|
7.A. - Page 257 of 285
<br />2019 Nonresidential New Construction Reach Code Cost Effectiveness Study
<br />Figure 64. Cost Effectiveness for Medium Retail - Mixed -Fuel + 110kW 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 -bill)
<br />B/C
<br />Ratio
<br />(TDV)
<br />NPV (On-
<br />bill)
<br />NPV
<br />(TDV)
<br />Mixed Fuel
<br />+ 110kW PV
<br />CZ01
<br />PG&E
<br />144,499
<br />0
<br />27.97
<br />$201,904
<br />$454,462
<br />$309,935
<br />2.3
<br />1.5
<br />$252,558
<br />$108,031
<br />CZ02
<br />PG&E
<br />171,790
<br />0
<br />33.31
<br />$201,904
<br />$477,584
<br />$376,300
<br />2.4
<br />1.9
<br />$275,681
<br />$174,396
<br />CZ03
<br />PG&E
<br />173,534
<br />0
<br />33.55
<br />$201,904
<br />$538,530
<br />$372,146
<br />2.7
<br />1.8
<br />$336,626
<br />$170,243
<br />CZ04
<br />PG&E
<br />177,229
<br />0
<br />34.42
<br />$201,904
<br />$489,934
<br />$389,067
<br />2.4
<br />1.9
<br />$288,030
<br />$187,163
<br />CZ04-2
<br />CPAU
<br />177,229
<br />0
<br />34.42
<br />$201,904
<br />$418,173
<br />$389,067
<br />2.1
<br />1.9
<br />$216,269
<br />$187,163
<br />CZ05
<br />PG&E
<br />180,044
<br />0
<br />34.84
<br />$201,904
<br />$556,787
<br />$386,958
<br />2.8
<br />1.9
<br />$354,883
<br />$185,054
<br />CZ06
<br />SCE
<br />174,855
<br />0
<br />33.92
<br />$201,904
<br />$288,188
<br />$393,198
<br />1.4
<br />1.9
<br />$86,284
<br />$191,295
<br />CZ06-2
<br />LA
<br />174,855
<br />0
<br />33.92
<br />$201,904
<br />$165,538
<br />$393,198
<br />0.8
<br />1.9
<br />($36,366)
<br />$191,295
<br />CZ07
<br />SDG&E
<br />181,854
<br />0
<br />35.32
<br />$201,904
<br />$373,974
<br />$404,713
<br />1.9
<br />2.0
<br />$172,070
<br />$202,809
<br />CZ08
<br />SCE
<br />176,954
<br />0
<br />34.23
<br />$201,904
<br />$284,481
<br />$415,789
<br />1.4
<br />2.1
<br />$82,577
<br />$213,885
<br />CZ08-2
<br />LA
<br />176,954
<br />0
<br />34.23
<br />$201,904
<br />$161,366
<br />$415,789
<br />0.8
<br />2.1
<br />($40,538)
<br />$213,885
<br />CZ09
<br />SCE
<br />179,267
<br />0
<br />35.18
<br />$201,904
<br />$289,050
<br />$412,097
<br />1.4
<br />2.0
<br />$87,146
<br />$210,193
<br />CZ09-2
<br />LA
<br />179,267
<br />0
<br />35.18
<br />$201,904
<br />$168,822
<br />$412,097
<br />0.8
<br />2.0
<br />($33,082)
<br />$210,193
<br />CZ10
<br />SDG&E
<br />181,443
<br />0
<br />35.41
<br />$201,904
<br />$410,310
<br />$402,999
<br />2.0
<br />2.0
<br />$208,406
<br />$201,095
<br />CZ10-2
<br />SCE
<br />181,443
<br />0
<br />35.41
<br />$201,904
<br />$291,236
<br />$402,999
<br />1.4
<br />2.0
<br />$89,332
<br />$201,095
<br />CZ11
<br />PG&E
<br />172,983
<br />0
<br />33.46
<br />$201,904
<br />$464,776
<br />$391,550
<br />2.3
<br />1.9
<br />$262,872
<br />$189,646
<br />CZ12
<br />PG&E
<br />172,597
<br />0
<br />33.33
<br />$201,904
<br />$467,870
<br />$389,573
<br />2.3
<br />1.9
<br />$265,966
<br />$187,669
<br />CZ12-2
<br />SMUD
<br />172,597
<br />0
<br />33.33
<br />$201,904
<br />$267,086
<br />$389,573
<br />1.3
<br />1.9
<br />$65,182
<br />$187,669
<br />CZ13
<br />PG&E
<br />174,151
<br />0
<br />33.81
<br />$201,904
<br />$478,857
<br />$387,968
<br />2.4
<br />1.9
<br />$276,953
<br />$186,065
<br />CZ14
<br />SDG&E
<br />192,789
<br />0
<br />36.97
<br />$201,904
<br />$396,181
<br />$448,268
<br />2.0
<br />2.2
<br />$194,277
<br />$246,364
<br />CZ14-2
<br />SCE
<br />192,789
<br />0
<br />36.97
<br />$201,904
<br />$288,782
<br />$448,268
<br />1.4
<br />2.2
<br />$86,878
<br />$246,364
<br />CZ15
<br />SCE
<br />183,214
<br />0
<br />35.12
<br />$201,904
<br />$277,867
<br />$415,789
<br />1.4
<br />2.1
<br />$75,963
<br />$213,885
<br />CZ16
<br />PG&E
<br />195,665
<br />0
<br />37.97
<br />$201,904
<br />$522,352
<br />$416,558
<br />2.6
<br />2.1
<br />$320,448
<br />$214,654
<br />CZ16-2
<br />LA
<br />195,665
<br />0
<br />37.97
<br />$201,904
<br />$171,802
<br />$416,558
<br />0.9
<br />2.1
<br />($30,101)
<br />$214,654
<br />82
<br />2019-07-25
<br />
|