Professional Documents
Culture Documents
res-duct_seal-7p_v3p
res-duct_seal-7p_v3p
res-duct_seal-7p_v3p
Item
Measures Described
Applicable Stock
Baseline Saturation
Permutations
Costs
Measure Life
Savings Shape
Achievable Ramp Rate
Duct Sealing
Methods & Sources Note
Sealing of ducts to PTCS levels
PROPOSED_2_SEEMruns_SingleFamily
ExistingHVACandWeatherization_Decem
Based on RTF HP estimate ber2014.xlsm;
ExistingResidentialManufacturedHomes_
PTCSDuctSeal_SEEM94Runs_03b v5
SEEM
By heating zone
RTF basis from program data
RTF 15 yrs
HVAC - electric furnace or ASHP
LO 6Slow Tied to ASHP upgrade
7P Updates
Bundled w/ ASHP
upgrade in 6P
Used 20-yr LO
Ramp Rate Resource Type Measure Category
Vintage New
End Use: Measure Bundle Duct Sealing
HVAC Report Year 2035
Total Max Potential 2.9
# HOMES AVAILABLE FOR MEASURE -Duct Sealing # homes
Manufactured
71.2
RECOMBINE MEASURE BUNDLES INTO SUPPLY CURVE CUMULATIVE
lvlcost
Block 1: <= 0 mills/kWh >=-9999
Block 2: 0-10 mills/kWh >0
Block 3: 10-20 mills/kWh >10
Block 4: 20-30 mills/kWh >20
Block 5: 30-40 mills/kWh >30
Block 6: 40-50 mills/kWh >40
Block 7: 50-60 mills/kWh >50
Block 8: 60-70 mills/kWh >60
Block 9: 70-80 mills/kWh >70
Block 10: 80-90 mills/kWh >80
Block 11: 90-100 mills/kWh >90
Block 12: 100-110 mills/kWh >100
Block 13: 110-120 mills/kWh >110
Block 14: 120-130 mills/kWh >120
Block 15: 130-140 mills/kWh >130
Block 16: 140-150 mills/kWh >140
Block 17: 150-160 mills/kWh >150
Block 18: 160-170 mills/kWh >160
Block 19: 170-180 mills/kWh >170
Block 20: 180-190 mills/kWh >180
Block 21: 190-200 mills/kWh >190
Block 22: 200-210 mills/kWh >200
Block 23: 210-220 mills/kWh >210
Block 24: 220-230 mills/kWh >220
Block 25: 230-240 mills/kWh >230
Block 26: 240-250 mills/kWh >240
Block 27: 250-260 mills/kWh >250
Block 28: 260-270 mills/kWh >260
Block 29: 270-280 mills/kWh >270
Block 30: 280-290 mills/kWh >280
Block 31: 290-300 mills/kWh >290
Block 32: > 300 mills/kWh >300
Single Family
Multifamily - Low Rise
Multifamily - High Rise
Manufactured
New
Region
Base
1 2 3 4 5 6 7
28333 27101 25688 24852 24184 23043 22401
Achievability => 3 4 5 6 7 8 9
11% 22% 33% 44% 55% 65% 72%
2634 5039 7164 9242 11242 12639 13787
MWa
2016 2017 2018 2019 2020 2021 2022
measure aMW_2016 aMW_2017aMW_2018aMW_2019aMW_2020aMW_2021aMW_2022
New SF Performance-bas 0.0 0.0 0.0 0.0 0.0 0.0 0.0
New SF Performance-bas 0.0 0.0 0.0 0.1 0.1 0.1 0.1
New MH Performance-bas 0.0 0.0 0.0 0.0 0.0 0.0 0.0
New MH Performance-bas 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Homes
2015 2016 2017 2018 2019 2020 2021
60052 54923 49670 45743 42266 38343 35775
8 9 10 11 12 13 14 15 16
22294 22064 22456 22612 22322 21731 21753 22007 21913
10 11 12 13 14 15 16 17 18
79% 84% 88% 91% 94% 96% 97% 99% 100%
14914 15706 16754 17491 17756 17667 17991 18448 18566
17 18 19 20
21188 21152 21206 21350 459648
19 20 21 22
100% 100% 100% 100% 85%
17953 17923 17969 18091 288978
Vintage Retro
End Use: Measure Bundle Duct Sealing
HVAC Report Year 2035
Total Max Potential 31.0
# OF EXISTING HOMES FOR MEASURE -Duct Sealing # HOMES
Single Family
Multifamily - Low Rise
Multifamily - High Rise
Manufactured
Single Family
Multifamily - Low Rise
Multifamily - High Rise
Manufactured
# HOMES APPLICABLE BY YEAR FOR MEASURE - Duct Sealing - Retro EXISTING HOMES
Applicability Unit Duct Sealing - Retro
43% 100% Single Family
# HOMES APPLICABLE BY YEAR FOR MEASURE - Duct Sealing - Retro UNTREATED NEW HOMES
Applicability Unit Duct Sealing - NEW
45% 100% Single Family
50.8
lvlcost
Block 1: <= 0 mills/kWh >=-9999
Block 2: 0-10 mills/kWh >0
Block 3: 10-20 mills/kWh >10
Block 4: 20-30 mills/kWh >20
Block 5: 30-40 mills/kWh >30
Block 6: 40-50 mills/kWh >40
Block 7: 50-60 mills/kWh >50
Block 8: 60-70 mills/kWh >60
Block 9: 70-80 mills/kWh >70
Block 10: 80-90 mills/kWh >80
Block 11: 90-100 mills/kWh >90
Block 12: 100-110 mills/kWh >100
Block 13: 110-120 mills/kWh >110
Block 14: 120-130 mills/kWh >120
Block 15: 130-140 mills/kWh >130
Block 16: 140-150 mills/kWh >140
Block 17: 150-160 mills/kWh >150
Block 18: 160-170 mills/kWh >160
Block 19: 170-180 mills/kWh >170
Block 20: 180-190 mills/kWh >180
Block 21: 190-200 mills/kWh >190
Block 22: 200-210 mills/kWh >200
Block 23: 210-220 mills/kWh >210
Block 24: 220-230 mills/kWh >220
Block 25: 230-240 mills/kWh >230
Block 26: 240-250 mills/kWh >240
Block 27: 250-260 mills/kWh >250
Block 28: 260-270 mills/kWh >260
Block 29: 270-280 mills/kWh >270
Block 30: 280-290 mills/kWh >280
Block 31: 290-300 mills/kWh >290
Block 32: > 300 mills/kWh >300
2 3 4 5 6 7 8 9 10
1804904 1800805 1796716 1792636 1788566 1784504 1780452 1776409
D NEW HOMES
2 3 4 5 6 7 8 9 10
0 27142 24824 22450 20675 19103 17330 16170
Achievability =>
11% 11% 11% 11% 11% 10% 8% 6%
167799 169941 169346 168746 168202 150911 120339 95992
0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0
27362 27159 26866 26578 26292 23404 18520 14656
aMW
2016 2017 2018 2019 2020 2021 2022 2023
measure aMW_2016aMW_2017aMW_2018aMW_2019aMW_2020aMW_2021aMW_2022aMW_2023
SF Performance-b 0.7 0.7 0.7 0.7 0.7 0.6 0.5 0.4
SF Performance-b 2.0 2.0 2.0 2.0 2.0 1.8 1.4 1.1
MH Performance-b 0.3 0.3 0.3 0.3 0.3 0.3 0.2 0.2
MH Performance-b 0.7 0.7 0.7 0.6 0.6 0.6 0.5 0.4
Duct Sealing - Re 2016 2017 2018 2019 2020 2021 2022 2023
aMW_2016aMW_2017aMW_2018aMW_2019aMW_2020aMW_2021aMW_2022aMW_2023
Block 1: <= 0 mil - - - - - - - -
Block 2: 0-10 mil - - - - - - - -
Block 3: 10-20 mi 0.3 0.3 0.3 0.3 0.3 0.3 0.2 0.2
Block 4: 20-30 mi 0.7 0.7 0.7 0.7 0.7 0.6 0.5 0.4
Block 5: 30-40 mi - - - - - - - -
Block 6: 40-50 mi 0.7 0.7 0.7 0.6 0.6 0.6 0.5 0.4
Block 7: 50-60 mi - - - - - - - -
Block 8: 60-70 mi 2.0 2.0 2.0 2.0 2.0 1.8 1.4 1.1
Block 9: 70-80 mi - - - - - - - -
Block 10: 80-90 m - - - - - - - -
Block 11: 90-100 - - - - - - - -
Block 12: 100-110 - - - - - - - -
Block 13: 110-120 - - - - - - - -
Block 14: 120-130 - - - - - - - -
Block 15: 130-140 - - - - - - - -
Block 16: 140-150 - - - - - - - -
Block 17: 150-160 - - - - - - - -
Block 18: 160-170 - - - - - - - -
Block 19: 170-180 - - - - - - - -
Block 20: 180-190 - - - - - - - -
Block 22: 200-210 - - - - - - - -
Block 23: 210-220 - - - - - - - -
Block 24: 220-230 - - - - - - - -
Block 25: 230-240 - - - - - - - -
Block 26: 240-250 - - - - - - - -
Block 27: 250-260 - - - - - - - -
Block 28: 260-270 - - - - - - - -
Block 29: 270-280 - - - - - - - -
Block 30: 280-290 - - - - - - - -
Block 31: 290-300 - - - - - - - -
Block 32: > 300 m - - - - - - - -
Total per Year 3.7 3.7 3.7 3.7 3.6 3.3 2.6 2.1
Total Cumulative 3.7 7.4 11.0 14.7 18.3 21.6 24.2 26.3
2024 2025 2026 2027 2028 2029 2030 2031 2032
Homes_202Homes_202Homes_202Homes_202Homes_202Homes_202Homes_203Homes_203Homes_203
4127770 4118397 4109045 4099714 4090405 4081116 4071849 4062603 4053377
909550 907484 905424 903368 901316 899269 897227 895190 893157
207374 206903 206433 205965 205497 205030 204565 204100 203637
524893 519283 513734 508243 502812 497438 492122 486863 481660
11 12 13 14 15 16 17 18 19
1772375 1768350 1764335 1760328 1756331 1752343 1748364 1744394 1740432
11 12 13 14 15 16 17 18 19
15553 14965 14883 14707 14297 13746 13622 13669 13522
5% 4% 3% 3% 2% 2% 1% 1% 0%
76595 61118 48782 38934 31070 24792 19787 15795 107
0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0
11599 9179 7265 5749 4550 3601 2850 2256 15
85%
20 21 22 MAX
1736480 1732537 1728603 1469312
85%
20 21 22 MAX
13074 13051 13084 11122
0% 0% 0%
38 13 4 1528309 1.03233877920812
0 0 0 0
0 0 0 0
5 2 1 237910
44 15 5 1766219
SumOfaMWBusbar
1.198
1.755
1.670
1.824
7.9
2.0
4.2
Shaped Savings Results; By Category and sorted by TRC BC ratio
Utility
System
Net
Levelized
Unit Cost (Net
Program of T&D
Cost: First Capacity
Year Benefits,
Program Act Credit
Cost in & Risk-
First Year $/average Mitigation
Busbar Admin Program PV annual ) in
Category Measure Savings First Cost Cost Cost PV Cost Benefits kW saved mills/kWh
MH Performance-base 2319 830 166 996 1009 1830 3762 3
SF Performance-base 1308 830 166 996 1009 1225 6668 20
New MH Performance- 1245 830 166 996 1009 983 7006 22
MH Performance-base 1101 830 166 996 1009 869 7923 28
SF Performance-based 751 830 166 996 1009 722 11617 50
New SF Performance- 713 830 166 996 1009 690 12241 54
New MH Performance- 647 830 166 996 1009 511 13476 61
New SF Performance- 441 830 166 996 1009 439 19779 99
Savings Allocation by Category and Month for S
Net
TRC Net Electric &
Levelized Gas
Cost (Net System
of All CO2
Benefits) Avoided
in TRC B/C (Lifetime Wholesal
mills/kWh Ratio Tons) e KW Jan Feb Mar Apr May Jun
12 1.8 22 1 198 145 117 102 37 24
26 1.2 12 0 112 82 66 57 21 14
40 1.0 12 0 106 78 63 55 20 13
48 0.9 10 0 94 69 56 48 18 11
66 0.7 7 0 64 47 38 33 12 8
71 0.7 7 0 61 44 36 31 11 7
95 0.5 6 0 55 40 33 28 10 7
133 0.4 4 0 38 28 22 19 7 5
n by Category and Month for Segments 1 Savings Allocat
1
Inp
Category Name
SF Performance-based Duct Sealing - Heat Pump + HZ1
SF Performance-based Duct Sealing - Heat Pump + HZ23
SF Performance-based Duct Sealing - Heat Pump + HZ1
SF Performance-based Duct Sealing - Heat Pump + HZ23
MH Performance-based Duct Sealing - Heat Pump + HZ1
MH Performance-based Duct Sealing - Heat Pump + HZ23
MH Performance-based Duct Sealing - Heat Pump + HZ1
MH Performance-based Duct Sealing - Heat Pump + HZ23
New SF Performance-based Duct Sealing - Heat Pump + HZ1
New SF Performance-based Duct Sealing - Heat Pump + HZ23
New SF Performance-based Duct Sealing - Heat Pump + HZ1
New SF Performance-based Duct Sealing - Heat Pump + HZ23
New MH Performance-based Duct Sealing - Heat Pump + HZ1
New MH Performance-based Duct Sealing - Heat Pump + HZ23
New MH Performance-based Duct Sealing - Heat Pump + HZ1
New MH Performance-based Duct Sealing - Heat Pump + HZ23
ProCost Results
Version:
Run Time:
Regurgitation of ProData input parameters which were used for this run
Total Results
Category
SF Performance-based Duct Sealing - Heat Pump + HZ1
SF Performance-based Duct Sealing - Heat Pump + HZ23
SF Performance-based Duct Sealing - Heat Pump + HZ1
SF Performance-based Duct Sealing - Heat Pump + HZ23
MH Performance-based Duct Sealing - Heat Pump + HZ1
MH Performance-based Duct Sealing - Heat Pump + HZ23
MH Performance-based Duct Sealing - Heat Pump + HZ1
MH Performance-based Duct Sealing - Heat Pump + HZ23
New SF Performance-based Duct Sealing - Heat Pump + HZ1
New SF Performance-based Duct Sealing - Heat Pump + HZ23
New SF Performance-based Duct Sealing - Heat Pump + HZ1
New SF Performance-based Duct Sealing - Heat Pump + HZ23
New MH Performance-based Duct Sealing - Heat Pump + HZ1
New MH Performance-based Duct Sealing - Heat Pump + HZ23
New MH Performance-based Duct Sealing - Heat Pump + HZ1
New MH Performance-based Duct Sealing - Heat Pump + HZ23
Total Results
Category
MH Performance-based Duct Sealing - Heat Pump + HZ23
SF Performance-based Duct Sealing - Heat Pump + HZ23
New MH Performance-based Duct Sealing - Heat Pump + HZ23
MH Performance-based Duct Sealing - Heat Pump + HZ1
SF Performance-based Duct Sealing - Heat Pump + HZ1
New SF Performance-based Duct Sealing - Heat Pump + HZ23
New MH Performance-based Duct Sealing - Heat Pump + HZ1
New SF Performance-based Duct Sealing - Heat Pump + HZ1
Category
MH Performance-based Duct Sealing - Heat Pump + HZ23
SF Performance-based Duct Sealing - Heat Pump + HZ23
New MH Performance-based Duct Sealing - Heat Pump + HZ23
MH Performance-based Duct Sealing - Heat Pump + HZ1
SF Performance-based Duct Sealing - Heat Pump + HZ1
New SF Performance-based Duct Sealing - Heat Pump + HZ23
New MH Performance-based Duct Sealing - Heat Pump + HZ1
New SF Performance-based Duct Sealing - Heat Pump + HZ1
2012
2 3 4 5 6 7
nput Data
Capital Annual
Measure Name Savings (kwh/yr) Life (yrs) Cost O&M Shape Pointer
Heating Savings 639.0 20 829.784 0 R-All-HVAC-ASHP-All-All-E
Heating Savings 1154.3 20 829.784 0 R-All-HVAC-ASHP-All-All-E
Cooling Savings 58.1 20 0 0 R-All-HVAC-ASHP-All-All-E
Cooling Savings 60.1 20 0 0 R-All-HVAC-ASHP-All-All-E
Heating Savings 946.8 20 829.784 0 R-All-HVAC-ASHP-All-All-E
Heating Savings 2067.8 20 829.784 0 R-All-HVAC-ASHP-All-All-E
Cooling Savings 75.2 20 0 0 R-All-HVAC-ASHP-All-All-E
Cooling Savings 85.1 20 0 0 R-All-HVAC-ASHP-All-All-E
Heating Savings 378.7 20 829.784 0 R-All-HVAC-ASHP-All-All-E
Heating Savings 583.8 20 829.784 0 R-All-HVAC-ASHP-All-All-E
Cooling Savings 30.7 20 0 0 R-All-HVAC-ASHP-All-All-E
Cooling Savings 77.7 20 0 0 R-All-HVAC-ASHP-All-All-E
Heating Savings 561.2 20 829.784 0 R-All-HVAC-ASHP-All-All-E
Heating Savings 1045.8 20 829.784 0 R-All-HVAC-ASHP-All-All-E
Cooling Savings 39.8 20 0 0 R-All-HVAC-ASHP-All-All-E
Cooling Savings 110.0 20 0 0 R-All-HVAC-ASHP-All-All-E
Run Parameters Run Parameters Marginal Cost & Conservation Load Shape Para
Run Type Electric Run Type Electric Marginal Costs and Savings Shape
Negative B/C Ratios Off Negative BOff Marginal Elec Avoided Cost Input
Admin Cost @ CategoryOn Admin CostOn Elec Savings Shape Input Worksh
Repeat Periodic Repla On Repeat PerOn Marginal Gas Avoided Cost Input
Gas Savings Shape Input Worksh
Run Type: Electric Marginal Elec CO2 per kWh Input
Negative B/C Ratios: False: (Converts Negative B/C Ratios) Marginal Gas CO2 per therm Inpu
Admin Cost / Category True: Admin Costs added at Category Results Marginal Avoided Cost CO2 Input
Periodic O&M TreatmenTrue: (Periodic O&M Repeats over measure life) Line Loss Shape Input Worksheet
efits Exceeding Costs. Levelized cost is TRC Net Levelized Cost (Net of Benefits)
First Year
Busbar Electric Admin Program
Totals Basis Savings in kWh First Cost Cost Cost PV Cost
Measures with B/C > 1 5175.3 2489.4 0.0 2489.4 2530.5
Categories with B/C > 3627.1 1659.6 331.9 1991.5 2018.9
Supply Curve Results: By TRC Net Levelized Cost - Net of Benefits
Block 1: <= 0 mills/kWh
Block 2: <= 10 mills/kW
Block 3: 10-20 mills/kW 2318.9 829.8 166.0 995.7 1009.5
Block 4: 20-30 mills/kW 1308.1 829.8 166.0 995.7 1009.5
Block 5: 30-40 mills/kW 1245.0 829.8 166.0 995.7 1009.5
Block 6: 40-50 mills/kW 1100.9 829.8 166.0 995.7 1009.5
Block 7: 50-60 mills/kW
Block 8: 60-70 mills/kW 750.8 829.8 166.0 995.7 1009.5
