|
7.A. - Page 218 of 285
<br />2019 Nonresidential New Construction Reach Code Cost Effectiveness Study
<br />Figure 31. Cost Effectiveness for Small Hotel Package 1A - Mixed -Fuel + EE
<br />CZ
<br />Utility
<br />El
<br />Savings
<br />(kWh)
<br />Gas Savings
<br />(therms)
<br />GHG
<br />Reductions
<br />(mtons)
<br />Comp-
<br />Hance
<br />Margin
<br />Incremental
<br />Package Cost
<br />Lifecycle
<br />Utility Cost
<br />Savings
<br />$TDV
<br />Savings
<br />B/C
<br />Ratio
<br />(On -bill)
<br />B/C
<br />Ratio
<br />(TDV)
<br />NPV (On-
<br />bill)
<br />NPV
<br />(TDV)
<br />Package 1A: Mixed Fuel + EE
<br />CZ01
<br />PG&E
<br />3,855
<br />1288
<br />5.65
<br />9%
<br />$20,971
<br />$34,339
<br />$36,874
<br />1.6
<br />1.8
<br />$13,368
<br />$15,903
<br />CZ02
<br />PG&E
<br />3,802
<br />976
<br />3.91
<br />7%
<br />$20,971
<br />$26,312
<br />$29,353
<br />1.3
<br />1.4
<br />$5,341
<br />$8,381
<br />CZ03
<br />PG&E
<br />4,153
<br />1046
<br />4.48
<br />10%
<br />$20,971
<br />$31,172
<br />$35,915
<br />1.5
<br />1.7
<br />$10,201
<br />$14,944
<br />CZ04
<br />PG&E
<br />5,007
<br />395
<br />0.85
<br />6%
<br />$21,824
<br />$24,449
<br />$24,270
<br />1.1
<br />1.1
<br />$2,625
<br />$2,446
<br />CZ04-2
<br />CPAU
<br />4,916
<br />422
<br />0.98
<br />6%
<br />$21,824
<br />$18,713
<br />$24,306
<br />0.9
<br />1.1
<br />($3,111)
<br />$2,483
<br />CZ05
<br />PG&E
<br />3,530
<br />1018
<br />4.13
<br />9%
<br />$20,971
<br />$28,782
<br />$34,448
<br />1.4
<br />1.6
<br />$7,810
<br />$13,477
<br />CZ05-2
<br />SCG
<br />3,530
<br />1018
<br />4.13
<br />9%
<br />$20,971
<br />$23,028
<br />$34,448
<br />1.1
<br />1.6
<br />$2,057
<br />$13,477
<br />CZ06
<br />SCE
<br />5,137
<br />418
<br />1.16
<br />8%
<br />$21,824
<br />$16,001
<br />$26,934
<br />0.7
<br />1.2
<br />($5,823)
<br />$5,110
<br />CZ06-2
<br />LADWP
<br />5,137
<br />418
<br />1.16
<br />8%
<br />$21,824
<br />$11,706
<br />$26,934
<br />0.5
<br />1.2
<br />($10,118)
<br />$5,110
<br />CZ07
<br />SDG&E
<br />5,352
<br />424
<br />1.31
<br />8%
<br />$21,824
<br />$26,699
<br />$27,975
<br />1.2
<br />1.3
<br />$4,876
<br />$6,152
<br />CZ08
<br />SCE
<br />5,151
<br />419
<br />1.21
<br />7%
<br />$21,824
<br />$15,931
<br />$23,576
<br />0.7
<br />1.1
<br />($5,893)
<br />$1,752
<br />CZ08-2
<br />LADWP
<br />5,151
<br />419
<br />1.21
<br />7%
<br />$21,824
<br />$11,643
<br />$23,576
<br />0.5
<br />1.1
<br />($10,180)
<br />$1,752
<br />CZ09
<br />SCE
<br />5,229
<br />406
<br />1.16
<br />6%
<br />$21,824
<br />$15,837
<br />$22,365
<br />0.7
<br />1.0
<br />($5,987)
<br />$541
<br />CZ09-2
<br />LADWP
<br />5,229
<br />406
<br />1.16
<br />6%
<br />$21,824
<br />$11,632
<br />$22,365
<br />0.5
<br />1.0
<br />($10,192)
<br />$541
<br />CZ10
<br />SDG&E
<br />4,607
<br />342
<br />0.92
<br />5%
<br />$21,824
<br />$25,506
<br />$22,219
<br />1.2
<br />1.0
<br />$3,683
<br />$396
<br />CZ10-2
<br />SCE
<br />4,607
<br />342
<br />0.92
<br />5%
<br />$21,824
<br />$13,868
<br />$22,219
<br />0.6
<br />1.0
<br />($7,956)
<br />$396
<br />CZ11
<br />PG&E
<br />4,801
<br />325
<br />0.87
<br />4%
<br />$21,824
<br />$22,936
<br />$19,503
<br />1.1
<br />0.9
<br />$1,112
<br />($2,321)
<br />CZ12
<br />PG&E
<br />5,276
<br />327
<br />0.90
<br />5%
<br />$21,824
<br />$22,356
<br />$21,305
<br />1.0
<br />0.98
<br />$532
<br />($519)
<br />CZ12-2
<br />SMUD
<br />5,276
<br />327
<br />0.90
<br />5%
<br />$21,824
<br />$15,106
<br />$21,305
<br />0.7
<br />0.98
<br />($6,717)
<br />($519)
<br />CZ13
<br />PG&E
<br />4,975
<br />310
<br />0.87
<br />4%
<br />$21,824
<br />$23,594
<br />$19,378
<br />1.1
<br />0.9
<br />$1,770
<br />($2,445)
<br />CZ14
<br />SDG&E
<br />4,884
<br />370
<br />0.82
<br />4%
<br />$21,824
<br />$24,894
<br />$21,035
<br />1.1
<br />0.96
<br />$3,070
<br />($789)
<br />CZ14-2
<br />SCE
<br />4,884
<br />370
<br />0.82
<br />4%
<br />$21,824
<br />$14,351
<br />$21,035
<br />0.7
<br />0.96
<br />($7,473)
<br />($789)
<br />CZ15
<br />SCE
<br />5,187
<br />278
<br />1.23
<br />3%
<br />$21,824
<br />$13,645
<br />$18,089
<br />0.6
<br />0.8
<br />($8,178)
<br />($3,735)
<br />CZ16
<br />PG&E
<br />2,992
<br />1197
<br />4.95
<br />6%
<br />$20,971
<br />$27,813
<br />$30,869
<br />1.3
<br />1.5
<br />$6,842
<br />$9,898
<br />CZ16-2
<br />LADWP
<br />2,992
<br />1197
<br />4.95
<br />6%
<br />$20,971
<br />$19,782
<br />$30,869
<br />0.9
<br />1.5
<br />($1,190)
<br />$9,898
<br />43
<br />2019-07-25
<br />470
<br />
|