|
7.A. - Page 258 of 285
<br />2019 Nonresidential New Construction Reach Code Cost Effectiveness Study
<br />Figure 65. Cost Effectiveness for Medium Retail - Mixed -Fuel + 110 kW 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 -bill)
<br />B/C
<br />Ratio
<br />(TDV)
<br />NPV (On-
<br />bill)
<br />NPV
<br />(TDV)
<br />Mixed Fuel
<br />+ 110kW PV
<br />+ 50 kWh Battery
<br />CZ01
<br />PG&E
<br />143,423
<br />0
<br />29.48
<br />$229,804
<br />$452,119
<br />$324,373
<br />2.0
<br />1.4
<br />$222,315
<br />$94,569
<br />CZ02
<br />PG&E
<br />170,542
<br />0
<br />35.14
<br />$229,804
<br />$486,704
<br />$398,363
<br />2.1
<br />1.7
<br />$256,900
<br />$168,559
<br />CZ03
<br />PG&E
<br />172,266
<br />0
<br />35.66
<br />$229,804
<br />$535,974
<br />$395,374
<br />2.3
<br />1.7
<br />$306,170
<br />$165,570
<br />CZ04
<br />PG&E
<br />175,940
<br />0
<br />36.32
<br />$229,804
<br />$525,788
<br />$422,579
<br />2.3
<br />1.8
<br />$295,984
<br />$192,775
<br />CZ04-2
<br />CPAU
<br />175,940
<br />0
<br />36.32
<br />$229,804
<br />$416,019
<br />$422,579
<br />1.8
<br />1.8
<br />$186,216
<br />$192,775
<br />CZ05
<br />PG&E
<br />178,728
<br />0
<br />36.91
<br />$229,804
<br />$554,968
<br />$409,086
<br />2.4
<br />1.8
<br />$325,164
<br />$179,283
<br />CZ06
<br />SCE
<br />173,567
<br />0
<br />35.99
<br />$229,804
<br />$290,599
<br />$412,690
<br />1.3
<br />1.8
<br />$60,795
<br />$182,886
<br />CZ06-2
<br />LA
<br />173,567
<br />0
<br />35.99
<br />$229,804
<br />$169,786
<br />$412,690
<br />0.7
<br />1.8
<br />($60,018)
<br />$182,886
<br />CZ07
<br />SDG&E
<br />180,508
<br />0
<br />37.61
<br />$229,804
<br />$425,793
<br />$427,040
<br />1.9
<br />1.9
<br />$195,989
<br />$197,236
<br />CZ08
<br />SCE
<br />175,616
<br />0
<br />36.29
<br />$229,804
<br />$296,318
<br />$434,687
<br />1.3
<br />1.9
<br />$66,514
<br />$204,883
<br />CZ08-2
<br />LA
<br />175,616
<br />0
<br />36.29
<br />$229,804
<br />$170,489
<br />$434,687
<br />0.7
<br />1.9
<br />($59,315)
<br />$204,883
<br />CZ09
<br />SCE
<br />177,966
<br />0
<br />36.74
<br />$229,804
<br />$300,540
<br />$421,195
<br />1.3
<br />1.8
<br />$70,736
<br />$191,391
<br />CZ09-2
<br />LA
<br />177,966
<br />0
<br />36.74
<br />$229,804
<br />$178,852
<br />$421,195
<br />0.8
<br />1.8
<br />($50,952)
<br />$191,391
<br />CZ10
<br />SDG&E
<br />180,248
<br />0
<br />36.91
<br />$229,804
<br />$459,486
<br />$410,537
<br />2.0
<br />1.8
<br />$229,683
<br />$180,733
<br />CZ10-2
<br />SCE
<br />180,248
<br />0
<br />36.91
<br />$229,804
<br />$301,219
<br />$410,537
<br />1.3
<br />1.8
<br />$71,415
<br />$180,733
<br />CZ11
<br />PG&E
<br />171,779
<br />0
<br />34.85
<br />$229,804
<br />$490,245
<br />$417,679
<br />2.1
<br />1.8
<br />$260,442
<br />$187,875
<br />CZ12
<br />PG&E
<br />171,392
<br />0
<br />34.77
<br />$229,804
<br />$497,363
<br />$417,371
<br />2.2
<br />1.8
<br />$267,559
<br />$187,567
<br />CZ12-2
<br />SMUD
<br />171,392
<br />0
<br />34.77
<br />$229,804
<br />$273,783
<br />$417,371
<br />1.2
<br />1.8
<br />$43,979
<br />$187,567
<br />CZ13
<br />PG&E
<br />173,052
<br />0
<br />34.97
<br />$229,804
<br />$488,196
<br />$397,791
<br />2.1
<br />1.7
<br />$258,392
<br />$167,987
<br />CZ14
<br />SDG&E
<br />191,703
<br />0
<br />38.31
<br />$229,804
<br />$420,241
<br />$452,641
<br />1.8
<br />2.0
<br />$190,437
<br />$222,837
<br />CZ14-2
<br />SCE
<br />191,703
<br />0
<br />38.31
<br />$229,804
<br />$294,010
<br />$452,641
<br />1.3
<br />2.0
<br />$64,206
<br />$222,837
<br />CZ15
<br />SCE
<br />182,299
<br />0
<br />36.01
<br />$229,804
<br />$279,036
<br />$416,382
<br />1.2
<br />1.8
<br />$49,232
<br />$186,578
<br />CZ16
<br />PG&E
<br />194,293
<br />0
<br />40.00
<br />$229,804
<br />$535,137
<br />$432,951
<br />2.3
<br />1.9
<br />$305,333
<br />$203,147
<br />CZ16-2
<br />LA
<br />194,293
<br />0
<br />40.00
<br />$229,804
<br />$175,573
<br />$432,951
<br />0.8
<br />1.9
<br />($54,231)
<br />$203,147
<br />NN
<br />2019-07-25
<br />510
<br />
|