Block 9: 70-80 mills/kW 712.6 829.8 166.0 995.7 1009.5
Block 10: 80-90 mills/k
Block 11: 90-100 mills 647.3 829.8 166.0 995.7 1009.5
Block 12: 100-110 mill
Block 13: 110-120 mill
Block 14: 120-130 mill
Block 15: 130-140 mill 441.0 829.8 166.0 995.7 1009.5
Block 16: 140-150 mill
Block 17: 150-160 mill
Block 18: 160-170 mill
Block 19: 170-180 mill
Block 20: 180-190 mill
Block 21: 190-200 mill
Block 22: > 200 mills/k
First Year
Admin Program
Measure Busbar Savings First Cost Cost Cost PV Cost
2319 830 166 996 1009
1308 830 166 996 1009
1245 830 166 996 1009
1101 830 166 996 1009
751 830 166 996 1009
713 830 166 996 1009
647 830 166 996 1009
441 830 166 996 1009
8 9 10 11 12 13 14 15 16
Periodic Replacement Costs and Savings and Replacement Period Gas Inputs
Savings
Wholesal
PV Per. Diversifie e Power Wholesal Wholesal Retail
Repl. Load d Load Coinciden e Electric e Electric Electric Wholesale
Cost Shape Factor ce Factor Energy Demand Demand Gas Energy Wholesale Gas
($/unit) (electric) (electric) (electric) (kWh) (kw) (kW) (therms/yr) Demand (therms/day)
0.0 R-All-HVAC-ASHP-All-All-E 688.3 0.2 0.2 0.0 0.0
0.0 R-All-HVAC-ASHP-All-All-E 1243.4 0.4 0.4 0.0 0.0
0.0 R-All-HVAC-ASHP-All-All-E 62.6 0.0 0.0 0.0 0.0
0.0 R-All-HVAC-ASHP-All-All-E 64.7 0.0 0.0 0.0 0.0
0.0 R-All-HVAC-ASHP-All-All-E 1019.9 0.4 0.4 0.0 0.0
0.0 R-All-HVAC-ASHP-All-All-E 2227.3 0.8 0.8 0.0 0.0
0.0 R-All-HVAC-ASHP-All-All-E 81.0 0.0 0.0 0.0 0.0
0.0 R-All-HVAC-ASHP-All-All-E 91.6 0.0 0.0 0.0 0.0
0.0 R-All-HVAC-ASHP-All-All-E 407.9 0.1 0.1 0.0 0.0
0.0 R-All-HVAC-ASHP-All-All-E 628.9 0.2 0.2 0.0 0.0
0.0 R-All-HVAC-ASHP-All-All-E 33.1 0.0 0.0 0.0 0.0
0.0 R-All-HVAC-ASHP-All-All-E 83.7 0.0 0.0 0.0 0.0
0.0 R-All-HVAC-ASHP-All-All-E 604.4 0.2 0.2 0.0 0.0
0.0 R-All-HVAC-ASHP-All-All-E 1126.5 0.4 0.4 0.0 0.0
0.0 R-All-HVAC-ASHP-All-All-E 42.8 0.0 0.0 0.0 0.0
0.0 R-All-HVAC-ASHP-All-All-E 118.5 0.0 0.0 0.0 0.0
Savings
Wholesal
PV Per. Diversifie e Power Wholesal Wholesal Retail
Repl. Load d Load Coinciden e Electric e Electric Electric Wholesale
Cost Shape Factor ce Factor Energy Demand Demand Gas Energy Wholesale Gas
($/unit) (electric) (electric) (electric) (kWh) (kw) (kW) (therms/yr) Demand (therms/day)
0.0 2318.9 0.8 0.8 0.0 0.0
0.0 1308.1 0.5 0.5 0.0 0.0
0.0 1245.0 0.4 0.4 0.0 0.0
0.0 1100.9 0.4 0.4 0.0 0.0
0.0 750.8 0.3 0.3 0.0 0.0
0.0 712.6 0.2 0.2 0.0 0.0
0.0 647.3 0.2 0.2 0.0 0.0
0.0 441.0 0.2 0.2 0.0 0.0
Savings Allocation
Utility
System
Net
Levelized
Unit Cost (Net
Program of T&D Net
Cost: First Capacity TRC Net Electric &
Year Benefits, Levelized Gas
Program Act Credit Cost (Net System
Cost in & Risk- of All CO2
$/average Mitigation Benefits) Avoided
PV annual ) in in TRC B/C (Lifetime
Benefits kW saved mills/kWh mills/kWh Ratio Tons) Jan Feb Mar
4277.2 4213.6 3.5 13.4 1118.4 49.2 443 323 262
3055.2 4809.8 9.1 17.2 1.6 34.5 310 226 183
0.0
Utility
System
Net
Levelized
Unit Cost (Net
Program of T&D Net
Cost: First Capacity TRC Net Electric &
Year Benefits, Levelized Gas
Program Act Credit Cost (Net System
Cost in & Risk- of All CO2
$/average Mitigation Benefits) Avoided
PV annual ) in in TRC B/C (Lifetime Wholesal
Benefits kW saved mills/kWh mills/kWh Ratio Tons) e KW Jan Feb
1830 3762 3 12 1.8 22 1 198 145
1225 6668 20 26 1.2 12 0 112 82
983 7006 22 40 1.0 12 0 106 78
869 7923 28 48 0.9 10 0 94 69
722 11617 50 66 0.7 7 0 64 47
690 12241 54 71 0.7 7 0 61 44
511 13476 61 95 0.5 6 0 55 40
439 19779 99 133 0.4 4 0 38 28
Retro or LO Early Retrofit Parameters
Remainin
Savings 2 g Salvage
R or L (kWh) Life (yrs) Value ($)
L
L
L
L
L
L
L
L
L
L
L
L
L
L
L
L
Retail
Gas
Demand
(therms/d Wholesal Retail Natural Wholesal Retail Natural Wholesal
ay) e Electric Electric Gas Customer e Electric Electric Gas Customer e Electric
0.0 165.5 382.4 0.0 295.7 49.8 116.2 0.0 0.0 0.0
0.0 165.5 382.4 0.0 295.7 49.8 116.2 0.0 0.0 0.0
0.0 165.5 382.4 0.0 295.7 49.8 116.2 0.0 0.0 0.0
0.0 165.5 382.4 0.0 295.7 49.8 116.2 0.0 0.0 0.0
0.0 165.5 382.4 0.0 295.7 49.8 116.2 0.0 0.0 0.0
0.0 165.5 382.4 0.0 295.7 49.8 116.2 0.0 0.0 0.0
0.0 165.5 382.4 0.0 295.7 49.8 116.2 0.0 0.0 0.0
0.0 165.5 382.4 0.0 295.7 49.8 116.2 0.0 0.0 0.0
33 12 8 23 23 13 30 46 81
31 11 7 22 21 13 28 44 77
28 10 7 20 20 11 26 40 70
19 7 5 13 13 8 18 27 48
Savings Allocation by Category and Month for Segments 1
Mar Apr May Jun Jul Aug Sep Oct Nov Dec
117 102 37 24 70 70 41 92 144 250
66 57 21 14 40 39 23 52 81 141
63 55 20 13 38 38 22 50 77 134
56 48 18 11 33 33 19 44 68 119
38 33 12 8 23 23 13 30 46 81
36 31 11 7 22 21 13 28 44 77
33 28 10 7 20 20 11 26 40 70
22 19 7 5 13 13 8 18 27 48
Utility System Parameters
Electric Gas
0.004039 0.01
26 0
0.9 N/A
0.047399 0
31 0
0.7 N/A
0 0
0 0
PV O&M PV Periodic Repl. Total PV Capital, O&M and Periodic Repl Costs
Retail Natural Wholesal Retail Natural Wholesal Retail Natural
Electric Gas Customer e Electric Electric Gas Customer e Electric Electric Gas
0.0 0.0 0.0 0.0 0.0 0.0 0.0 165.5 382.4 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0 165.5 382.4 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0 165.5 382.4 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0 165.5 382.4 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0 165.5 382.4 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0 165.5 382.4 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0 165.5 382.4 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0 165.5 382.4 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
PV O&M PV Periodic Repl. Total PV Capital, O&M and Periodic Repl Costs
Jan Feb Mar Apr May Jun Jul Aug Sep Oct
420 297 220 205 81 25 77 55 52 127
294 208 154 144 57 18 54 39 37 89
188 133 98 92 36 11 35 25 23 57
106 75 56 52 20 6 19 14 13 32
101 72 53 49 19 6 19 13 13 30
89 63 47 44 17 5 16 12 11 27
61 43 32 30 12 4 11 8 8 18
58 41 30 28 11 3 11 8 7 17
53 37 27 26 10 3 10 7 7 16
36 25 19 17 7 2 7 5 4 11
Savings Allocation by Category and Month for Segments 2
O&M and Periodic Repl Costs PV Wholesale Electric Utility Costs & Benefits PV Retail E
Wholesal
Wholesal Wholesal e Utility
Wholesal Wholesal e Utility e Utility System
Wholesal e Utility e Utility System System Total Wholesal Retail
e Utility System System Risk Total Non- e Utility Utility
System T&D Def. Act C-E Mitigation System Consume System System
Customer Total Energy Cap. Credit Benefit Benefit r Cost B/C Ratio Energy
295.7 1009.5 1205.2 286.3 0.0 0.0 1491.5 215.3 6.9 1205.2
295.7 1009.5 679.9 161.5 0.0 0.0 841.4 215.3 3.9 679.9
295.7 1009.5 647.1 153.7 0.0 0.0 800.7 215.3 3.7 647.1
295.7 1009.5 572.2 135.9 0.0 0.0 708.1 215.3 3.3 572.2
295.7 1009.5 390.2 92.7 0.0 0.0 482.9 215.3 2.2 390.2
295.7 1009.5 370.4 88.0 0.0 0.0 458.3 215.3 2.1 370.4
295.7 1009.5 336.4 79.9 0.0 0.0 416.3 215.3 1.9 336.4
295.7 1009.5 229.2 54.4 0.0 0.0 283.6 215.3 1.3 229.2
Nov Dec
252 484
177 339
113 217
64 122
61 116
54 103
37 70
35 67
32 60
21 41
gments 2
PV Retail Electric Utility Costs & Benefits PV Electric Utility System Costs & Benefits
Retail
Retail Retail Utility
Retail Retail Utility Utility System Retail Utility
Utility Utility System System Total Utility Utility Utility System
System System Risk Total Non- System Utility System System Total Risk
T&D Def. Act C-E Mitigation System Consume System System T&D Def. Act C-E Mitigation
Cap. Credit Benefit Benefit r Cost B/C Ratio Energy Cap. Credit Benefit
338.8 0.0 0.0 1544.1 498.5 3.1 1205.2 625.1 0.0 0.0
191.1 0.0 0.0 871.0 498.5 1.7 679.9 352.6 0.0 0.0
181.9 0.0 0.0 829.0 498.5 1.7 647.1 335.6 0.0 0.0
160.9 0.0 0.0 733.0 498.5 1.5 572.2 296.8 0.0 0.0
109.7 0.0 0.0 500.0 498.5 1.0 390.2 202.4 0.0 0.0
104.1 0.0 0.0 474.5 498.5 1.0 370.4 192.1 0.0 0.0
94.6 0.0 0.0 431.0 498.5 0.9 336.4 174.5 0.0 0.0
64.4 0.0 0.0 293.6 498.5 0.6 229.2 118.9 0.0 0.0
Electric Utility
stem Costs & Benefits System Economics Sponsor Levelized Cost (mills/kwh)
Utility
System
Net
Levelized
Cost (Net
of Elec
T&D
Capacity
Utility Benefits,
Utility System Act Credit
System Total & Risk- Utility Wholesal Retail Natural PV
Total Non- Mitigation System e Electric Electric Gas Customer Total Regional
System Consume Benefit) in System Levelized Levelized Levelized Levelized Levelized Electric
Benefit r Cost mills/kwh B/C Ratio Cost Cost Cost Cost Cost Energy
543.3 547.8 38.7 1.0 17.7 40.9 0.0 31.6 90.2 357.7
981.4 547.8 12.6 1.8 9.8 22.6 0.0 17.5 49.9 646.2
49.4 0.0 -19.8 9999.0 0.0 0.0 0.0 0.0 0.0 32.5
51.1 0.0 -19.8 9999.0 0.0 0.0 0.0 0.0 0.0 33.7
805.0 547.8 19.7 1.5 11.9 27.6 0.0 21.3 60.9 530.1
1758.0 547.8 -1.7 3.2 5.5 12.6 0.0 9.8 27.9 1157.6
64.0 0.0 -19.8 9999.0 0.0 0.0 0.0 0.0 0.0 42.1
72.3 0.0 -19.8 9999.0 0.0 0.0 0.0 0.0 0.0 47.6
322.0 547.8 79.0 0.6 29.8 69.0 0.0 53.3 152.2 212.0
496.4 547.8 44.3 0.9 19.4 44.7 0.0 34.6 98.7 326.8
26.1 0.0 -19.8 9999.0 0.0 0.0 0.0 0.0 0.0 17.2
66.1 0.0 -19.8 9999.0 0.0 0.0 0.0 0.0 0.0 43.5
477.1 547.8 46.9 0.9 20.1 46.5 0.0 36.0 102.7 314.2
889.1 547.8 16.0 1.6 10.8 25.0 0.0 19.3 55.1 585.5
33.8 0.0 -19.8 9999.0 0.0 0.0 0.0 0.0 0.0 22.3
93.5 0.0 -19.8 9999.0 0.0 0.0 0.0 0.0 0.0 61.6
Electric Utility
stem Costs & Benefits System Economics Sponsor Levelized Cost (mills/kwh)
Utility
System
Net
Levelized
Cost (Net
of Elec
T&D
Capacity
Utility Benefits,
Utility System Act Credit
System Total & Risk- Utility Wholesal Retail Natural PV
Total Non- Mitigation System e Electric Electric Gas Customer Total Regional
System Consume Benefit) in System Levelized Levelized Levelized Levelized Levelized Electric
Benefit r Cost mills/kwh B/C Ratio Cost Cost Cost Cost Cost Energy
1830.3 713.8 2.8 2.6 6.8 15.8 0.0 9.4 32.0 1205.2
1032.5 713.8 20.3 1.4 12.1 28.0 0.0 16.6 56.8 679.9
982.6 713.8 22.4 1.4 12.7 29.5 0.0 17.5 59.7 647.1
868.9 713.8 27.9 1.2 14.4 33.3 0.0 19.8 67.5 572.2
592.6 713.8 50.1 0.8 21.1 48.9 0.0 29.0 98.9 390.2
562.4 713.8 53.9 0.8 22.2 51.5 0.0 30.5 104.2 370.4
510.9 713.8 61.3 0.7 24.5 56.7 0.0 33.6 114.8 336.4
348.1 713.8 99.3 0.5 35.9 83.2 0.0 49.3 168.4 229.2
PV Regional Costs & Benefits
PV PV
Regional Regional
PV PV PV Electric Gas
PV Regional PV Regional Regional System System PV PV
Regional Electric Regional Electric Gas Risk- Risk- Regional PV Regional
Gas T&D Def. Gas T&D System System Mitigation Mitigation Non-E Regional Capital
Energy Cap. Def. Cap. CO2 CO2 Benefit Benefit Value Act Credit Cost
0.0 185.5 0.0 0.0 0.0 0.0 0.0 129.3 0.0 843.5
0.0 335.2 0.0 0.0 0.0 0.0 0.0 192.4 0.0 843.5
0.0 16.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 17.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 274.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0 843.5
0.0 600.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0 843.5
0.0 21.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 24.7 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 110.0 0.0 0.0 0.0 0.0 0.0 90.9 0.0 843.5
0.0 169.5 0.0 0.0 0.0 0.0 0.0 127.4 0.0 843.5
0.0 8.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 22.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 162.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0 843.5
0.0 303.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0 843.5
0.0 11.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 31.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
PV PV
Regional Regional
PV PV PV Electric Gas
PV Regional PV Regional Regional System System PV PV
Regional Electric Regional Electric Gas Risk- Risk- Regional PV Regional
Gas T&D Def. Gas T&D System System Mitigation Mitigation Non-E Regional Capital
Energy Cap. Def. Cap. CO2 CO2 Benefit Benefit Value Act Credit Cost
0.0 625.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0 843.5
0.0 352.6 0.0 0.0 0.0 0.0 0.0 192.4 0.0 843.5
0.0 335.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0 843.5
0.0 296.8 0.0 0.0 0.0 0.0 0.0 0.0 0.0 843.5
0.0 202.4 0.0 0.0 0.0 0.0 0.0 129.3 0.0 843.5
0.0 192.1 0.0 0.0 0.0 0.0 0.0 127.4 0.0 843.5
0.0 174.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0 843.5
0.0 118.9 0.0 0.0 0.0 0.0 0.0 90.9 0.0 843.5
TRC Economics Physical CO2
TRC Net
Levelized Electric Gas Total
PV PV Cost (Net System System System
PV Regional Regional of All CO2 CO2 CO2
Regional Annual Periodic PV Total PV Total Benefits) Avoided Avoided Avoided
Admin O&M Replacem Regional Regional TRC B/C in (Lifetime (Lifetime (Lifetime
Cost Cost ent Cost Benefit Cost Ratio mills/kWh Tons) Tons) Tons)
0.0 0.0 672.6 843.5 0.8 56.5 6.5 0.0 6.5
0.0 0.0 1173.8 843.5 1.4 18.7 11.8 0.0 11.8
0.0 0.0 49.4 0.0 9999.0 -19.8 0.6 0.0 0.6
0.0 0.0 51.1 0.0 9999.0 -19.8 0.6 0.0 0.6
0.0 0.0 805.0 843.5 1.0 41.0 9.7 0.0 9.7
0.0 0.0 1758.0 843.5 2.1 8.0 21.2 0.0 21.2
0.0 0.0 64.0 0.0 9999.0 -19.8 0.8 0.0 0.8
0.0 0.0 72.3 0.0 9999.0 -19.8 0.9 0.0 0.9
0.0 0.0 412.9 843.5 0.5 115.9 3.9 0.0 3.9
0.0 0.0 623.8 843.5 0.7 64.0 6.0 0.0 6.0
0.0 0.0 26.1 0.0 9999.0 -19.8 0.3 0.0 0.3
0.0 0.0 66.1 0.0 9999.0 -19.8 0.8 0.0 0.8
0.0 0.0 477.1 843.5 0.6 82.8 5.7 0.0 5.7
0.0 0.0 889.1 843.5 1.1 35.3 10.7 0.0 10.7
0.0 0.0 33.8 0.0 9999.0 -19.8 0.4 0.0 0.4
0.0 0.0 93.5 0.0 9999.0 -19.8 1.1 0.0 1.1
TRC Net
Levelized Electric Gas Total
PV PV Cost (Net System System System
PV Regional Regional of All CO2 CO2 CO2
Regional Annual Periodic PV Total PV Total Benefits) Avoided Avoided Avoided
Admin O&M Replacem Regional Regional TRC B/C in (Lifetime (Lifetime (Lifetime
Cost Cost ent Cost Benefit Cost Ratio mills/kWh Tons) Tons) Tons)
166.0 0.0 0.0 1830.3 1009.5 1.8 12.2 22.0 0.0 22.0
166.0 0.0 0.0 1224.9 1009.5 1.2 26.1 12.4 0.0 12.4
166.0 0.0 0.0 982.6 1009.5 1.0 39.8 11.8 0.0 11.8
166.0 0.0 0.0 868.9 1009.5 0.9 47.6 10.5 0.0 10.5
166.0 0.0 0.0 721.9 1009.5 0.7 66.4 7.1 0.0 7.1
166.0 0.0 0.0 689.9 1009.5 0.7 71.2 6.8 0.0 6.8
166.0 0.0 0.0 510.9 1009.5 0.5 94.9 6.1 0.0 6.1
166.0 0.0 0.0 439.0 1009.5 0.4 133.4 4.2 0.0 4.2
Physical CO2 Gas Inputs PV Gas Utility System Costs & B
Electric Gas Total
System System System
CO2 CO2 CO2 Wholesal
Avoided Avoided Avoided Diversitfie e Total Gas Gas Utility
(Annual (Annual (Annual Gas Site Load d Load Coinciden Utility System
Tons in Tons in Tons in Savings Shape Factor ce Factor System T&D Def.
