Nonresidential New Construction Reach Code Cost Effectiveness Study
<br />Figure 57. Cost Effectiveness for Medium Office - Mixed Fuel + 135kW PV + 50 kWh Battery
<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 />+ 50 kWh Battery
<br />CZ01
<br />PG&E
<br />176,903
<br />0 35.3
<br />$330,756
<br />$525,948
<br />$381,450
<br />1.6
<br />1.2
<br />$195,192
<br />$50,694
<br />CZ02
<br />PG&E
<br />214,861
<br />0 42.6
<br />$330,756
<br />$665,864
<br />$472,898
<br />2.0
<br />1.4
<br />$335,108
<br />$142,142
<br />CZ03
<br />PG&E
<br />209,255
<br />0 41.8
<br />$330,756
<br />$644,170
<br />$451,611
<br />1.9
<br />1.4
<br />$313,414
<br />$120,855
<br />CZ04
<br />PG&E
<br />227,076
<br />0 45.0
<br />$330,756
<br />$685,605
<br />$502,108
<br />2.1
<br />1.5
<br />$354,849
<br />$171,352
<br />CZ04-2
<br />CPAU
<br />227,076
<br />0 45.0
<br />$330,756
<br />$536,463
<br />$502,108
<br />1.6
<br />1.5
<br />$205,707
<br />$171,352
<br />CZ05
<br />PG&E
<br />225,752
<br />0 45.1
<br />$330,756
<br />$753,558
<br />$487,742
<br />2.3
<br />1.5
<br />$422,803
<br />$156,986
<br />CZ06
<br />SCE
<br />217,939
<br />0 43.4
<br />$330,756
<br />$401,356
<br />$494,042
<br />1.2
<br />1.5
<br />$70,601
<br />$163,286
<br />CZ06-2
<br />LADWP
<br />217,939
<br />0 43.4
<br />$330,756
<br />$233,673
<br />$494,042
<br />0.7
<br />1.5
<br />($97,083)
<br />$163,286
<br />CZ07
<br />SDG&E
<br />222,746
<br />0 44.4
<br />$330,756
<br />$628,383
<br />$498,147
<br />1.9
<br />1.5
<br />$297,627
<br />$167,391
<br />CZ08
<br />SCE
<br />216,724
<br />0 43.1
<br />$330,756
<br />$389,184
<br />$511,511
<br />1.2
<br />1.5
<br />$58,428
<br />$180,755
<br />CZ08-2
<br />LADWP
<br />216,724
<br />0 43.1
<br />$330,756
<br />$221,839
<br />$511,511
<br />0.7
<br />1.5
<br />($108,917)
<br />$180,755
<br />CZ09
<br />SCE
<br />219,563
<br />0 44.2
<br />$330,756
<br />$387,728
<br />$506,929
<br />1.2
<br />1.5
<br />$56,972
<br />$176,173
<br />CZ09-2
<br />LADWP
<br />219,563
<br />0 44.2
<br />$330,756
<br />$226,303
<br />$506,929
<br />0.7
<br />1.5
<br />($104,453)
<br />$176,173
<br />CZ10
<br />SDG&E
<br />216,700
<br />0 43.5
<br />$330,756
<br />$638,040
<br />$486,644
<br />1.9
<br />1.5
<br />$307,284
<br />$155,888
<br />CZ10-2
<br />SCE
<br />216,700
<br />0 43.5
<br />$330,756
<br />$394,633
<br />$486,644
<br />1.2
<br />1.5
<br />$63,877
<br />$155,888
<br />CZ11
<br />PG&E
<br />211,129
<br />0 41.9
<br />$330,756
<br />$670,932
<br />$481,298
<br />2.0
<br />1.5
<br />$340,177
<br />$150,543
<br />CZ12
<br />PG&E
<br />211,386
<br />0 41.9
<br />$330,756
<br />$652,465
<br />$482,826
<br />2.0
<br />1.5
<br />$321,709
<br />$152,070
<br />CZ12-2
<br />SMUD
<br />211,386
<br />0 41.9
<br />$330,756
<br />$344,668
<br />$482,826
<br />1.0
<br />1.5
<br />$13,913
<br />$152,070
<br />CZ13
<br />PG&E
<br />208,045
<br />0 41.5
<br />$330,756
<br />$651,191
<br />$473,280
<br />2.0
<br />1.4
<br />$320,435
<br />$142,524
<br />CZ14
<br />SDG&E
<br />241,502
<br />0 47.7
<br />$330,756
<br />$672,601
<br />$569,454
<br />2.0
<br />1.7
<br />$341,846
<br />$238,698
<br />CZ14-2
<br />SCE
<br />241,502
<br />0 47.7
<br />$330,756
<br />$401,450
<br />$569,454
<br />1.2
<br />1.7
<br />$70,694
<br />$238,698
<br />CZ15
<br />SCE
<br />229,062
<br />0 44.8
<br />$330,756
<br />$377,827
<br />$521,963
<br />1.1
<br />1.6
<br />$47,071
<br />$191,208
<br />CZ16
<br />PG&E
<br />228,825
<br />0 45.9
<br />$330,756
<br />$706,201
<br />$496,190
<br />2.1
<br />1.5
<br />$375,445
<br />$165,434
<br />CZ16-2
<br />LADWP
<br />228,825
<br />0 45.9
<br />$330,756
<br />$222,802
<br />$496,190
<br />0.7
<br />1.5
<br />($107,953)
<br />$165,434
<br />74
<br />2019-07-25
<br />501
<br />
|