|
7.A. - Page 251 of 285
<br />2019 Nonresidential New Construction Reach Code Cost Effectiveness Study
<br />Figure 59. Cost Effectiveness for Medium Office - All -Electric + 3kW PV + 5 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 />$-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 />All -Electric + 3kW PV + S kWh Battery
<br />CZ01
<br />PG&E
<br />-49,716
<br />4967
<br />10.9
<br />($78,897)
<br />($84,765)
<br />($49,972)
<br />0.9
<br />1.6
<br />($5,868)
<br />$28,925
<br />CZ02
<br />PG&E
<br />-44,899
<br />3868
<br />6.0
<br />($78,897)
<br />($83,115)
<br />($30,928)
<br />0.9
<br />2.6
<br />($4,218)
<br />$47,969
<br />CZ03
<br />PG&E
<br />-31,226
<br />3142
<br />6.5
<br />($78,897)
<br />($39,441)
<br />($19,617)
<br />2.0
<br />4.0
<br />$39,456
<br />$59,280
<br />CZ04
<br />PG&E
<br />-43,772
<br />3759
<br />5.7
<br />($78,897)
<br />($70,999)
<br />($29,496)
<br />1.1
<br />2.7
<br />$7,898
<br />$49,400
<br />CZ04-2
<br />CPAU
<br />-43,772
<br />3759
<br />5.7
<br />($78,897)
<br />($8,050)
<br />($29,496)
<br />9.8
<br />2.7
<br />$70,847
<br />$49,400
<br />CZ05
<br />PG&E
<br />-35,504
<br />3240
<br />5.5
<br />($78,897)
<br />($42,559)
<br />($29,162)
<br />1.9
<br />2.7
<br />$36,338
<br />$49,735
<br />CZ06
<br />SCE
<br />-21,321
<br />2117
<br />4.0
<br />($78,897)
<br />$35,862
<br />($9,641)
<br />>1
<br />8.2
<br />$114,759
<br />$69,256
<br />CZ06-2
<br />LADWP
<br />-21,321
<br />2117
<br />4.0
<br />($78,897)
<br />$32,936
<br />($9,641)
<br />>1
<br />8.2
<br />$111,833
<br />$69,256
<br />CZ07
<br />SDG&E
<br />-7,943
<br />950
<br />1.9
<br />($78,897)
<br />$64,781
<br />($382)
<br />>1
<br />206.6
<br />$143,678
<br />$78,515
<br />CZ08
<br />SCE
<br />-10,854
<br />1219
<br />2.5
<br />($78,897)
<br />$28,651
<br />($1,289)
<br />>1
<br />61.2
<br />$107,548
<br />$77,608
<br />CZ08-2
<br />LADWP
<br />-10,854
<br />1219
<br />2.5
<br />($78,897)
<br />$25,122
<br />($1,289)
<br />>1
<br />61.2
<br />$104,019
<br />$77,608
<br />CZ09
<br />SCE
<br />-14,878
<br />1605
<br />3.3
<br />($78,897)
<br />$31,542
<br />($3,246)
<br />>1
<br />24.3
<br />$110,439
<br />$75,651
<br />CZ09-2
<br />LADWP
<br />-14,878
<br />1605
<br />3.3
<br />($78,897)
<br />$28,145
<br />($3,246)
<br />>1
<br />24.3
<br />$107,042
<br />$75,651
<br />CZ10
<br />SDG&E
<br />-22,588
<br />2053
<br />3.1
<br />($78,897)
<br />$59,752
<br />($12,553)
<br />>1
<br />6.3
<br />$138,649
<br />$66,344
<br />CZ10-2
<br />SCE
<br />-22,588
<br />2053
<br />3.1
<br />($78,897)
<br />$32,039
<br />($12,553)
<br />>1
<br />6.3
<br />$110,936
<br />$66,344
<br />CZ11
<br />PG&E
<br />-35,455
<br />3062
<br />4.5
<br />($78,897)
<br />($53,776)
<br />($22,194)
<br />1.5
<br />3.6
<br />$25,121
<br />$56,703
<br />CZ12
<br />PG&E
<br />-38,704
<br />3327
<br />5.0
<br />($78,897)
<br />($66,808)
<br />($24,819)
<br />1.2
<br />3.2
<br />$12,089
<br />$54,078
<br />CZ12-2
<br />SMUD
<br />-38,704
<br />3327
<br />5.0
<br />($78,897)
<br />$2,897
<br />($24,819)
<br />>1
<br />3.2
<br />$81,794
<br />$54,078
<br />CZ13
<br />PG&E
<br />-35,016
<br />3063
<br />4.7
<br />($78,897)
<br />($52,159)
<br />($22,146)
<br />1.5
<br />3.6
<br />$26,738
<br />$56,751
<br />CZ14
<br />SDG&E
<br />-38,945
<br />3266
<br />4.5
<br />($78,897)
<br />$24,867
<br />($25,821)
<br />>1
<br />3.1
<br />$103,764
<br />$53,076
<br />CZ14-2
<br />SCE
<br />-38,945
<br />3266
<br />4.5
<br />($78,897)
<br />$15,338
<br />($25,821)
<br />>1
<br />3.1
<br />$94,235
<br />$53,076
<br />CZ15
<br />SCE
<br />-14,818
<br />1537
<br />2.8
<br />($78,897)
<br />$22,852
<br />($3,914)
<br />>1
<br />20.2
<br />$101,749
<br />$74,983
<br />CZ16
<br />PG&E
<br />-88,966
<br />6185
<br />6.6
<br />($78,897)
<br />($193,368)
<br />($139,989)
<br />0.4
<br />0.6
<br />($114,472)
<br />($61,092)
<br />CZ16-2
<br />LADWP
<br />-88,966
<br />6185
<br />6.6
<br />($78,897)
<br />$36,354
<br />($139,989)
<br />>1
<br />0.6
<br />$115,250
<br />($61,092)
<br />2019-07-25
<br />503
<br />
|