2018) 2018) 2018) (therms) (gas) (gas) (gas) Energy Cap.
0.3 0.0 0.3 0.0 0.0 0.0 0.0 0.0
0.6 0.0 0.6 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.5 0.0 0.5 0.0 0.0 0.0 0.0 0.0
1.1 0.0 1.1 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.2 0.0 0.2 0.0 0.0 0.0 0.0 0.0
0.3 0.0 0.3 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.3 0.0 0.3 0.0 0.0 0.0 0.0 0.0
0.5 0.0 0.5 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
0.1 0.0 0.1 0.0 0.0 0.0 0.0 0.0
Gas Utility
System
Net
Levelized
Cost (Net
of Gas
T&D
Capacity
Benefits &
Gas Utility Risk-
Gas Utility Gas Utility System Mitigation
System System Total Benefits) Gas Utility
Risk Total Non- in System
Mitigation System Consume cents/ther System
Benefit Benefit r Cost m B/C Ratio
0.0 0.0 0.0 9999.0 9999.0
0.0 0.0 0.0 9999.0 9999.0
0.0 0.0 0.0 9999.0 9999.0
0.0 0.0 0.0 9999.0 9999.0
0.0 0.0 0.0 9999.0 9999.0
0.0 0.0 0.0 9999.0 9999.0
0.0 0.0 0.0 9999.0 9999.0
0.0 0.0 0.0 9999.0 9999.0
Renaming
HZ1
HZ2
HZ3
HZ1
HZ2
HZ3
HZ1
HZ2
HZ3
HZ1
HZ2
HZ3
HZ1
HZ2
HZ3
HZ1
HZ2
HZ3
Category Name
SF Performance-based Duct Sealing - Heat Pump + HZ1
SF Performance-based Duct Sealing - Heat Pump + HZ2
SF Performance-based Duct Sealing - Heat Pump + HZ3
SF Performance-based Duct Sealing - Heat Pump + HZ1
SF Performance-based Duct Sealing - Heat Pump + HZ2
SF Performance-based Duct Sealing - Heat Pump + HZ3
MH Performance-based Duct Sealing - Heat Pump + HZ1
MH Performance-based Duct Sealing - Heat Pump + HZ2
MH Performance-based Duct Sealing - Heat Pump + HZ3
MH Performance-based Duct Sealing - Heat Pump + HZ1
MH Performance-based Duct Sealing - Heat Pump + HZ2
MH Performance-based Duct Sealing - Heat Pump + HZ3
Input Da
Category Name
SF Performance-based Duct Sealing - Heat Pump + HZ1
SF Performance-based Duct Sealing - Heat Pump + HZ23
SF Performance-based Duct Sealing - Heat Pump + HZ1
SF Performance-based Duct Sealing - Heat Pump + HZ23
MH Performance-based Duct Sealing - Heat Pump + HZ1
MH Performance-based Duct Sealing - Heat Pump + HZ23
MH Performance-based Duct Sealing - Heat Pump + HZ1
MH Performance-based Duct Sealing - Heat Pump + HZ23
New SF Performance-based Duct Sealing - Heat Pump + HZ1
New SF Performance-based Duct Sealing - Heat Pump + HZ23
New SF Performance-based Duct Sealing - Heat Pump + HZ1
New SF Performance-based Duct Sealing - Heat Pump + HZ23
Input Data
Capital Annual
Measure Name Savings (kwh/yr) Life (yrs) Cost O&M Shape Pointer
Heating Savings 638.98 20 829.78 0.00 ResSpHtHPZ1
Heating Savings 706.20 20 549.85 0.00 ResSpHtHPZ2
Heating Savings 448.14 20 279.93 0.00 ResSpHtHPZ3
Cooling Savings 58.08 20 0.00 0.00 ResCACPNW
Cooling Savings 53.47 20 0.00 0.00 ResCACPNW
Cooling Savings 6.64 20 0.00 0.00 ResCACPNW
Heating Savings 946.81 20 829.78 0.00 ResSpHtHPZ1
Heating Savings 1195.89 20 549.85 0.00 ResSpHtHPZ2
Heating Savings 871.90 20 279.93 0.00 ResSpHtHPZ3
Cooling Savings 75.23 20 0.00 0.00 ResCACPNW
Cooling Savings 64.68 20 0.00 0.00 ResCACPNW
Cooling Savings 20.37 20 0.00 0.00 ResCACPNW
Input Data
Capital Annual
Measure Name Savings (kwh/yr) Life (yrs) Cost O&M Shape Pointer
Heating Savings 639 20 830 0 ResSpHtHPZ1
Heating Savings 1154 20 830 0 ResSpHtHPZ2
Cooling Savings 58 20 0 0 ResCACPNW
Cooling Savings 60 20 0 0 ResCACPNW
Heating Savings 947 20 830 0 ResSpHtHPZ1
Heating Savings 2068 20 830 0 ResSpHtHPZ2
Cooling Savings 75 20 0 0 ResCACPNW
Cooling Savings 85 20 0 0 ResCACPNW
Heating Savings 379 20 830 0 ResSpHtHPZ1
Heating Savings 584 20 830 0 ResSpHtHPZ2
Cooling Savings 31 20 0 0 ResCACPNW
Cooling Savings 78 20 0 0 ResCACPNW
Periodic Replacement Costs and Savings and Replacement Period Gas Inputs
Periodic Replacement Costs and Savings and Replacement Period Gas Inputs
Climate zone
Heating Zone 1
Heating Zone 2
Heating Zone 3
Heating Zone 1
Heating Zone 2
Heating Zone 3
Heating Zone 1
Heating Zone 2
Heating Zone 3
Heating Zone 1
Heating Zone 2
Heating Zone 3
Heating Zone 1
Heating Zone 2
Heating Zone 3
Heating Zone 1
Heating Zone 2
Heating Zone 3
Break out HZ
Climate zone
+ HZ1
+ HZ2
+ HZ3
+ HZ1
+ HZ2
+ HZ3
+ HZ1
+ HZ2
+ HZ3
+ HZ1
+ HZ2
+ HZ3
+ HZ1
+ HZ2
+ HZ3
+ HZ1
+ HZ2
+ HZ3
1.107
Input Data
Category Name
SF Performance-based Duct Sealing - Heat Pump - Heating Zone 1
SF Performance-based Duct Sealing - Heat Pump - Heating Zone 2
SF Performance-based Duct Sealing - Heat Pump - Heating Zone 3
SF Performance-based Duct Sealing - Heat Pump - Heating Zone 1
SF Performance-based Duct Sealing - Heat Pump - Heating Zone 2
SF Performance-based Duct Sealing - Heat Pump - Heating Zone 3
MH Performance-based Duct Sealing - Heat Pump - Heating Zone 1
MH Performance-based Duct Sealing - Heat Pump - Heating Zone 2
MH Performance-based Duct Sealing - Heat Pump - Heating Zone 3
MH Performance-based Duct Sealing - Heat Pump - Heating Zone 1
MH Performance-based Duct Sealing - Heat Pump - Heating Zone 2
MH Performance-based Duct Sealing - Heat Pump - Heating Zone 3
New SF Performance-based Duct Sealing - Heat Pump - Heating Zone 1
New SF Performance-based Duct Sealing - Heat Pump - Heating Zone 2
New SF Performance-based Duct Sealing - Heat Pump - Heating Zone 3
New SF Performance-based Duct Sealing - Heat Pump - Heating Zone 1
New SF Performance-based Duct Sealing - Heat Pump - Heating Zone 2
New SF Performance-based Duct Sealing - Heat Pump - Heating Zone 3
Input Data
Category Name
SF Performance-based Duct Sealing - Heat Pump
SF Performance-based Duct Sealing - Heat Pump
SF Performance-based Duct Sealing - Heat Pump
SF Performance-based Duct Sealing - Heat Pump
SF Performance-based Duct Sealing - Heat Pump
SF Performance-based Duct Sealing - Heat Pump
MH Performance-based Duct Sealing - Heat Pump
MH Performance-based Duct Sealing - Heat Pump
MH Performance-based Duct Sealing - Heat Pump
MH Performance-based Duct Sealing - Heat Pump
MH Performance-based Duct Sealing - Heat Pump
MH Performance-based Duct Sealing - Heat Pump
New SF Performance-based Duct Sealing - Heat Pump
New SF Performance-based Duct Sealing - Heat Pump
New SF Performance-based Duct Sealing - Heat Pump
New SF Performance-based Duct Sealing - Heat Pump
New SF Performance-based Duct Sealing - Heat Pump
New SF Performance-based Duct Sealing - Heat Pump
GDP Deflator
Input Data
Savings
Measure Name (kwh/yr) Life (yrs) Capital Cost Annual O&M
Heating Savings 638.9752247 20 $ 829.78 0
Heating Savings 1065.721926 20 $ 829.78 0
Heating Savings 1328.399879 20 $ 829.78 0
Cooling Savings 58.0840901 20 $ - 0
Cooling Savings 80.68676579 20 $ - 0
Cooling Savings 19.68862236 20 $ - 0
Heating Savings 946.8118926 20 $ 829.78 0
Heating Savings 1804.721079 20 $ 829.78 0
Heating Savings 2584.508627 20 $ 829.78 0
Cooling Savings 75.23304198 20 $ - 0
Cooling Savings 97.60935285 20 $ - 0
Cooling Savings 60.38502399 20 $ - 0
Heating Savings 378.7054649 20 $ 829.78 0
Heating Savings 558.4961666 20 $ 829.78 0
Heating Savings 633.5269236 20 $ 829.78 0
Cooling Savings 30.70575964 20 $ - 0
Cooling Savings 63.16286508 20 $ - 0
Cooling Savings 106.3856692 20 $ - 0
Input Data
Savings
Measure Name (kwh/yr) Life (yrs) Capital Cost Annual O&M
Heating Savings 638.9752247 20 $ 829.78 0
Heating Savings 1065.721926 20 $ 829.78 0
Heating Savings 1328.399879 20 $ 829.78 0
Cooling Savings 58.0840901 20 0 0
Cooling Savings 80.68676579 20 0 0
Cooling Savings 19.68862236 20 0 0
Heating Savings 946.8118926 20 829.7839783 0
Heating Savings 1804.721079 20 829.7839783 0
Heating Savings 2584.508627 20 829.7839783 0
Cooling Savings 75.23304198 20 0 0
Cooling Savings 97.60935285 20 0 0
Cooling Savings 60.38502399 20 0 0
Heating Savings 378.7054649 20 829.7839783 0
Heating Savings 558.4961666 20 829.7839783 0
Heating Savings 633.5269236 20 829.7839783 0
Cooling Savings 30.70575964 20 0 0
Cooling Savings 63.16286508 20 0 0
Cooling Savings 106.3856692 20 0 0
Periodic Replacement Costs and Savings and Replacement Period Gas Inputs
Non-E Val Savings
Shape Pointer ($/yr) Cost 1 ($) Period 1 Cost 2 ($) Period 2 Cost 3 ($) Period 3 (therms/yr)
ResSpHtHPZ1 $ 9.51 0 0 0 0 0 0 0
ResSpHtHPZ2 $ 13.25 0 0 0 0 0 0 0
ResSpHtHPZ3 $ 15.93 0 0 0 0 0 0 0
ResCACPNW $ - 0 0 0 0 0 0 0
ResCACPNW $ - 0 0 0 0 0 0 0
ResCACPNW $ - 0 0 0 0 0 0 0
ResSpHtHPZ1 0 0 0 0 0 0 0 0
ResSpHtHPZ2 0 0 0 0 0 0 0 0
ResSpHtHPZ3 0 0 0 0 0 0 0 0
ResCACPNW 0 0 0 0 0 0 0 0
ResCACPNW 0 0 0 0 0 0 0 0
ResCACPNW 0 0 0 0 0 0 0 0
ResSpHtHPZ1 6.690072 0 0 0 0 0 0 0
ResSpHtHPZ2 8.968873 0 0 0 0 0 0 0
ResSpHtHPZ3 10.17379 0 0 0 0 0 0 0
ResCACPNW 0 0 0 0 0 0 0 0
ResCACPNW 0 0 0 0 0 0 0 0
ResCACPNW 0 0 0 0 0 0 0 0
Periodic Replacement Costs and Savings and Replacement Period Gas Inputs
Non-E Val Savings
Shape Pointer ($/yr) Cost 1 ($) Period 1 Cost 2 ($) Period 2 Cost 3 ($) Period 3 (therms/yr)
ResSpHtHPZ1 9.513842 0 0 0 0 0 0 0
ResSpHtHPZ2 13.25475 0 0 0 0 0 0 0
ResSpHtHPZ3 15.92674 0 0 0 0 0 0 0
ResCACPNW 0 0 0 0 0 0 0 0
ResCACPNW 0 0 0 0 0 0 0 0
ResCACPNW 0 0 0 0 0 0 0 0
ResSpHtHPZ1 0 0 0 0 0 0 0 0
ResSpHtHPZ2 0 0 0 0 0 0 0 0
ResSpHtHPZ3 0 0 0 0 0 0 0 0
ResCACPNW 0 0 0 0 0 0 0 0
ResCACPNW 0 0 0 0 0 0 0 0
ResCACPNW 0 0 0 0 0 0 0 0
ResSpHtHPZ1 6.690072 0 0 0 0 0 0 0
ResSpHtHPZ2 8.968873 0 0 0 0 0 0 0
ResSpHtHPZ3 10.17379 0 0 0 0 0 0 0
ResCACPNW 0 0 0 0 0 0 0 0
ResCACPNW 0 0 0 0 0 0 0 0
ResCACPNW 0 0 0 0 0 0 0 0
Gas Inputs
Shape
Pointer
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gas Inputs
Shape
Pointer
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Data Set Name
Measure Index Name
Costs must be denominated in the same year as 'Input Cost Reference Year' =
Category Name
SF Performance-based Duct Sealing - Electric FAF - Heating Zone 1
SF Performance-based Duct Sealing - Electric FAF - Heating Zone 2
SF Performance-based Duct Sealing - Electric FAF - Heating Zone 3
SF Performance-based Duct Sealing - Heat Pump - Heating Zone 1
SF Performance-based Duct Sealing - Heat Pump - Heating Zone 2
SF Performance-based Duct Sealing - Heat Pump - Heating Zone 3
SF Performance-based Duct Sealing - Electric FAF - Heating Zone 1
SF Performance-based Duct Sealing - Electric FAF - Heating Zone 2
SF Performance-based Duct Sealing - Electric FAF - Heating Zone 3
SF Performance-based Duct Sealing - Heat Pump - Heating Zone 1
SF Performance-based Duct Sealing - Heat Pump - Heating Zone 2
SF Performance-based Duct Sealing - Heat Pump - Heating Zone 3
MH Performance-based Duct Sealing - Electric FAF - Heating Zone 1
MH Performance-based Duct Sealing - Electric FAF - Heating Zone 2
MH Performance-based Duct Sealing - Electric FAF - Heating Zone 3
MH Performance-based Duct Sealing - Heat Pump - Heating Zone 1
MH Performance-based Duct Sealing - Heat Pump - Heating Zone 2
MH Performance-based Duct Sealing - Heat Pump - Heating Zone 3
MH Performance-based Duct Sealing - Electric FAF - Heating Zone 1
MH Performance-based Duct Sealing - Electric FAF - Heating Zone 2
MH Performance-based Duct Sealing - Electric FAF - Heating Zone 3
MH Performance-based Duct Sealing - Heat Pump - Heating Zone 1
MH Performance-based Duct Sealing - Heat Pump - Heating Zone 2
MH Performance-based Duct Sealing - Heat Pump - Heating Zone 3
New SF Performance-based Duct Sealing - Heat Pump - Heating Zone 1
New SF Performance-based Duct Sealing - Heat Pump - Heating Zone 2
New SF Performance-based Duct Sealing - Heat Pump - Heating Zone 3
New SF Performance-based Duct Sealing - Heat Pump - Heating Zone 1
New SF Performance-based Duct Sealing - Heat Pump - Heating Zone 2
New SF Performance-based Duct Sealing - Heat Pump - Heating Zone 3
Category Results; Sorted by TRC Levelized Cost
Total Results
Category
Existing Single Family Home HVAC Conversion - Convert FAF w/CAC to Heat Pump - House with "Poor Insulation" - Heating Z
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Poor Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/CAC to Heat Pump - House with "Poor Insulation" - Heating Z
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Poor Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/CAC to Heat Pump - House with "Poor Insulation" - Heating Z
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Poor Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Poor Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/CAC to Heat Pump - House with "Fair Insulation" - Heating Zo
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Fair Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Poor Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Poor Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/CAC to Heat Pump - House with "Fair Insulation" - Heating Zo
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Fair Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/CAC to Heat Pump - House with "Fair Insulation" - Heating Zo
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Fair Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Poor Insulation" - Heating
Existing Single Family Home HVAC Upgrade - Heat Pump Upgrade to 9.0 HSPF/14 SEER - Heating Zone 1
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Fair Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Poor Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Fair Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Poor Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Fair Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Fair Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Fair Insulation" - Heating
Existing Single Family Home HVAC Upgrade - Heat Pump Upgrade to 9.0 HSPF/14 SEER - Heating Zone 2
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Fair Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/CAC to Heat Pump - House with "Good Insulation" - Heating Z
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Good Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/CAC to Heat Pump - House with "Good Insulation" - Heating Z
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Good Insulation" - Heating
Zonal to DHP No Screen HZ2CZ3
Existing Single Family Home HVAC Conversion - Convert FAF w/CAC to Heat Pump - House with "Good Insulation" - Heating Z
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Good Insulation" - Heating
Existing Single Family Home HVAC Upgrade - Heat Pump Upgrade to 9.0 HSPF/14 SEER - Heating Zone 3
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Good Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Good Insulation" - Heating
Zonal to DHP No Screen HZ1CZ3
Zonal to DHP No Screen HZ3CZ3
Zonal to DHP No Screen HZ2CZ2
Zonal to DHP No Screen HZ1CZ2
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Good Insulation" - Heating
Zonal to DHP No Screen HZ2CZ1
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Good Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Good Insulation" - Heating
Zonal to DHP No Screen HZ3CZ2
Zonal to DHP No Screen HZ1CZ1
Zonal to DHP No Screen HZ3CZ1
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Good Insulation" - Heating
Existing Single Family Home HVAC Upgrade - Central Heat Pump Upgrade to Variable Capacity Central Heat Pump - Heating
Existing Single Family Home HVAC Upgrade - Central Heat Pump Upgrade to Variable Capacity Central Heat Pump - Heating
Existing Single Family Home HVAC Upgrade - Central Heat Pump Upgrade to Variable Capacity Central Heat Pump - Heating
Existing Single Family Home HVAC Upgrade - Central Heat Pump Upgrade to Variable Capacity Central Heat Pump - Heating
Existing Single Family Home HVAC Upgrade - Central Heat Pump Upgrade to Variable Capacity Central Heat Pump - Heating
Existing Single Family Home HVAC Upgrade - Central Heat Pump Upgrade to Variable Capacity Central Heat Pump - Heating
Existing Single Family Home HVAC Upgrade - Central Heat Pump Upgrade to Variable Capacity Central Heat Pump - Heating
Existing Single Family Home HVAC Upgrade - Central Heat Pump Upgrade to Variable Capacity Central Heat Pump - Heating
Existing Single Family Home HVAC Upgrade - Central Heat Pump Upgrade to Variable Capacity Central Heat Pump - Heating
Category
Existing Single Family Home HVAC Conversion - Convert FAF w/CAC to Heat Pump - House with "Poor Insulation" - Heating Z
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Poor Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/CAC to Heat Pump - House with "Poor Insulation" - Heating Z
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Poor Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/CAC to Heat Pump - House with "Poor Insulation" - Heating Z
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Poor Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Poor Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/CAC to Heat Pump - House with "Fair Insulation" - Heating Zo
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Fair Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Poor Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Poor Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/CAC to Heat Pump - House with "Fair Insulation" - Heating Zo
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Fair Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/CAC to Heat Pump - House with "Fair Insulation" - Heating Zo
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Fair Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Poor Insulation" - Heating
Existing Single Family Home HVAC Upgrade - Heat Pump Upgrade to 9.0 HSPF/14 SEER - Heating Zone 1
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Fair Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Poor Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Fair Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Poor Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Fair Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Fair Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Fair Insulation" - Heating
Existing Single Family Home HVAC Upgrade - Heat Pump Upgrade to 9.0 HSPF/14 SEER - Heating Zone 2
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Fair Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/CAC to Heat Pump - House with "Good Insulation" - Heating Z
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Good Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/CAC to Heat Pump - House with "Good Insulation" - Heating Z
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Good Insulation" - Heating
Zonal to DHP No Screen HZ2CZ3
Existing Single Family Home HVAC Conversion - Convert FAF w/CAC to Heat Pump - House with "Good Insulation" - Heating Z
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Good Insulation" - Heating
Existing Single Family Home HVAC Upgrade - Heat Pump Upgrade to 9.0 HSPF/14 SEER - Heating Zone 3
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Good Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Good Insulation" - Heating
Zonal to DHP No Screen HZ1CZ3
Zonal to DHP No Screen HZ3CZ3
Zonal to DHP No Screen HZ2CZ2
Zonal to DHP No Screen HZ1CZ2
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Good Insulation" - Heating
Zonal to DHP No Screen HZ2CZ1
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Good Insulation" - Heating
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Good Insulation" - Heating
Zonal to DHP No Screen HZ3CZ2
Zonal to DHP No Screen HZ1CZ1
Zonal to DHP No Screen HZ3CZ1
Existing Single Family Home HVAC Conversion - Convert FAF w/o CAC to Heat Pump - House with "Good Insulation" - Heating
Existing Single Family Home HVAC Upgrade - Central Heat Pump Upgrade to Variable Capacity Central Heat Pump - Heating
Existing Single Family Home HVAC Upgrade - Central Heat Pump Upgrade to Variable Capacity Central Heat Pump - Heating
Existing Single Family Home HVAC Upgrade - Central Heat Pump Upgrade to Variable Capacity Central Heat Pump - Heating
Existing Single Family Home HVAC Upgrade - Central Heat Pump Upgrade to Variable Capacity Central Heat Pump - Heating
Existing Single Family Home HVAC Upgrade - Central Heat Pump Upgrade to Variable Capacity Central Heat Pump - Heating
Existing Single Family Home HVAC Upgrade - Central Heat Pump Upgrade to Variable Capacity Central Heat Pump - Heating
Existing Single Family Home HVAC Upgrade - Central Heat Pump Upgrade to Variable Capacity Central Heat Pump - Heating
Existing Single Family Home HVAC Upgrade - Central Heat Pump Upgrade to Variable Capacity Central Heat Pump - Heating
Existing Single Family Home HVAC Upgrade - Central Heat Pump Upgrade to Variable Capacity Central Heat Pump - Heating
ResSFHVAC_v1_Propose
2012
2 3 4 5 6
nput Data
Measure Name Savings (kwh/yr) Life (yrs) Capital Cost Annual O&M
Heating Savings 811.2 20.0 $ 749.58 0.0
Heating Savings 1177.7 20.0 $ 749.58 0.0
Heating Savings 1385.5 20.0 $ 749.58 0.0
Heating Savings 639.0 20.0 $ 749.58 0.0
Heating Savings 1065.7 20.0 $ 749.58 0.0
Heating Savings 1328.4 20.0 $ 749.58 0.0
Cooling Savings 46.5 20.0 $ - 0.0
Cooling Savings 72.5 20.0 $ - 0.0
Cooling Savings 3.1 20.0 $ - 0.0
Cooling Savings 58.1 20.0 $ - 0.0
Cooling Savings 80.7 20.0 $ - 0.0
Cooling Savings 19.7 20.0 $ - 0.0
Heating Savings 1672.3 20.0 $ 749.58 0.0
Heating Savings 2617.1 20.0 $ 749.58 0.0
Heating Savings 3428.6 20.0 $ 749.58 0.0
Heating Savings 946.8 20.0 $ 749.58 0.0
Heating Savings 1804.7 20.0 $ 749.58 0.0
Heating Savings 2584.5 20.0 $ 749.58 0.0
Cooling Savings 8.0 20.0 $ - 0.0
Cooling Savings 7.1 20.0 $ - 0.0
Cooling Savings 4.4 20.0 $ - 0.0
Cooling Savings 75.2 20.0 $ - 0.0
Cooling Savings 97.6 20.0 $ - 0.0
Cooling Savings 60.4 20.0 $ - 0.0
Heating Savings 378.7 20.0 $ 749.58 0.0
Heating Savings 558.5 20.0 $ 749.58 0.0
Heating Savings 633.5 20.0 $ 749.58 0.0
Cooling Savings 30.7 20.0 $ - 0.0
Cooling Savings 63.2 20.0 $ - 0.0
Cooling Savings 106.4 20.0 $ - 0.0
Measure Input Data
ories with Benefits Exceeding Costs. Levelized cost is TRC Net Levelized Cost (Net of Benefits)
First Year
Measure Busbar Savings First Cost Admin Cost Program Cost
8464 3164 633 3797
oling Zone 3 8464 3164 633 3797
8145 3167 633 3800
oling Zone 3 8145 3167 633 3800
7655 3139 628 3766
oling Zone 3 7655 3139 628 3766
oling Zone 2 8340 4132 826 4959
5698 2809 562 3371
5698 2809 562 3371
oling Zone 2 8022 4136 827 4963
oling Zone 2 7531 4096 819 4915
5250 2833 567 3400
5250 2833 567 3400
5337 2832 566 3398
5337 2832 566 3398
oling Zone 1 8313 5264 1053 6317
126 81 16 97
5574 3581 716 4297
oling Zone 1 7995 5268 1054 6322
5127 3527 705 4233
oling Zone 1 7504 5219 1044 6262
5213 3613 723 4336
5548 4553 911 5464
5100 4437 887 5325
94 81 16 97
5187 4594 919 5513
2846 2600 520 3120
oling Zone 3 2846 2600 520 3120
2932 2621 524 3146
oling Zone 3 2932 2621 524 3146
3002 3010 602 3612
2529 2647 529 3177
oling Zone 3 2529 2647 529 3177
75 81 16 97
oling Zone 2 2723 3171 634 3805
oling Zone 2 2809 3201 640 3841
2892 3191 638 3829
2103 2812 562 3375
2681 3179 636 3815
2571 3359 672 4031
oling Zone 2 2405 3238 648 3885
2518 3356 671 4027
oling Zone 1 2696 3980 796 4776
oling Zone 1 2782 4017 803 4821
1782 2981 596 3577
2407 3536 707 4244
1619 3158 632 3790
oling Zone 1 2378 4063 813 4876
1203 4920 984 5904
1094 4920 984 5904
1002 4920 984 5904
1014 4920 984 5904
898 4920 984 5904
905 4920 984 5904
813 4920 984 5904
789 4920 984 5904
696 4920 984 5904
7 8 9 10 11 12
Periodic Replacement Costs and Savings and Replacement Period
Shape Pointer Non-E Val ($/yr) Cost 1 ($) Period 1 Cost 2 ($) Period 2
ResSpHtFAFZ1 $ 9.30
ResSpHtFAFZ2 $ 8.75
ResSpHtFAFZ3 $ 8.54
ResSpHtHPZ1 $ 8.59
ResSpHtHPZ2 $ 11.97
ResSpHtHPZ3 $ 14.39
ResCACPNW $ -
ResCACPNW $ -
ResCACPNW $ -
ResCACPNW $ -
ResCACPNW $ -
ResCACPNW $ -
ResSpHtFAFZ1 $ -
ResSpHtFAFZ2 $ -
ResSpHtFAFZ3 $ -
ResSpHtHPZ1 $ -
ResSpHtHPZ2 $ -
ResSpHtHPZ3 $ -
ResCACPNW $ -
ResCACPNW $ -
ResCACPNW $ -
ResCACPNW $ -
ResCACPNW $ -
ResCACPNW $ -
ResSpHtHPZ1 $ 6.69
ResSpHtHPZ2 $ 8.97
ResSpHtHPZ3 $ 10.17
ResCACPNW
ResCACPNW
ResCACPNW
Measure Input Data
Wholesale
Power Wholesale
Annual O&M Cost PV Per. Repl. Cost Load Shape Diversified Load Coincidence Electric Energy
($/unit) ($/unit) (electric) Factor (electric) Factor (electric) (kWh)
0.0 0.0 0.2 0.4 8463.9
0.0 0.0 0.2 0.4 8463.9
0.0 0.0 0.2 0.4 8145.5
0.0 0.0 0.2 0.4 8145.5
0.0 0.0 0.2 0.4 7654.6
0.0 0.0 0.2 0.4 7654.6
0.0 0.0 0.2 0.4 8340.2
0.0 0.0 0.2 0.4 5698.1
0.0 0.0 0.2 0.4 5698.1
0.0 0.0 0.2 0.4 8021.8
0.0 0.0 0.2 0.4 7530.9
0.0 0.0 0.2 0.4 5250.5
0.0 0.0 0.2 0.4 5250.5
0.0 0.0 0.2 0.4 5337.1
0.0 0.0 0.2 0.4 5337.1
0.0 0.0 0.2 0.4 8313.5
0.0 0.0 0.2 0.4 125.6
0.0 0.0 0.2 0.4 5574.4
0.0 0.0 0.2 0.4 7995.1
0.0 0.0 0.2 0.4 5126.8
0.0 0.0 0.2 0.4 7504.2
0.0 0.0 0.2 0.4 5213.4
0.0 0.0 0.2 0.4 5547.7
0.0 0.0 0.2 0.4 5100.0
0.0 0.0 0.2 0.4 94.5
0.0 0.0 0.2 0.4 5186.7
0.0 0.0 0.2 0.4 2846.3
0.0 0.0 0.2 0.4 2846.3
0.0 0.0 0.2 0.4 2932.3
0.0 0.0 0.2 0.4 2932.3
0.0 0.0 0.2 0.3 3002.3
0.0 0.0 0.2 0.4 2528.7
0.0 0.0 0.2 0.4 2528.7
0.0 0.0 0.2 0.4 75.0
0.0 0.0 0.2 0.4 2722.6
0.0 0.0 0.2 0.4 2808.7
0.0 0.0 0.2 0.3 2891.9
0.0 0.0 0.2 0.3 2103.4
0.0 0.0 0.2 0.3 2680.9
0.0 0.0 0.2 0.3 2570.5
0.0 0.0 0.2 0.4 2405.0
0.0 0.0 0.2 0.4 2517.9
0.0 0.0 0.2 0.4 2695.9
0.0 0.0 0.2 0.4 2781.9
0.0 0.0 0.2 0.3 1782.0
0.0 0.0 0.2 0.4 2407.5
0.0 0.0 0.2 0.4 1619.0
0.0 0.0 0.2 0.4 2378.3
0.0 0.0 0.2 0.3 1203.1
0.0 0.0 0.2 0.3 1094.0
0.0 0.0 0.2 0.3 1001.8
0.0 0.0 0.2 0.3 1014.4
0.0 0.0 0.2 0.2 897.7
0.0 0.0 0.2 0.3 905.3
0.0 0.0 0.2 0.3 813.1
0.0 0.0 0.2 0.3 788.6
0.0 0.0 0.2 0.3 696.4
Utility System
Net Levelized
Cost (Net of T&D
Unit Program Capacity TRC Net
Cost: First Year Benefits, Act Levelized Cost
Program Cost in Credit & Risk- (Net of All
$/average annual Mitigation) in Benefits) in
PV Cost PV Benefits kW saved mills/kWh mills/kWh TRC B/C Ratio
179094.2 413505.3 6184.1 -35.5 -19.0 150.6
180465.1 381612.6 6939.6 -27.3 -13.2 2.4
Utility System
Net Levelized
Cost (Net of T&D
Unit Program Capacity TRC Net
Cost: First Year Benefits, Act Levelized Cost
Program Cost in Credit & Risk- (Net of All
$/average annual Mitigation) in Benefits) in
PV Cost PV Benefits kW saved mills/kWh mills/kWh TRC B/C Ratio
4300 15796 3930 -47 -43 3.7
4300 15796 3930 -47 -43 3.7
4303 15296 4087 -46 -41 3.6
4303 15296 4087 -46 -41 3.6
4265 14704 4310 -44 -42 3.4
4265 14704 4310 -44 -42 3.4
5616 15705 5209 -39 -31 2.8
3817 10614 5182 -39 -29 2.8
3817 10614 5182 -39 -29 2.8
5620 15206 5420 -37 -29 2.7
5565 14614 5717 -35 -29 2.6
3850 10070 5672 -36 -28 2.6
3850 10070 5672 -36 -28 2.6
3848 9976 5577 -36 -25 2.6
3848 9976 5577 -36 -25 2.6
7154 15686 6657 -29 -16 2.2
110 240 6764 -29 -16 2.2
4866 10524 6752 -29 -15 2.2
7159 15186 6927 -27 -13 2.1
4793 9980 7232 -26 -14 2.1
7091 14595 7310 -25 -13 2.1
4910 9885 7285 -25 -9 2.0
6188 10504 8628 -16 4 1.7
6030 9961 9146 -13 6 1.7
110 176 8991 -14 10 1.6
6242 9866 9310 -12 11 1.6
3533 5471 9603 -10 13 1.5
3533 5471 9603 -10 13 1.5
3562 5457 9397 -11 15 1.5
3562 5457 9397 -11 15 1.5
4090 5435 10540 -4 30 1.3
3598 4740 11005 -1 31 1.3
3598 4740 11005 -1 31 1.3
110 140 11326 1 35 1.3
4309 5381 12242 7 36 1.2
4349 5367 11979 5 38 1.2
4336 5342 11598 3 39 1.2
3821 4443 14054 19 43 1.2
4320 4954 12465 9 47 1.1
4565 4861 13738 17 58 1.1
4400 4650 14152 19 59 1.1
4561 4665 14012 18 63 1.0
5408 5361 15519 28 69 1.0
5459 5347 15180 26 70 1.0
4051 3962 17583 42 71 1.0
4806 4572 15442 28 75 1.0
4291 3673 20505 60 98 0.9
5522 4630 17960 44 98 0.8
6686 2210 42986 206 365 0.3
6686 2017 47273 234 409 0.3
6686 1864 51625 262 453 0.3
6686 1847 50981 258 449 0.3
6686 1654 57609 301 517 0.2
6686 1654 57126 298 512 0.2
6686 1501 63605 340 578 0.2
6686 1461 65580 353 598 0.2
6686 1308 74265 409 687 0.2
13 14 15 16 17 18 19
nd Replacement Period Gas Inputs
Savings
Cost 3 ($) Period 3 (therms/yr) Shape Pointer
Savings PV Capital
Wholesale Retail
Electric Electric Wholesale Wholesale Gas Retail Gas
Demand Demand Gas Energy Demand Demand Wholesale
(kw) (kW) (therms/yr) (therms/day) (therms/day) Electric Retail Electric
2.2 6.1 0.0 0.0 0.0 629.3 1422.7
2.2 6.1 0.0 0.0 0.0 629.3 1422.7
2.1 5.9 0.0 0.0 0.0 629.7 1423.7
2.1 5.9 0.0 0.0 0.0 629.7 1423.7
2.0 5.5 0.0 0.0 0.0 624.1 1411.0
2.0 5.5 0.0 0.0 0.0 624.1 1411.0
2.2 6.0 0.0 0.0 0.0 821.8 1857.8
1.5 4.1 0.0 0.0 0.0 558.5 1262.7
1.5 4.1 0.0 0.0 0.0 558.5 1262.7
2.1 5.8 0.0 0.0 0.0 822.4 1859.3
2.0 5.4 0.0 0.0 0.0 814.4 1841.2
1.3 3.8 0.0 0.0 0.0 563.3 1273.6
1.3 3.8 0.0 0.0 0.0 563.3 1273.6
1.4 3.9 0.0 0.0 0.0 563.1 1273.0
1.4 3.9 0.0 0.0 0.0 563.1 1273.0
2.2 6.0 0.0 0.0 0.0 1046.9 2366.7
0.0 0.1 0.0 0.0 0.0 16.1 36.3
1.5 4.0 0.0 0.0 0.0 712.0 1609.7
2.1 5.8 0.0 0.0 0.0 1047.7 2368.5
1.3 3.7 0.0 0.0 0.0 701.4 1585.8
2.0 5.4 0.0 0.0 0.0 1037.7 2346.1
1.4 3.8 0.0 0.0 0.0 718.5 1624.3
1.5 4.0 0.0 0.0 0.0 905.5 2047.1
1.3 3.7 0.0 0.0 0.0 882.4 1994.9
0.0 0.1 0.0 0.0 0.0 16.1 36.3
1.4 3.8 0.0 0.0 0.0 913.5 2065.2
0.7 2.1 0.0 0.0 0.0 517.1 1169.0
0.7 2.1 0.0 0.0 0.0 517.1 1169.0
0.8 2.1 0.0 0.0 0.0 521.3 1178.5
0.8 2.1 0.0 0.0 0.0 521.3 1178.5
0.7 2.1 0.0 0.0 0.0 598.6 1353.3
0.6 1.8 0.0 0.0 0.0 526.5 1190.2
0.6 1.8 0.0 0.0 0.0 526.5 1190.2
0.0 0.1 0.0 0.0 0.0 16.1 36.3
0.7 2.0 0.0 0.0 0.0 630.5 1425.4
0.8 2.0 0.0 0.0 0.0 636.5 1438.9
0.6 2.1 0.0 0.0 0.0 634.5 1434.4
0.4 1.5 0.0 0.0 0.0 559.2 1264.2
0.7 1.9 0.0 0.0 0.0 632.1 1429.1
0.6 1.9 0.0 0.0 0.0 668.0 1510.2
0.6 1.7 0.0 0.0 0.0 643.8 1455.6
0.7 1.8 0.0 0.0 0.0 667.4 1508.8
0.7 2.0 0.0 0.0 0.0 791.5 1789.3
0.8 2.0 0.0 0.0 0.0 798.9 1806.1
0.4 1.3 0.0 0.0 0.0 592.7 1340.1
0.6 1.7 0.0 0.0 0.0 703.3 1589.9
0.4 1.2 0.0 0.0 0.0 628.0 1419.8
0.6 1.7 0.0 0.0 0.0 808.0 1826.8
0.2 0.9 0.0 0.0 0.0 978.4 2211.8
0.2 0.8 0.0 0.0 0.0 978.4 2211.8
0.2 0.7 0.0 0.0 0.0 978.4 2211.8
0.2 0.7 0.0 0.0 0.0 978.4 2211.8
0.2 0.6 0.0 0.0 0.0 978.4 2211.8
0.2 0.6 0.0 0.0 0.0 978.4 2211.8
0.2 0.6 0.0 0.0 0.0 978.4 2211.8
0.2 0.6 0.0 0.0 0.0 978.4 2211.8
0.2 0.5 0.0 0.0 0.0 978.4 2211.8
Net Electric
& Gas
System
CO2
Avoided
(Lifetime
Tons) Jan Feb Mar Apr May Jun
1387.1 24246 17478 13594 12321 5212 3058
1274.7 521 370 294 280 93 64
Net Electric
& Gas
System
CO2
Avoided
(Lifetime
Tons) Jan Feb Mar Apr May Jun
54 953 679 551 512 158 111
54 953 679 551 512 158 111
52 937 662 506 504 188 62
52 937 662 506 504 188 62
48 839 625 472 373 236 154
48 839 625 472 373 236 154
53 953 679 551 512 155 106
36 642 457 371 345 106 75
36 642 457 371 345 106 75
51 937 662 506 504 185 57
48 839 625 472 373 233 149
33 576 429 324 256 162 106
33 576 429 324 256 162 106
34 614 434 332 330 123 41
34 614 434 332 330 123 41
53 953 679 551 512 154 96
1 14 10 8 6 4 3
35 642 457 371 345 104 70
51 937 662 506 504 184 47
32 576 429 324 255 159 101
47 839 625 472 372 232 139
33 614 434 332 330 120 36
35 642 457 371 345 102 60
32 576 429 324 255 158 91
1 11 8 6 6 2 1
33 614 434 332 330 119 26
18 312 233 176 139 88 57
18 312 233 176 139 88 57
19 330 235 191 178 55 38
19 330 235 191 178 55 38
19 288 205 166 155 48 47
16 291 206 157 157 58 19
16 291 206 157 157 58 19
0 9 6 5 5 2 1
17 312 233 176 138 85 52
18 330 235 191 177 52 33
18 268 200 151 119 76 62
13 190 134 103 102 38 26
17 288 205 166 155 50 39
16 268 200 151 119 78 54
15 291 206 157 156 56 14
16 288 205 166 154 47 30
17 312 233 176 138 84 43
18 330 235 191 177 51 24
11 190 134 103 103 41 18
15 268 200 151 119 74 46
10 190 134 103 102 37 9
15 291 206 157 156 54 5
8 107 76 58 58 22 15
7 107 76 58 58 25 14
6 107 76 58 58 23 14
6 84 60 48 45 14 18
6 69 51 39 31 20 21
6 84 60 48 45 17 16
5 84 60 48 45 16 16
5 69 51 39 31 23 19
4 69 51 39 31 21 19
20 21 22 23 24 25 26
PV Capital PV Admin PV
Wholesale Wholesale
Natural Gas Customer Electric Retail Electric Natural Gas Customer Electric
0.0 1615.4 316.4 316.4 0.0 0.0 0.0
0.0 1615.4 316.4 316.4 0.0 0.0 0.0
0.0 1616.5 316.7 316.7 0.0 0.0 0.0
0.0 1616.5 316.7 316.7 0.0 0.0 0.0
0.0 1602.1 313.9 313.9 0.0 0.0 0.0
0.0 1602.1 313.9 313.9 0.0 0.0 0.0
0.0 2109.5 413.2 413.2 0.0 0.0 0.0
0.0 1433.8 280.9 280.9 0.0 0.0 0.0
0.0 1433.8 280.9 280.9 0.0 0.0 0.0
0.0 2111.1 413.6 413.6 0.0 0.0 0.0
0.0 2090.6 409.6 409.6 0.0 0.0 0.0
0.0 1446.1 283.3 283.3 0.0 0.0 0.0
0.0 1446.1 283.3 283.3 0.0 0.0 0.0
0.0 1445.4 283.2 283.2 0.0 0.0 0.0
0.0 1445.4 283.2 283.2 0.0 0.0 0.0
0.0 2687.3 526.4 526.4 0.0 0.0 0.0
0.0 41.3 8.1 8.1 0.0 0.0 0.0
0.0 1827.8 358.1 358.1 0.0 0.0 0.0
0.0 2689.3 526.8 526.8 0.0 0.0 0.0
0.0 1800.6 352.7 352.7 0.0 0.0 0.0
0.0 2663.9 521.9 521.9 0.0 0.0 0.0
0.0 1844.3 361.3 361.3 0.0 0.0 0.0
0.0 2324.4 455.3 455.3 0.0 0.0 0.0
0.0 2265.1 443.7 443.7 0.0 0.0 0.0
0.0 41.3 8.1 8.1 0.0 0.0 0.0
0.0 2345.0 459.4 459.4 0.0 0.0 0.0
0.0 1327.3 260.0 260.0 0.0 0.0 0.0
0.0 1327.3 260.0 260.0 0.0 0.0 0.0
0.0 1338.1 262.1 262.1 0.0 0.0 0.0
0.0 1338.1 262.1 262.1 0.0 0.0 0.0
0.0 1536.6 301.0 301.0 0.0 0.0 0.0
0.0 1351.4 264.7 264.7 0.0 0.0 0.0
0.0 1351.4 264.7 264.7 0.0 0.0 0.0
0.0 41.3 8.1 8.1 0.0 0.0 0.0
0.0 1618.5 317.1 317.1 0.0 0.0 0.0
0.0 1633.8 320.1 320.1 0.0 0.0 0.0
0.0 1628.7 319.1 319.1 0.0 0.0 0.0
0.0 1435.5 281.2 281.2 0.0 0.0 0.0
0.0 1622.7 317.9 317.9 0.0 0.0 0.0
0.0 1714.8 335.9 335.9 0.0 0.0 0.0
0.0 1652.8 323.8 323.8 0.0 0.0 0.0
0.0 1713.2 335.6 335.6 0.0 0.0 0.0
0.0 2031.7 398.0 398.0 0.0 0.0 0.0
0.0 2050.7 401.7 401.7 0.0 0.0 0.0
0.0 1521.6 298.1 298.1 0.0 0.0 0.0
0.0 1805.3 353.6 353.6 0.0 0.0 0.0
0.0 1612.1 315.8 315.8 0.0 0.0 0.0
0.0 2074.2 406.3 406.3 0.0 0.0 0.0
0.0 2511.4 492.0 492.0 0.0 0.0 0.0
0.0 2511.4 492.0 492.0 0.0 0.0 0.0
0.0 2511.4 492.0 492.0 0.0 0.0 0.0
0.0 2511.4 492.0 492.0 0.0 0.0 0.0
0.0 2511.4 492.0 492.0 0.0 0.0 0.0
0.0 2511.4 492.0 492.0 0.0 0.0 0.0
0.0 2511.4 492.0 492.0 0.0 0.0 0.0
0.0 2511.4 492.0 492.0 0.0 0.0 0.0
0.0 2511.4 492.0 492.0 0.0 0.0 0.0
Wholesale
Retail Electric Natural Gas Customer Electric Retail Electric Natural Gas
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
Wholesale
Utility System
Customer Wholesale Electric Retail Electric Natural Gas Customer Total Energy
0.0 945.7 1739.1 0.0 1615.4 4300.2 7007.4
0.0 945.7 1739.1 0.0 1615.4 4300.2 7007.4
0.0 946.4 1740.4 0.0 1616.5 4303.3 6826.3
0.0 946.4 1740.4 0.0 1616.5 4303.3 6826.3
0.0 938.0 1724.9 0.0 1602.1 4264.9 6423.0
0.0 938.0 1724.9 0.0 1602.1 4264.9 6423.0
0.0 1235.0 2271.1 0.0 2109.5 5615.6 6911.1
0.0 839.4 1543.6 0.0 1433.8 3816.8 4717.6
0.0 839.4 1543.6 0.0 1433.8 3816.8 4717.6
0.0 1236.0 2272.9 0.0 2111.1 5620.0 6729.9
0.0 1224.0 2250.8 0.0 2090.6 5565.4 6326.6
0.0 846.6 1556.9 0.0 1446.1 3849.7 4405.7
0.0 846.6 1556.9 0.0 1446.1 3849.7 4405.7
0.0 846.2 1556.1 0.0 1445.4 3847.8 4472.7
0.0 846.2 1556.1 0.0 1445.4 3847.8 4472.7
0.0 1573.3 2893.2 0.0 2687.3 7153.7 6890.2
0.0 24.2 44.4 0.0 41.3 109.8 105.4
0.0 1070.1 1967.8 0.0 1827.8 4865.6 4621.2
0.0 1574.5 2895.4 0.0 2689.3 7159.2 6709.1
0.0 1054.2 1938.5 0.0 1800.6 4793.2 4309.3
0.0 1559.6 2868.0 0.0 2663.9 7091.4 6305.8
0.0 1079.8 1985.6 0.0 1844.3 4909.8 4376.4
0.0 1360.8 2502.4 0.0 2324.4 6187.6 4600.4
0.0 1326.1 2438.6 0.0 2265.1 6029.8 4288.5
0.0 24.2 44.4 0.0 41.3 109.8 78.2
0.0 1372.9 2524.6 0.0 2345.0 6242.4 4355.5
0.0 777.1 1429.0 0.0 1327.3 3533.5 2388.3
0.0 777.1 1429.0 0.0 1327.3 3533.5 2388.3
0.0 783.4 1440.6 0.0 1338.1 3562.1 2427.7
0.0 783.4 1440.6 0.0 1338.1 3562.1 2427.7
0.0 899.6 1654.3 0.0 1536.6 4090.5 2482.4
0.0 791.2 1454.9 0.0 1351.4 3597.5 2119.2
0.0 791.2 1454.9 0.0 1351.4 3597.5 2119.2
0.0 24.2 44.4 0.0 41.3 109.8 62.9
0.0 947.6 1742.5 0.0 1618.5 4308.5 2292.0
0.0 956.5 1759.0 0.0 1633.8 4349.3 2331.4
0.0 953.5 1753.4 0.0 1628.7 4335.6 2418.3
0.0 840.4 1545.4 0.0 1435.5 3821.3 1754.9
0.0 950.0 1747.0 0.0 1622.7 4319.7 2213.3
0.0 1003.9 1846.2 0.0 1714.8 4564.9 2149.2
0.0 967.6 1779.4 0.0 1652.8 4399.7 2022.8
0.0 1003.0 1844.4 0.0 1713.2 4560.6 2086.3
0.0 1189.5 2187.3 0.0 2031.7 5408.5 2271.2
0.0 1200.6 2207.8 0.0 2050.7 5459.0 2310.5
0.0 890.8 1638.2 0.0 1521.6 4050.6 1485.9
0.0 1056.9 1943.6 0.0 1805.3 4805.7 2022.2
0.0 943.8 1735.6 0.0 1612.1 4291.4 1358.9
0.0 1214.4 2233.1 0.0 2074.2 5521.7 2002.0
0.0 1470.3 2703.8 0.0 2511.4 6685.6 1003.6
0.0 1470.3 2703.8 0.0 2511.4 6685.6 907.3
0.0 1470.3 2703.8 0.0 2511.4 6685.6 835.5
0.0 1470.3 2703.8 0.0 2511.4 6685.6 837.9
0.0 1470.3 2703.8 0.0 2511.4 6685.6 748.3
0.0 1470.3 2703.8 0.0 2511.4 6685.6 741.7
0.0 1470.3 2703.8 0.0 2511.4 6685.6 669.8
0.0 1470.3 2703.8 0.0 2511.4 6685.6 652.0
0.0 1470.3 2703.8 0.0 2511.4 6685.6 580.2
19 1 16 73 127 257
Wholesale
Wholesale Wholesale Utility System
Wholesale Wholesale Utility System Utility System Total Non- Wholesale
Utility System Utility System Risk Mitigation Total System Consumer Utility System Retail Utility
T&D Def. Cap. Act C-E Credit Benefit Benefit Cost B/C Ratio System Energy
0.0 1154.3 4535.6 12697.3 945.7 13.4 7007.4
0.0 1154.3 4535.6 12697.3 945.7 13.4 7007.4
0.0 1119.1 4365.0 12310.3 946.4 13.0 6826.3
0.0 1119.1 4365.0 12310.3 946.4 13.0 6826.3
0.0 1052.5 4101.9 11577.4 938.0 12.3 6423.0
0.0 1052.5 4101.9 11577.4 938.0 12.3 6423.0
0.0 1138.0 4469.3 12518.4 1235.0 10.1 6911.1
0.0 777.1 3053.5 8548.2 839.4 10.2 4717.6
0.0 777.1 3053.5 8548.2 839.4 10.2 4717.6
0.0 1102.9 4298.7 12131.5 1236.0 9.8 6729.9
0.0 1036.2 4035.6 11398.5 1224.0 9.3 6326.6
0.0 721.9 2813.6 7941.2 846.6 9.4 4405.7
0.0 721.9 2813.6 7941.2 846.6 9.4 4405.7
0.0 733.3 2860.0 8066.0 846.2 9.5 4472.7
0.0 733.3 2860.0 8066.0 846.2 9.5 4472.7
0.0 1134.5 4455.0 12479.7 1573.3 7.9 6890.2
0.0 17.3 67.3 190.0 24.2 7.9 105.4
0.0 760.8 2987.2 8369.3 1070.1 7.8 4621.2
0.0 1099.3 4284.4 12092.8 1574.5 7.7 6709.1
0.0 705.7 2747.3 7762.3 1054.2 7.4 4309.3
0.0 1032.7 4021.3 11359.8 1559.6 7.3 6305.8
0.0 717.0 2793.8 7887.1 1079.8 7.3 4376.4
0.0 757.3 2972.9 8330.6 1360.8 6.1 4600.4
0.0 702.1 2733.0 7723.6 1326.1 5.8 4288.5
0.0 12.9 50.6 141.8 24.2 5.9 78.2
0.0 713.5 2779.4 7848.4 1372.9 5.7 4355.5
0.0 391.4 1525.3 4305.0 777.1 5.5 2388.3
0.0 391.4 1525.3 4305.0 777.1 5.5 2388.3
0.0 399.9 1571.4 4399.0 783.4 5.6 2427.7
0.0 399.9 1571.4 4399.0 783.4 5.6 2427.7
0.0 409.1 1608.8 4500.3 899.6 5.0 2482.4
0.0 347.4 1355.1 3821.7 791.2 4.8 2119.2
0.0 347.4 1355.1 3821.7 791.2 4.8 2119.2
0.0 10.3 40.2 113.4 24.2 4.7 62.9
0.0 375.1 1459.0 4126.1 947.6 4.4 2292.0
0.0 383.6 1505.1 4220.1 956.5 4.4 2331.4
0.0 396.8 1549.7 4364.8 953.5 4.6 2418.3
0.0 288.2 1127.2 3170.3 840.4 3.8 1754.9
0.0 365.0 1436.6 4014.9 950.0 4.2 2213.3
0.0 352.7 1377.5 3879.4 1003.9 3.9 2149.2
0.0 331.2 1288.8 3642.8 967.6 3.8 2022.8
0.0 343.6 1349.3 3779.1 1003.0 3.8 2086.3
0.0 371.6 1444.7 4087.4 1189.5 3.4 2271.2
0.0 380.1 1490.8 4181.4 1200.6 3.5 2310.5
0.0 244.1 954.9 2684.9 890.8 3.0 1485.9
0.0 331.2 1290.1 3643.6 1056.9 3.4 2022.2
0.0 222.6 867.6 2449.1 943.8 2.6 1358.9
0.0 327.6 1274.5 3604.1 1214.4 3.0 2002.0
0.0 164.8 644.7 1813.1 1470.3 1.2 1003.6
0.0 149.4 586.3 1642.9 1470.3 1.1 907.3
0.0 137.2 536.8 1509.5 1470.3 1.0 835.5
0.0 138.2 543.6 1519.7 1470.3 1.0 837.9
0.0 122.9 481.1 1352.3 1470.3 0.9 748.3
0.0 122.7 485.1 1349.5 1470.3 0.9 741.7
0.0 110.6 435.7 1216.1 1470.3 0.8 669.8
0.0 107.5 422.6 1182.1 1470.3 0.8 652.0
0.0 95.3 373.2 1048.7 1470.3 0.7 580.2
47 48 49 50 51 52
PV Retail Electric Utility Costs & Benefits
Retail Utility
Retail Utility System Total
Retail Utility Retail Utility System Risk Retail Utility Non- Retail Utility
System T&D System Act C- Mitigation System Total Consumer System System
Def. Cap. E Credit Benefit System Benefit Cost B/C Ratio
1752.8 1329.6 4535.6 14625.4 1739.1 8.4
1752.8 1329.6 4535.6 14625.4 1739.1 8.4
1686.9 1287.8 4365.0 14165.9 1740.4 8.1
1686.9 1287.8 4365.0 14165.9 1740.4 8.1
1585.2 1211.0 4101.9 13321.1 1724.9 7.7
1585.2 1211.0 4101.9 13321.1 1724.9 7.7
1729.0 1310.9 4469.3 14420.3 2271.1 6.3
1180.0 895.1 3053.5 9846.2 1543.6 6.4
1180.0 895.1 3053.5 9846.2 1543.6 6.4
1663.1 1269.2 4298.7 13960.8 2272.9 6.1
1561.4 1192.4 4035.6 13116.0 2250.8 5.8
1087.3 830.7 2813.6 9137.2 1556.9 5.9
1087.3 830.7 2813.6 9137.2 1556.9 5.9
1105.3 843.8 2860.0 9281.8 1556.1 6.0
1105.3 843.8 2860.0 9281.8 1556.1 6.0
1723.9 1306.9 4455.0 14376.0 2893.2 5.0
26.0 19.9 67.3 218.6 44.4 4.9
1156.2 876.5 2987.2 9641.1 1967.8 4.9
1657.9 1265.1 4284.4 13916.5 2895.4 4.8
1063.5 812.0 2747.3 8932.2 1938.5 4.6
1556.3 1188.3 4021.3 13071.7 2868.0 4.6
1081.5 825.2 2793.8 9076.7 1985.6 4.6
1151.1 872.4 2972.9 9596.8 2502.4 3.8
1058.4 808.0 2733.0 8887.8 2438.6 3.6
19.6 14.8 50.6 163.3 44.4 3.7
1076.3 821.1 2779.4 9032.4 2524.6 3.6
589.4 450.3 1525.3 4953.4 1429.0 3.5
589.4 450.3 1525.3 4953.4 1429.0 3.5
607.3 460.6 1571.4 5067.0 1440.6 3.5
607.3 460.6 1571.4 5067.0 1440.6 3.5
615.2 470.6 1608.8 5177.0 1654.3 3.1
523.7 399.8 1355.1 4397.7 1454.9 3.0
523.7 399.8 1355.1 4397.7 1454.9 3.0
15.5 11.9 40.2 130.5 44.4 2.9
565.6 431.7 1459.0 4748.3 1742.5 2.7
583.5 442.0 1505.1 4861.9 1759.0 2.8
592.3 456.0 1549.7 5016.4 1753.4 2.9
429.0 331.1 1127.2 3642.2 1545.4 2.4
553.3 420.3 1436.6 4623.6 1747.0 2.6
530.5 405.7 1377.5 4462.9 1846.2 2.4
499.9 381.1 1288.8 4192.6 1779.4 2.4
521.9 395.7 1349.3 4353.2 1844.4 2.4
560.5 427.6 1444.7 4704.0 2187.3 2.2
578.3 438.0 1490.8 4817.6 2207.8 2.2
367.2 280.8 954.9 3088.8 1638.2 1.9
499.1 381.1 1290.1 4192.6 1943.6 2.2
335.8 256.2 867.6 2818.5 1735.6 1.6
494.7 377.1 1274.5 4148.3 2233.1 1.9
245.2 189.4 644.7 2082.9 2703.8 0.8
224.2 171.8 586.3 1889.6 2703.8 0.7
206.4 157.9 536.8 1736.6 2703.8 0.6
206.1 158.8 543.6 1746.4 2703.8 0.6
182.0 141.1 481.1 1552.5 2703.8 0.6
185.1 141.2 485.1 1553.1 2703.8 0.6
167.4 127.3 435.7 1400.2 2703.8 0.5
161.0 123.6 422.6 1359.2 2703.8 0.5
143.2 109.7 373.2 1206.2 2703.8 0.4
53 54 55 56 57 58
PV Electric Utility System Costs & Benefits
Utility System
Total Risk Utility System Utility System
Utility System Utility System Utility System Mitigation Total System Total Non-
Energy T&D Def. Cap. Act C-E Credit Benefit Benefit Consumer Cost
7007.4 1752.8 1329.6 4535.6 14625.4 2684.8
7007.4 1752.8 1329.6 4535.6 14625.4 2684.8
6826.3 1686.9 1287.8 4365.0 14165.9 2686.8
6826.3 1686.9 1287.8 4365.0 14165.9 2686.8
6423.0 1585.2 1211.0 4101.9 13321.1 2662.8
6423.0 1585.2 1211.0 4101.9 13321.1 2662.8
6911.1 1729.0 1310.9 4469.3 14420.3 3506.1
4717.6 1180.0 895.1 3053.5 9846.2 2383.0
4717.6 1180.0 895.1 3053.5 9846.2 2383.0
6729.9 1663.1 1269.2 4298.7 13960.8 3508.9
6326.6 1561.4 1192.4 4035.6 13116.0 3474.8
4405.7 1087.3 830.7 2813.6 9137.2 2403.5
4405.7 1087.3 830.7 2813.6 9137.2 2403.5
4472.7 1105.3 843.8 2860.0 9281.8 2402.4
4472.7 1105.3 843.8 2860.0 9281.8 2402.4
6890.2 1723.9 1306.9 4455.0 14376.0 4466.5
105.4 26.0 19.9 67.3 218.6 68.6
4621.2 1156.2 876.5 2987.2 9641.1 3037.9
6709.1 1657.9 1265.1 4284.4 13916.5 4469.9
4309.3 1063.5 812.0 2747.3 8932.2 2992.7
6305.8 1556.3 1188.3 4021.3 13071.7 4427.5
4376.4 1081.5 825.2 2793.8 9076.7 3065.4
4600.4 1151.1 872.4 2972.9 9596.8 3863.3
4288.5 1058.4 808.0 2733.0 8887.8 3764.7
78.2 19.6 14.8 50.6 163.3 68.6
4355.5 1076.3 821.1 2779.4 9032.4 3897.5
2388.3 589.4 450.3 1525.3 4953.4 2206.1
2388.3 589.4 450.3 1525.3 4953.4 2206.1
2427.7 607.3 460.6 1571.4 5067.0 2224.0
2427.7 607.3 460.6 1571.4 5067.0 2224.0
2482.4 615.2 470.6 1608.8 5177.0 2553.9
2119.2 523.7 399.8 1355.1 4397.7 2246.1
2119.2 523.7 399.8 1355.1 4397.7 2246.1
62.9 15.5 11.9 40.2 130.5 68.6
2292.0 565.6 431.7 1459.0 4748.3 2690.1
2331.4 583.5 442.0 1505.1 4861.9 2715.5
2418.3 592.3 456.0 1549.7 5016.4 2707.0
1754.9 429.0 331.1 1127.2 3642.2 2385.9
2213.3 553.3 420.3 1436.6 4623.6 2697.0
2149.2 530.5 405.7 1377.5 4462.9 2850.1
2022.8 499.9 381.1 1288.8 4192.6 2747.0
2086.3 521.9 395.7 1349.3 4353.2 2847.4
2271.2 560.5 427.6 1444.7 4704.0 3376.8
2310.5 578.3 438.0 1490.8 4817.6 3408.4
1485.9 367.2 280.8 954.9 3088.8 2529.0
2022.2 499.1 381.1 1290.1 4192.6 3000.5
1358.9 335.8 256.2 867.6 2818.5 2679.3
2002.0 494.7 377.1 1274.5 4148.3 3447.5
1003.6 245.2 189.4 644.7 2082.9 4174.2
907.3 224.2 171.8 586.3 1889.6 4174.2
835.5 206.4 157.9 536.8 1736.6 4174.2
837.9 206.1 158.8 543.6 1746.4 4174.2
748.3 182.0 141.1 481.1 1552.5 4174.2
741.7 185.1 141.2 485.1 1553.1 4174.2
669.8 167.4 127.3 435.7 1400.2 4174.2
652.0 161.0 123.6 422.6 1359.2 4174.2
580.2 143.2 109.7 373.2 1206.2 4174.2
59 60 61 62 63 64
Electric Utility System Economics Sponsor Levelized Cost (mills/kwh)
PV Regional PV Regional
Electric System Gas System
PV Regional Gas Risk-Mitigation Risk-Mitigation PV Regional PV Regional PV Regional
System CO2 Benefit Benefit Non-E Value Act Credit Capital Cost
0.0 4535.6 0.0 1170.1 1329.6 3667.3
0.0 4535.6 0.0 1170.1 1329.6 3667.3
0.0 4365.0 0.0 1130.0 1287.8 3669.9
0.0 4365.0 0.0 1130.0 1287.8 3669.9
0.0 4101.9 0.0 1383.2 1211.0 3637.2
0.0 4101.9 0.0 1383.2 1211.0 3637.2
0.0 4469.3 0.0 1285.1 1310.9 4789.1
0.0 3053.5 0.0 767.5 895.1 3255.0
0.0 3053.5 0.0 767.5 895.1 3255.0
0.0 4298.7 0.0 1244.9 1269.2 4792.9
0.0 4035.6 0.0 1498.1 1192.4 4746.3
0.0 2813.6 0.0 933.0 830.7 3283.1
0.0 2813.6 0.0 933.0 830.7 3283.1
0.0 2860.0 0.0 693.8 843.8 3281.5
0.0 2860.0 0.0 693.8 843.8 3281.5
0.0 4455.0 0.0 1309.9 1306.9 6100.9
0.0 67.3 0.0 20.9 19.9 93.7
0.0 2987.2 0.0 882.5 876.5 4149.5
0.0 4284.4 0.0 1269.8 1265.1 6105.5
0.0 2747.3 0.0 1048.0 812.0 4087.8
0.0 4021.3 0.0 1523.0 1188.3 6047.7
0.0 2793.8 0.0 808.7 825.2 4187.2
0.0 2972.9 0.0 907.3 872.4 5276.9
0.0 2733.0 0.0 1072.8 808.0 5142.4
0.0 50.6 0.0 12.9 14.8 93.7
0.0 2779.4 0.0 833.6 821.1 5323.7
0.0 1525.3 0.0 517.6 450.3 3013.4
0.0 1525.3 0.0 517.6 450.3 3013.4
0.0 1571.4 0.0 389.9 460.6 3037.8
0.0 1571.4 0.0 389.9 460.6 3037.8
0.0 1608.8 0.0 258.4 470.6 3488.5
0.0 1355.1 0.0 342.0 399.8 3068.0
0.0 1355.1 0.0 342.0 399.8 3068.0
0.0 40.2 0.0 9.8 11.9 93.7
0.0 1459.0 0.0 632.5 431.7 3674.4
0.0 1505.1 0.0 504.8 442.0 3709.1
0.0 1549.7 0.0 326.1 456.0 3697.5
0.0 1127.2 0.0 801.2 331.1 3258.9
0.0 1436.6 0.0 330.8 420.3 3684.0
0.0 1377.5 0.0 398.5 405.7 3893.0
0.0 1288.8 0.0 456.9 381.1 3752.2
0.0 1349.3 0.0 311.6 395.7 3889.3
0.0 1444.7 0.0 657.4 427.6 4612.5
0.0 1490.8 0.0 529.7 438.0 4655.6
0.0 954.9 0.0 873.7 280.8 3454.4
0.0 1290.1 0.0 379.3 381.1 4098.4
0.0 867.6 0.0 854.4 256.2 3659.8
0.0 1274.5 0.0 481.8 377.1 4709.0
0.0 644.7 0.0 127.0 189.4 5701.6
0.0 586.3 0.0 127.0 171.8 5701.6
0.0 536.8 0.0 127.0 157.9 5701.6
0.0 543.6 0.0 100.9 158.8 5701.6
0.0 481.1 0.0 101.6 141.1 5701.6
0.0 485.1 0.0 100.9 141.2 5701.6
0.0 435.7 0.0 100.9 127.3 5701.6
0.0 422.6 0.0 101.6 123.6 5701.6
0.0 373.2 0.0 101.6 109.7 5701.6
77 78 79 80 81 82
TRC Economics
PV Regional
PV Regional Periodic
PV Regional Annual O&M Replacement PV Total PV Total
Admin Cost Cost Cost Regional Benefit Regional Cost TRC B/C Ratio
632.9 0.0 0.0 15795.5 4300.2 3.7
632.9 0.0 0.0 15795.5 4300.2 3.7
633.4 0.0 0.0 15295.9 4303.3 3.6
633.4 0.0 0.0 15295.9 4303.3 3.6
627.7 0.0 0.0 14704.3 4264.9 3.4
627.7 0.0 0.0 14704.3 4264.9 3.4
826.5 0.0 0.0 15705.4 5615.6 2.8
561.8 0.0 0.0 10613.7 3816.8 2.8
561.8 0.0 0.0 10613.7 3816.8 2.8
827.1 0.0 0.0 15205.7 5620.0 2.7
819.1 0.0 0.0 14614.1 5565.4 2.6
566.6 0.0 0.0 10070.3 3849.7 2.6
566.6 0.0 0.0 10070.3 3849.7 2.6
566.3 0.0 0.0 9975.6 3847.8 2.6
566.3 0.0 0.0 9975.6 3847.8 2.6
1052.9 0.0 0.0 15685.9 7153.7 2.2
16.2 0.0 0.0 239.5 109.8 2.2
716.1 0.0 0.0 10523.6 4865.6 2.2
1053.7 0.0 0.0 15186.3 7159.2 2.1
705.5 0.0 0.0 9980.1 4793.2 2.1
1043.7 0.0 0.0 14594.7 7091.4 2.1
722.6 0.0 0.0 9885.5 4909.8 2.0
910.7 0.0 0.0 10504.1 6187.6 1.7
887.5 0.0 0.0 9960.6 6029.8 1.7
16.2 0.0 0.0 176.2 109.8 1.6
918.8 0.0 0.0 9866.0 6242.4 1.6
520.1 0.0 0.0 5471.0 3533.5 1.5
520.1 0.0 0.0 5471.0 3533.5 1.5
524.3 0.0 0.0 5456.8 3562.1 1.5
524.3 0.0 0.0 5456.8 3562.1 1.5
602.0 0.0 0.0 5435.4 4090.5 1.3
529.5 0.0 0.0 4739.7 3597.5 1.3
529.5 0.0 0.0 4739.7 3597.5 1.3
16.2 0.0 0.0 140.2 109.8 1.3
634.1 0.0 0.0 5380.8 4308.5 1.2
640.1 0.0 0.0 5366.7 4349.3 1.2
638.1 0.0 0.0 5342.5 4335.6 1.2
562.4 0.0 0.0 4443.5 3821.3 1.2
635.8 0.0 0.0 4954.4 4319.7 1.1
671.9 0.0 0.0 4861.4 4564.9 1.1
647.5 0.0 0.0 4649.6 4399.7 1.1
671.2 0.0 0.0 4664.8 4560.6 1.0
796.0 0.0 0.0 5361.4 5408.5 1.0
803.5 0.0 0.0 5347.2 5459.0 1.0
596.2 0.0 0.0 3962.5 4050.6 1.0
707.3 0.0 0.0 4571.8 4805.7 1.0
631.6 0.0 0.0 3672.9 4291.4 0.9
812.7 0.0 0.0 4630.1 5521.7 0.8
984.0 0.0 0.0 2209.8 6685.6 0.3
984.0 0.0 0.0 2016.6 6685.6 0.3
984.0 0.0 0.0 1863.6 6685.6 0.3
984.0 0.0 0.0 1847.3 6685.6 0.3
984.0 0.0 0.0 1654.0 6685.6 0.2
984.0 0.0 0.0 1654.0 6685.6 0.2
984.0 0.0 0.0 1501.1 6685.6 0.2
984.0 0.0 0.0 1460.7 6685.6 0.2
984.0 0.0 0.0 1307.8 6685.6 0.2
83 91 92 93 94 95 96 97
TRC Economics Gas Inputs PV Gas Utility System Costs & Benefits
TRC Net
Levelized Cost Total Gas Gas Utility
(Net of All Gas Site Diversitfied Wholesale Utility Gas Utility System Risk
Benefits) in Savings Load Shape Load Factor Coincidence System System T&D Mitigation
mills/kWh (therms) (gas) (gas) Factor (gas) Energy Def. Cap. Benefit
-42.5 0.0 0.0 0.0 0.0 0.0 0.0
-42.5 0.0 0.0 0.0 0.0 0.0 0.0
-41.0 0.0 0.0 0.0 0.0 0.0 0.0
-41.0 0.0 0.0 0.0 0.0 0.0 0.0
-42.1 0.0 0.0 0.0 0.0 0.0 0.0
-42.1 0.0 0.0 0.0 0.0 0.0 0.0
-30.6 0.0 0.0 0.0 0.0 0.0 0.0
-29.3 0.0 0.0 0.0 0.0 0.0 0.0
-29.3 0.0 0.0 0.0 0.0 0.0 0.0
-28.6 0.0 0.0 0.0 0.0 0.0 0.0
-29.0 0.0 0.0 0.0 0.0 0.0 0.0
-27.7 0.0 0.0 0.0 0.0 0.0 0.0
-27.7 0.0 0.0 0.0 0.0 0.0 0.0
-24.9 0.0 0.0 0.0 0.0 0.0 0.0
-24.9 0.0 0.0 0.0 0.0 0.0 0.0
-15.8 0.0 0.0 0.0 0.0 0.0 0.0
-15.5 0.0 0.0 0.0 0.0 0.0 0.0
-14.9 0.0 0.0 0.0 0.0 0.0 0.0
-13.2 0.0 0.0 0.0 0.0 0.0 0.0
-13.7 0.0 0.0 0.0 0.0 0.0 0.0
-12.8 0.0 0.0 0.0 0.0 0.0 0.0
-9.2 0.0 0.0 0.0 0.0 0.0 0.0
4.1 0.0 0.0 0.0 0.0 0.0 0.0
5.6 0.0 0.0 0.0 0.0 0.0 0.0
10.1 0.0 0.0 0.0 0.0 0.0 0.0
11.3 0.0 0.0 0.0 0.0 0.0 0.0
12.7 0.0 0.0 0.0 0.0 0.0 0.0
12.7 0.0 0.0 0.0 0.0 0.0 0.0
14.6 0.0 0.0 0.0 0.0 0.0 0.0
14.6 0.0 0.0 0.0 0.0 0.0 0.0
30.4 0.0 0.0 0.0 0.0 0.0 0.0
31.0 0.0 0.0 0.0 0.0 0.0 0.0
31.0 0.0 0.0 0.0 0.0 0.0 0.0
34.7 0.0 0.0 0.0 0.0 0.0 0.0
35.9 0.0 0.0 0.0 0.0 0.0 0.0
37.5 0.0 0.0 0.0 0.0 0.0 0.0
39.2 0.0 0.0 0.0 0.0 0.0 0.0
43.2 0.0 0.0 0.0 0.0 0.0 0.0
47.3 0.0 0.0 0.0 0.0 0.0 0.0
57.8 0.0 0.0 0.0 0.0 0.0 0.0
59.2 0.0 0.0 0.0 0.0 0.0 0.0
63.2 0.0 0.0 0.0 0.0 0.0 0.0
69.0 0.0 0.0 0.0 0.0 0.0 0.0
69.9 0.0 0.0 0.0 0.0 0.0 0.0
70.9 0.0 0.0 0.0 0.0 0.0 0.0
75.2 0.0 0.0 0.0 0.0 0.0 0.0
98.0 0.0 0.0 0.0 0.0 0.0 0.0
97.6 0.0 0.0 0.0 0.0 0.0 0.0
365.4 0.0 0.0 0.0 0.0 0.0 0.0
409.0 0.0 0.0 0.0 0.0 0.0 0.0
453.2 0.0 0.0 0.0 0.0 0.0 0.0
449.0 0.0 0.0 0.0 0.0 0.0 0.0
516.6 0.0 0.0 0.0 0.0 0.0 0.0
511.7 0.0 0.0 0.0 0.0 0.0 0.0
577.7 0.0 0.0 0.0 0.0 0.0 0.0
598.0 0.0 0.0 0.0 0.0 0.0 0.0
686.5 0.0 0.0 0.0 0.0 0.0 0.0
98 99 100 101 102 103 104 105
System Costs & Benefits Gas Utility System Economics
Original workbook did not include cooling savings for FAF. Estimating based on % of FAF homes w/ CAC (from RBSA)
FAF w/ CAC
HZ1 11%
HZ23 7%
Heat Pump
HZ3 HZ1 HZ2 HZ3
3429 947 1805 2585
Heat Pump
HZ3 HZ1 HZ2 HZ3
4 75 98 60
15
60000 MILLER G5RC060C-12
AMERICAN STANDA4A6H6048B1000BA
20
Intermittent Ignition 60000 TRANE TUD06OC924J1
TRANE 4TWX-6036
Intermittent Ignition 66000 LENNOX G40DF36A07005
Standing Pilot 75000 PAYNE 394CAW000075
Intermittent Ignition 60000 RHEEM RGRK-06EMAES
Intermittent Ignition 44000 LENNOX G61MP-36B-04S-07
Intermittent Ignition 69000 PAYNE 376cavo24055, serial
Intermittent Ignition 88000 BRYANT 312aav042090adja
24
Standing Pilot MIDCO INTERNATIODS24
Intermittent Ignition 60000 TRANE TDD060R936AC
Intermittent Ignition
Intermittent Ignition 150000 RHEEM RGPH-15EARJR
Intermittent Ignition 80000 TRANE TDD080C936D0
GOODMAN CPLT-481B
Standing Pi25000
Intermittent Ignition
Intermittent Ignition 66000 PAYNE pg8maa024070aaja
Intermittent Ignition 80000 FRIGIDARE
Intermittent Ignition 60000 TRANE TUD1A060A9241AB
Intermittent Ignition 75000 RUUD RGPN-07EAMGR
CARRIER 38YSA024-3
BRYANT 213RNA030-D
GOODMAN SSZ160361AB
Intermittent Ignition 100000 RHEEM RGPJ10EGRBR
Standing Pi40000
Intermittent Ignition 44000 BRYANT
18
FUJITSI AOU12RLS
COLEMAN hc3b024f1a
Intermittent Ignition 100000 LENNOX g20q3/4e-100-7
Intermittent Ignition 75000 KENMORE nug5075bfb2
Intermittent Ignition 75000 RHEEM RGLJ07EAMGR
DAIKIN ctxs12hvju
Intermittent Ignition 66000 COMFORTMAKER N8MSN0701412A1
Standing Pilot 60000 5 WEIL-MCLAIN
15
TRANE twx030c100a2
Intermittent Ignition 88800 LENNOX g51mp6c090-07
15
Standing Pi40000
MITSUBISHI MSZ-FD12NA
Intermittent Ignition 66000 PAYNE 395CAV024055
Intermittent Ignition 115000 VIESSMANN Vitogas 50, ECV-115
Intermittent Ignition 75000 WEATHER KING 80PS07EBR01
14
15
Standing Pilot PREMIER
Intermittent Ignition 88000 COLEMAN TG9040A08MP17A
Intermittent Ignition
Standing Pi26000
LENNOX 13hpd048-230-01
Intermittent Ignition
Intermittent Ignition 75000 HEIL NTC6075FBG1
CARRIER 25HPA442A0030010
Intermittent Ignition 66000 BRYANT 310aav048070
Standing Pilot
ROYAL 246R
Standing Pilot 130000 RHEEM
TRANE TWX6036B000AA
TRANE TWR030C100A2
Intermittent Ignition 115000 PAYNE 376CA
AMERICAN STANDA4A6H4048B1000AA
FUJITSU ASU9RLS
LENNOX hpxa16-48-230-01
Intermittent Ignition 66000 BRYANT 315aav036070aaja
Intermittent Ignition 69000
Intermittent Ignition 60000 TRANE tuso60b924a0
12
5
TRANE TWX760A100A3
Intermittent Ignition 75000 RUUD UGPH - 07 EAUER
Intermittent Ignition 80000 BRYANT 355CAV042080
AMERICAN STANDA2A6H4036A1000AA
Standing Pi43000
10
Intermittent Ignition 180000 RINNAI R75LS
Intermittent Ignition 69000
GOODMAN
Intermittent Ignition 80000 JOHNSTONE MBA 080 NH3R
BRYANT
Standing Pi27000
Intermittent Ignition 60000 TRANE TDD060C936F3
Intermittent Ignition 88000 PAYNE 398AAZ036080
Intermittent Ignition 60000 LENNOX G71MPP
Intermittent Ignition 71000
Standing Pilot 175000 nana
10
Intermittent Ignition 100000 RHEEM RGPH-10EAMER
LG
Standing Pilot 100000 LENNOX G1203E-110-6
Intermittent Ignition 65000 BRADFORD WHITE MIITW50T6BN15
RHEEM rprl-48jez
BRYANT 693DN024-A
COLEMAN HC8B036F1C
Intermittent Ignition 44000 BRYANT 310JAV036045DJA
Intermittent Ignition
Intermittent Ignition 80000 TRANE tud080c936j1
Standing Pi28000
Intermittent Ignition
24
Intermittent Ignition 66000 PAYNE PG8maa036070
Intermittent Ignition 100000 SANDBERG/DOMEST
gosr-85-d-s
Intermittent Ignition 95000 PAYNE R95BAW036080
Intermittent Ignition
Intermittent Ignition 5 BURNHAM 204NIL-GEI2
MITSUBISHI MVZ-FE12NA
CARRIER 38YDB048310
TRANE 4TwX6036a1000aa
COLEMAN DRHS0361BD
Intermittent Ignition
Standing Pilot 22000
Intermittent Ignition 80000 PAYNE pg9maa048080
TEMP STAR
Intermittent Ignition
YORK e4fh024so6a
Intermittent Ignition 110000 BRYANT 395CAV036090
Intermittent Ignition
TRANE 4A6H4060B1000AA
CARRIER 38yra048310
Intermittent Ignition
Intermittent Ignition 66000 LENNOX g51mp-36b-070-07
Standing Pilot 75000 RHEEM rgdg-07eauer
GOODMAN ssz140241ae
Intermittent Ignition
15
20
Intermittent Ignition 66000 CARRIER 58S1A070-16
Standing Pilot ARMSTRONG
Closed CLIMATE MASTER veo36gsssltdesa
Intermittent Ignition 175000 MUELLER 16w6
TRANE TWN030C100A4
GOODMAN SSZ160601AC
Intermittent Ignition 130000 BURNHAM 205ns-te15
20
FUJITSU A0U15RLQ
TRANE TWN024C100A5
RUUD upmc030jaz
GOODMAN gsh130481ad
Standing Pilot 80000 TRANE tdd080c945a1
14
RHEEM RPKA037JAZ
Standing Pi38000
AMERICAN STANDA4A6B3048A1000AA
Intermittent Ignition 80000 PAYNE 383KAV042075
15
Intermittent Ignition 88000 PAYNE PG8MAA48090
LENNOX hp196512p
Intermittent Ignition 82000 TRANE
Intermittent Ignition 80000 LENNOX CARRIER HP29-036-1P
FUJITSU aou15rlq
MILLER T3BA-036K
15
Intermittent Ignition
Intermittent Ignition 80000 NO LABEL GMPO753
Intermittent Ignition
Intermittent Ignition 75000 RHEEM rglh 07eauer
Intermittent Ignition 60000 BRYANT 355MAV042060
TRANE 4twx5042a1000aa
64000 PACIFIC
Intermittent Ignition 100000 LENNOX g26q3/4-100-6
15
LENNOX 10hpb42-8p
Intermittent Ignition
5
GENERAL ELECTRICBWB930A100BO
Intermittent Ignition 100000 15 BURNHAM es24ni-t
Intermittent Ignition 110000 CARRIER 58sta1210---10122
Intermittent Ignition 66000
Intermittent Ignition AMANA
Intermittent Ignition 90000 GOODMAN GMT0904A
Intermittent Ignition 75000 GZUC75-E3
Manual
Intermittent Ignition
Intermittent Ignition 105000 WEIL-MCLAIN gv-4
CARRIER 25HPA536H310
TRANE 4TWX5036A1000AA
10
Intermittent Ignition
MITSUBISHI msz-ge15na
10000 TEMPSTAR NUGK100DH12
MITSUBISHI MUZ-FE12NA
Intermittent Ignition 120000 TRANE tux120c960c0
TRANE 4TWX3018A1000AA
RUUD UPNE- 036JAZ
Standing Pilot
Intermittent Ignition 69000 CARRIER 58DHC055-EC
FUJITSU aou12rlfw
Intermittent Ignition 75000 LENNOX g24m375a11
LENNOX 13HPX03623003
Intermittent Ignition 98000 RHEEM RGVC-??????
Closed HYDRON hcc42
LENNOX HP21-48-230-03
Intermittent Ignition 120000 TRANE
ARMSTRONG 2SCU13LB130P
15
75000 HEIL NVGS075AG01
Intermittent Ignition 70000 AMANA CCICO70
Standing Pi40000
15
TRANE 2TWR2042A1000AA
YORK E4FD030S06A
Intermittent Ignition 75000 LENNOX G24M375A2
AMERICAN STANDA2a6h3024a1000aa
Standing Pi12000
5
CARRIER 25HPA648A0030030
PAYNE PH13NA036-B
Closed HYDRON aw1v1br120 csha42
15
YORK yhjf60s41s1a
AMERICAN STANDA4A6H6036E1000AA
15
15
Intermittent Ignition 80000 LENNOX gts22qbparww
LENNOX HP29-036-58
LENNOX XP-14-036-230-02
15
TRANE 4twx5030a1000aa
TRANE 4TWB4030E1000AA
MITSUBISHI MSZGE18NA
Intermittent Ignition
AMERICAN STANDARD
Open CARRIER fx4dnf043
Intermittent Ignition TRANE
TRANE twr018c100a0
10
Intermittent Ignition 50000 PAYNE
RUUD UPMD-030JAZ
15
Standing Pilot 100000 VAILLANT GA92100EI
Open
Standing Pilot
SANYO khs2472
TRANE twx030c100a3
Intermittent Ignition 80000 TRANE TUH2B080A9V3VAB
TRANE 4TWB3030A100BA
15
10
Intermittent Ignition
Standing Pilot
15
LG 009kaqj00164
Standing Pi32000
Standing Pilot 80000 GCJ80DH
CARRIER 38ykc030300
Standing Pilot 140000 YORK CG140BIN
Intermittent Ignition 88000 LENNOX CX3436C6F2
15
Intermittent Ignition 100000 LENNOX 65R2104/5-100-1
YORK E1FB036S06A
Intermittent Ignition TRANE
15
LENNOX hp25-311-2p
75000 LENNOX LENNOX hsxb15-030
YORK E4FD060S06A
Intermittent Ignition 60000 TRANE TDD2B060A9362AA
EVEREST
Intermittent Ignition 80000
Standing Pilot
TRANE tch030ak01
Intermittent Ignition 100000 YORK GY9S100C16UP11H
RHEEM RPKA043JAZ
CARRIER 25hna60A0033030
LENNOX XP13-042-230-03
TRANE twp036c100a2M
AMERICAN STANDA4a6b3024a1000ba
LENNOX hpxa19-038-230-02
COLEMAN brhs036b
Standing Pilot 165000 HYDROTHERM HC165
Intermittent Ignition
25
Intermittent Ignition 100000 GOODMAN MANUFAchpf1824agaa THIS
Intermittent Ignition 120000 BRYANT 350MAV060120
TRANE 2twb0030a1000ab
15
Standing Pilot
Intermittent Ignition 88000 CARRIER 58STA090-16
Intermittent Ignition 80000 TRANE tud080c936k4
Standing Pi28500
15
DAY & NIGHT n2h330akb300
Intermittent Ignition 86000 BARD 1l85d42a
75000 DZUC75-E3.5N
Manual
RHEEM RPQL030JEZ
15
Intermittent Ignition 100000 LENNOX G24M3/4100A-Z
Intermittent Ignition 80000 PAYNE
TRANE twy042b100a1
Intermittent Ignition 110000 DAY & NIGHT 398AAW048100ADBA
Intermittent Ignition 80000 YORK GY8S080B16DH11A
175000 Goodman Condensing g
Ignition 32000
RUUD upka-042jaz
10
Intermittent Ignition 150000 LENNOX HM30-150-1
Intermittent Ignition TRANE
Intermittent Ignition 4.5 LOCHINVAR ETA05KK
Intermittent Ignition
SANYO kmhs1272
CARRIER 25HBR330A300
HONEYWELL
Standing Pi39500
GOODMAN
Closed HYDRON W072
20
10
Intermittent Ignition 100000 LENNOX G14Q31007
LENNOX xp19-036-230-05
Open WATER FURNACE NSVO48A101NTR
RUUD upne-036jaz
Standing Pi30000
Intermittent Ignition 80000 ARMSTRONG
20
5
Intermittent Ignition 80000 BRYANT 5VIA070830
TRANE 4twx5036a1000aa
Intermittent Ignition 120000 RUUD ugdg-12earjr
25
COLEMAN HC8B036F1B
TRANE trane
15
LENNOX HP25-261-2P
Intermittent Ignition 75000 LENNOX CG80TB075D12AL1A
5
10
Standing Pi38500
Standing Pilot
10
Intermittent Ignition 133000 WEIL-MCLAIN HEII5
I apologize but I did not take a picture of the outdoor units tag, I did get the indoor unit tag , it is attached
10 kW
model # is actually serial #
Ruud Rheem input BTUs 60000
The home was very warm. , temp dial I looked at read 78 in the main living area
NO OUT ON TAG
Heat pump was in the process of being repaired, and had been disconnected. No test of compressor was performed. No indica
Oil Forced Air heating system - no NG on site. oh585b Thermo Pride Burnham Input BTU 80000
Revisit determined brand is Payne. Older gas furnace , tag is partially destroyed , no output info or age, fan is not PSC but doe
.
Wesco # 7592005? model s/n B-706902 I could not fimd a tag but saw this on a faded paper sticker
in wall heaters
2010
Heating wires are in the ceiling. Individual thermostats for every room.
2 units in main living space are used daily from Dec.-Mar. at 68 after 5pm and off by 12am , others are seldom used
brand new super high efficiency heat pump
main pellet stove heats , kitchen ,and main floor rooms as well as upstairs master bedroom with radiant heat from an uninsula
old Williams furnace , not operational for 3 years , fan is belt driven, no tag for date , in, out etc..
Electric Radiant Ceiling Heating - 5 Zones. One zone broken - replaced with in-wall electric forced air heater.
Primary
8 electric heaters determined by 1:1 conditioned room ratio, exculding closets, halls, etc. and controls listed as unk as type is n
Livingroom/dining room on programmable thermostat. Electric zonal heating seldom used in rest of house.
controls type not provided by surveyor
10KW
8 electric heaters determined by 1:1 conditioned room ratio, exculding closets, halls, etc. controls listed as unk as type not listed
MAIN
1:1 conditioned room ratio for quantity, controls not provided by surveyor
oil furnace conversion burner , no output on tag old belt drive fan motor
added 6 heaters per 1:1 conditioned room ratio, listed controls and unk
added 11 heaters per 1:1 conditioned room ratio, listed controls as unk
added 13 heaters per 1:1 conditioned room ratio, listed controls as unk
80% EFFICIENT. Home owner had one furnace burner disabled to derate it from 125,000 BTU/h input to 95,000 BTU/h input.
Surveyor indicated that participant was using portable heaters due to a broken heat pump. Quantity and use of heaters not prov
s/n gt5d707f330706031
DUCANE FURNACE COULD NOT FIND MANF LISTED IN DATA BASE
rarely used
2 TON: SERVES SECOND FLOOR ONLY; 2.5 TON: SERVES BASEMENT AND MAIN FIRST FLOOR - BLH
Water Heater, was unable to obtain btu's, brand, and manufacture date due to complete wrap. Gas stove had no information ex
oil furnace is a williamson, model#t16510a,serial#499011f, 120,000 btuh @ .85 gal/hr,made by metzger machine cirp. approx d
The information never got transfered from the paperwork that David has.
BOILER SERVES RADIANT FLOORS AND HOT WATER TANK FOR HOUSEHOLD USE
estimated age based on age of home
SN= 30009X62711
Oil furnace was 45 years oldand is the primary heat source., Estimate btuh at100,000, Oil heater in dining room was not used.
Not visible.
CONVERTED GAS FURNACE TO PROPANE FURNACE 120000BTUH IS WHAT IS LISTED FOR NATURAL GAS USAG
Lennox Model #ES2-1021-2. Serial #201359 (not sure if this is actually the serial). This unit is extremely ancient... No Watts lis
THe range top in the kitchen is the primary heatr source in this home.
S/N NZ13NE8FF SN FOR YORK HP. NOT SURE WHAT THE TONS ARE. 5 SOUNDS LIKE TO MANY
hot water geothermal electric backup is used when geothermal runs but can not get to within 6 degrees of thermostat setting ov
input/output were not stated on nameplate
wow
old furnace. could not get a serial number. see model number
PRIMARY FUEL IS WOOD: WOOD BOILER
Two systems combined together - BLH
FURNACE HAS NO LABEL BASEMENT HAS WH ANDCFURNACE FOR BOTH DUPLEX HOUSES TOOK INFO FORVSURV
couldn't rate
ducted distribution
unable to get fan type, hp in attic and ladder too short to safely climb up to it.
old from 60's. in the floor. too expensive to run, has not used it in 5 yrs.
Air conditioner and gas furnace. Both look to be as old as the house...no nameplate on furnace.
NO LABEL ACCESS TO BTU OR MODEL NUMBER SYSTEM IS VOYAGER SUPER STOR / TANK WRAPPED CAN NOT RE
The heating system and the hot water system are ran on Geothernal. The system was put in in 1987. They drilled a 100 ft hole
TWO ZONES FORCED AIR UNIT IN UPSTAIRS FOR UPSTAIES ZONE TIED TO DOWNSTAIRS BOILER / LENJOX COMPL
estimated 2.5 based on "30" in model number used only a *few* weeks out of the year
couldn't remove panel due to proximity to the furnace. Estimated age based on home construction. Info for electric FAF: kw
11lbs 3oz. Not able to determine tons. Lennox. Serial #5890C06088. Model #XP19-036-230-05
COULD NOT SEE ANY IDENTIFYING MARKS ON UNIT, THEY WERE GONE. ASSUME A 1997
or age, fan is not PSC but does not have the earmarks of an ECM, but could be a very early version of the ECM.
ers are seldom used
ontrols: Programmable thermostat
radiant heat from an uninsulated exhaust pipe passing through the room
d air heater.
egrees of thermostat setting over a period of time (thermostat setbacks would not be recommended)
SES TOOK INFO FORVSURVEY CUSTOMER ONLY
ANK WRAPPED CAN NOT READ LABEL OF ATTATCHEDCTANK / SYSTEM LOCATED IN SHOP
1987. They drilled a 100 ft hole into the ground. they pump well water into the ground, and it is heated to 200 deg F. The hot water is then
n. Info for electric FAF: kw 10, Fan tiype PSC, Disposable thin filter, NA controls, Distribution ducted.
0 deg F. The hot water is then run thr
siteid DB_BothSidDB_OneSideDB_OneSideDB_BothSidDB_OneSid Sup_Q50_CaRet_Q50_CaSup_Q25_Ca
11314 0.53100002 Supply 42.1761284 337.04718 233.217072
11671 0.58399999 Supply 23.1744919 228.023346 152.069199
12397 0.54400003 Supply 4.1618247 35 23.9999981
13133 0.639 Supply 40.8646927 496.905975 319.185303
20006 0.64099997 Supply 20.8971786 256.67099 164.578232
20056 0.708 Supply 17.9410858 285.762573 174.985733
20179 0.55299997 Supply 5.07766247 44.0975494 30.0665112
20191 0.53200001 Supply 38.6134758 309.315125 213.937469
20199 0.67400002 Supply 5.51465321 77.092926 48.3115654
20210 0.685 Supply 5.47321463 79.8905411 49.6830902
20283 0.61000001 0.51899999 Supply 7.99938679 11.2745028 86 0.99999791 60.0000038
20364 0.493 Supply 11.4097109 78.5420914 55.8024063
20391 0.68800002 Supply 25.1255665 370.249573 229.867065
20401 0.61299998 38.3835793
20439 0.70499998 Supply 8.80122757 139 85.2442398
20464 0 Supply 160 160 160
20465 0.56999999 Supply 64.6361771 600 404.291656
20470 0.68000001 Supply 8.89099312 127.136826 79.3536987
20484 0.63700002 Supply 2.31304336 28 18
20511 0.76899999 Supply 6.99693203
20517 0.611 Supply 6.08888006 66.5713882 43.5750465
20541 0.54900002 Supply 12.4334173 106.586723 72.8401184
20621 0.53500003 Supply 7.5307889 61 42.1075745
20630 0.044 Supply 616.324768 731.196289 709.386047
20682 0.60500002 Supply 25.9317188 276.994934 182.059509
20733 0.73799998 Supply 25.8174877
20879 0.59399998 Supply 7.83229208 80 53
20881 0.69599998 Supply 8.28465366 126.110268 77.8457336
20907
20956 0.62599999 Supply 6.72336483 77.9686279 50.5053368
20997 0.74400002 Supply 9.14568233 167.725266 100.172279
21110 0.62699997 Supply 40.7305298 472.737976 306.177155
21235 0.65200001 Supply 7.76210499 99.5199127 63.3290024
21241 0.458 Supply 27.347805 164.100952 119.461693
21288 0.55599999 Supply 65.4340286 575.923706 391.745453
21369 0.48199999 Supply 14.9748764 98.576088 70.5932007
21548 0.64700001 31.8588123
21555 0.64999998 Supply 28.3723869 360.93927 230
21580 0.72100002 Supply 2.95051837 49.432766 30
21594 0.72500002 Supply 3.21383762 54.8784256 33.1928253
21630 0.69800001 Supply 9.5620079 146.850784 90.5061874
21631 0.565 Supply 33.2708549 303.656891 205.22493
21723 0.71799999 Supply 8.36186314 138.60228 84.2753372
21729 0.51200002 Supply 18.2655182 135.616699 95.0698013
21731
21745 0.61699998 Supply 8.6197567 96.4061203 62.8503838
21760 0.48500001 172.322861
21765 0.55199999 Supply 31.4032669 272.015961 185.551041
21774 0.53399998 Supply 29.0387669 235.00206 162.245331
21820 0.63999999 Supply 31.4248695 383.983429 246.437485
21855 0.69400001 Supply 4.82033873 72.7980423 45
21870 0.60799998 Supply 12.2081785 131.54834 86.328598
21893 0.46000001 Supply 17.9123878 108.501747 78.8549194
21913 0.54100001 Supply 49.4724312 410.223236 282
21960 Supply
21971 0.74400002 Supply 3.75803256 69.0665665 41.2337723
21982 0.64600003 Supply 18.2772179 228.649918 146.134964
21984 0.61299998 Supply 10.3713903 114 74.5494537
22004 0.64399999 Supply 12.0643463 149.712296 95.8212891
22048 0.055 Supply 133.300568
22067 0.50599998 Supply 27.7843018 200.797073 141.437286
22073 0.65799999 Supply 6.19042301 81.1941223 51.4597626
22190 0.60399997 Supply 44.8564148 477.210449 313.87915
22236 0.95599997 Supply 36.5517426 1536.22131 792.114136
22277 0.63499999 Supply 17.4234791 209.056824 134.60466
22320 0.64899999 Supply 6.87917471 87.1350479 55.5673866
22370 0.035 Supply 143.658508
22397 0.73799998 Supply 4.90037489 87.8703537 52.6893005
22412 0.52999997 Supply 17.8910751 142.364426 98.5826492
22418 0.50300002 Supply 103.916496 742.494385 524.054749
22419 0.60000002 Supply 12.4541912 130 85.7944031
22465 0.52100003 Supply 14.558239 111.638824 77.8143311
22468 0.602 Supply 84.9458542 893.779907 589.024109
22472 0.73400003 Supply 16.1286297 285.301331 171.486694
22511 0.667 Supply 3.43966913 46.7604332 29.4486332
22552 0.551 Supply 6.36414766 54.9394836 37.4985886
22630 0.74400002 Supply 10.9562292 201.502029 120.284462
22639 0.68599999 Supply 20.3292065 297.555206 184.956314
22647 0.484 Supply 4.66630888 30.940218 22.1288071
22674 0.68699998 Supply 2.83298779 41.6313934 25.8592663
22690 0.51200002 Supply 40.1383438 297.917236 208.857803
22730 0.63 Supply 18.1829224 213.512436 138
22732 0.574 Supply 37.7025871 356.610565 239.493744
22736 0.66000003 Supply 52.1526833 689.174927 436.211426
22772 0.61900002 Supply 26.3346691 296.951416 193.312576
22773 0.40599999 Supply 31.6926212 155 117
22775 0.67799997 Supply 5.63723516 80 50
22811 0.685 Supply 15.8935089 231.609482 144.077606
22821 0.59299999 Supply 6.95814848 70.915863 47
22824 0.59899998 0.71399999 Supply 52.2181969 29.5995083 484 59.1114502 295
22862 0.61199999 Supply 25.8793755 283.482758 185.494553
22882 0.546 Supply 11.2434216 95.0952682 65.1423416
22927 0.653 Supply 49.3096237 633.3479 402.899506
22928 0.63700002 Supply 12.9587278 156.800613 100.808167
22933 Supply
22983 0.61900002 Supply 18.389473 206.768265 134.67247
23025 0.61400002 123.301422
23035 0.583 Supply 3.67129421 35.9580727 24
23061 0.61199999 Supply 31.3304939 344 225
23069 0.64399999 Supply 60.4681549 750 480.070068
23072 0.68900001 2.97628069
23182 0.58399999 Supply 16.3080692 160 106.758804
23201 0.64399999 Supply 11.7516565 145.6931 93.2646027
23215 Supply
23332 0.31999999 Supply 7.1010704 24.8420238 19.898632
23341 0.50300002 Supply 27.4322224 196.182495 138.444122
23397 0.625 Supply 12.7123127 146.494522 95
23481 0.65600002 Supply 30.2355156 394 250
23497 0.579 Supply 14.416399 138.888229 92.9716339
23560 0.65600002 Supply 23.9636383 312 197.999985
23614 0.62400001 Supply 20.1508274 231.869766 150.404465
23673 0.66000003 Supply 8.49894619 112.296585 71.0793152
23726 0.583 0.583 Supply 11.5546093 11.5546093 113.058205 0 75.4732742
23757 0.61299998 Supply 29.4325809 324.041351 211.843552
23767 0.56099999 Supply 6.6147356 59.3373451 40.2257919
23773 0.57999998 Supply 7.42952776 71.7515411 48.009613
23779 0.52999997 Supply 45.566906
23805 0.653 Supply 17.7340584 227.969666 145
23863 0.662 Supply 32.0099487 427.151917 269.896881
23954 0.588 Supply 5.41756344 54.1274948 36
23968 0.60500002 Return 9.40573597 100.224213
23977 0.68599999 Supply 9.11613274 133.550369 83
23993 0.72100002 Supply 19.509367 327.102234 198.487198
24063 0.49200001 Supply 5.84186888 40 28.4460182
24113 0.66399997 Supply 6.03481293 81.1077728 51.1833267
24157 0.63099998 Supply 32.5978622 385.33905 248.763184
24167 0.491 Supply 22.5407848 154.151596 109.648643
24181 0.704 Supply 5.64452457 88.7576599 54.4742813
24192 0.56 Supply 25.5508099 228.800537 155.156067
24326 0.667 Supply 18.7744846 255.52182 160.889008
24328 0.60699999 Supply 12.4508886 133.813873 87.8559799
24339 0.69700003 Supply 6.89568377 105.558685 65.0947418
24393 0.59899998 Supply 4.94105482 51.5613556 34.0299873
24450 0.64600003 Supply 2.9070828 36.3997421 23.2602348
24473 0.59899998 Supply 20.5759888 214.172104 141.41507
24476 0.60600001 Supply 9.0826025 97.3033524 63.9209328
24595 0.68300003 Supply 10.5478792 152.357513 94.9257507
24599 0.54400003 Supply 5.68536854 47.6897202 32.7164421
24604 0.57200003 Supply 10.2975969 96.333725 64.8224335
24659 0.60799998 0.60799998 Supply 22.5714073 22.5714073 243.232834 0 159.619644
24708 0.65899998 Supply 11.7198362 154.390121 97.7748489
24712 0.51800001 Supply 22.8777714 173.640503 121.251526
24719 0.61000001 Supply 16.3019447 177 116
24763 0.708 Supply 44.1801796 705.914673 432.023254
24771 0.61799997 Supply 14.3776903 161.600357 105.260605
24779 0.625 16.6505661
Ret_Q25_CaTrueFlow_StTrueFlow_StTrueFlow_StTrueFlow_CrTrueFlow_CoTrueFlow_No slf_halfplen rlf_halfplen
45 45 0.96799999 867 0.25434977
28 28 0.98799998 1007 0.10760672
45 45 0.958 1112 0.02037979
50 50 0.79799998 706 electrostatic 0.45210382
13.5 14 1 593 0.1198777
31.2999992 31 0.824 606 0.20729564
35 35 1.028 822 0.03003458
16.7000008 17 1.02199996 621 0.19225673
89 89 0.90799999 930 0.07663176
34.2000008 34 0.94499999 983 plate install 0.03896045
3.00000358 7 21 28 0 0
10
10
Coleman could not verify False
Coleman thjf24s41s3a False 2
Lennox hpb-30-12p False 2.5
Intertherm T3QC-030 2.5
5
10
15
15
15
15
8
15
110
15
Enclosed Wood Stove
Intertherm cple36-1c 3
15
17
15
Enclosed Wood Stove
110
Enclosed Wood Stove
10
20
10
15
Intermittent Ignition 56000 Coleman DGAAD56B 45000
Intermittent Ignition 77000 Evcon DGAA077B 62000
Enclosed Wood Stove
Coleman 6230901 2.5
15
Intermittent Ignition 95000 Coleman 79956567D 75000
20
20
Coleman 2.5
Standing Pilot 65000 7500-3
york hp030x1021a 2.5
110
10
Intermittent Ignition 90000 Coleman DGAT090B 72000
Enclosed Wood Stove
10
Enclosed Wood Stove
11
AIRPRO
Enclosed Wood Stove
22
15
Mitsubishi MSZGE12NA 1
15
14
7
15
14
20
Trane twr024c100a0 2
Enclosed Wood Stove
15
Intermittent Ignition 77000 Coleman DGAHO77B 62000
Intermittent Ignition 65000 Intertherm H6311 52000
Standing Pilot Coleman
15
15
17
11
Enclosed Wood Stove
20
Nordyne HPT30C-024K 2
Intermittent Ignition 77000 Intertherm MIMB077A 62000
Goodman CPLE30-1 2.5
Standing Pilot 75000 Coleman dgat075adc 61000
15
19
Intermittent Ignition 60000 Coleman 45000
10
14
20
Rheem rpne-036jaz 3
20
Enclosed Wood Stove
10
15
10
10
Intermittent Ignition 70000 Coleman DGAA070B 56000
Standing Pilot 95000 Coleman 799sc656 75000
110
Enclosed Wood Stove
15
Coleman dt4bd-036k True 3
15
15
5
15
15
Mitsubishi MSZFE12NA
Intermittent Ignition 80000 Coleman 7680B 64000
17
15
Enclosed Wood Stove
10
Rated Equip 25000 22000
Intermittent Ignition 70000 Evcon dgat070bdd 57000
15
Lennox xp14-030-230-06 False 2.5
15
Trane TWR730A100A0
Rheem 13PJL30A01 False 3
Trane 2TWR2024A1000AB 2
Trane 4TWB3030A 2.5
15
15
Coleman BRHQ036B 3
Intermittent Ignition 80000 Coleman 767oc856 60000
20
15
Intermittent Ignition 70000 Coleman DGAA070B 56000
15
Intermittent Ignition 56000 Intertherm M1MC056A 45000
80000 Coleman G9T08016D 75000
VEXAR BRHQ0361BDG 2.5
Standing Pilot 80000 Intertherm mgha070abfc05
15
5
15
100000 Amana asc130301a
16
Intermittent Ignition 56000 Coleman DGAA056B 45000
15
15
10
Enclosed Wood Stove
Enclosed Wood Stove
15
Central ElectPH10JA30-H True 2.5
15
15
Intermittent Ignition 77000 mortex G18D077CA 61600
Enclosed Wood Stove
Intermittent Ignition 70000 Coleman DGAA070B 56000
American St6h0024a100a4 2
15
Day & Night544BJX0300000AAAA False 2.5
17
Standing Pilot 85000 DUO-THER75003-1
Enclosed Wood Stove
Standing Pilot 90000 Intertherm M1MB090A 72000
20
Intermittent Ignition 70000 Coleman 7970c856 57000
Standing Pilot 75000 Coleman dgato75bdf 61000
Intermittent Ignition 70000 Coleman DGAA070 56000
Trane TWN024C100A5 False 2
Tempstar nhp030akc2 2.5
Rheem
70000 Evcon 2532843280 57000
20
Intermittent Ignition 70000 Coleman DGAT070B 57000
15
15
Carrier 25HCA330A0030010 2.5
10
15
Enclosed Wood Stove
Intermittent Ignition 75000 Coleman dgat075bdd 61000
Enclosed Wood Stove
Intermittent Ignition 56000 Coleman 46000
Intertherm t3bc-042k 3.5
Lennox HP25-261-2P 2
Enclosed Wood Stove
15
10
20
15
19
Intermittent Ignition 70000 Coleman DGAA0700 56000
10
Intermittent Ignition 75000 Coleman DGRT075A 61000
15
15
Intermittent Ignition 75000 Coleman DGAT075B 61000
15
Coleman 2.5
unitay brhs030bd False 2.5
10
15
1998
2002
1998
2006
1984
1972
1978 No nameplate. Year of manufacture is estimated to be the original furnace.
2009
2004
1992
2000
not accessible probably 20+ years old but newer than trailer
2002
1989
2009
1993
2010
1974
2000
2010
2006
1997
2010
removed electric forced air furnace. This is the back-up component of the heat pump system and is not a unique system, data ta
1994
2011
2003
2010
2000
1996 coleman
2009
1978 No nameplate but appears to be original furnace.
1997
2011
2005
2001
1993
1993
1986
1996
1966
2002
2008
1999
1993
HVAC SYSTEM IS BLOCKED BY DRYER. canno4 acces. master bed air conditioner is a haier not what was entered
2007
1990
1983
2002
1999
1972
2005
1998
1979
2010
1995
1967
2005
2002
2010
1989
1995
1993
1981
2009
1992
1980
kW 20 Indoor man. date: 1980
1986
2004
1986
1995
1978
1993
2002
1994
2000
1983
1973
2006
1990
1993
This was added as a primary heating system after the survey based on interview.
1991
1973
1982 15 kW
2009
1996
2008
2004
UNREADABLE FADED
1992
1994
2010
1985
1977
1973
1995
1995
2000
1992
2002
2009
EVAP COOLER ON ROOF ALSO USE WINDOW SHAER IN BED AND HAVE ANOTHER ONE NOT PLUGGED IN . 8
1978
1990
1992
1995
2003
2003
2002 15 kW
2000
1993
2000
2011
1997
1979
model moc100, standard from factory
2009
1998
1988
2001
2001 15 kW Indoor Man. Date- 1995
1993
2005
1996
1970
2007
1998
1993
2011
1992
1985
1967
2009
2001
1993
2004
1988
1979
2003
1992
1994
2010
1994
1985
1995
1995
2011
2010
1983
2003
2006
1994
2002
1981
2011
1970
1989 10 kW Indoor manufacture date: 1976
2009
2004
2009
1990
1992
1993 Kw 15 Indoor Man date: 1985
1976
2010
2009
2007
2005
1993
1991
2007
1975
1984
1989
1987
1998
2003
1983
2002
1999
1996
1988
1976
OUTPUT NOT LISTED AND NO MAN. DATE
2008
1985
2000
2007
2002
2005
nameplate is gone, unknown date nd size. guessing fairly old and aboutva 2.5 4on unit. 15 yrs old at min.
1998
1993
1994
1983
1976
2007
1990
1992
1996
1994
2005
1996
1984
1999
2006
2003
2008
2006
1990
1994
1998
1993
1995
1982
1984 could not access name plate
2000
2008
1990
2001
2008
1975
2004
1970
1974
1989
2010
2001
1963
1992
2006
2006
2005
1996
2009
1988
1980
2009
1993
stem and is not a unique system, data tag in photo painted over
r is a haier not what was entered
NOTHER ONE NOT PLUGGED IN . 83 % FURNACE INSIDE HOME CAN NOY ACCESS FURNACE DOOR DUE TO STORAGE LOOKS LIKE O
15 yrs old at min.
DUE TO STORAGE LOOKS LIKE ORIGINAL FURNACE