|
7.A. - Page 219 of 285
<br />2019 Nonresidential New Construction Reach Code Cost Effectiveness Study
<br />Figure 32. Cost Effectiveness for Small Hotel Package 1B - Mixed -Fuel + EE + PV + B
<br />CZ
<br />Utility
<br />Elec
<br />Savings
<br />(kWh)
<br />Gas
<br />Savings
<br />(therms)
<br />GHG
<br />Reductions
<br />(mtons)
<br />Comp-
<br />liance
<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
<br />113: Mixed Fuel + EE + PV + B
<br />CZ01
<br />PG&E
<br />107,694
<br />1288
<br />28.73
<br />9%
<br />$228,341
<br />$366,509
<br />$295,731
<br />1.6
<br />1.3
<br />$138,168
<br />$67,390
<br />CZ02
<br />PG&E
<br />130,144
<br />976
<br />31.14
<br />7%
<br />$228,341
<br />$359,248
<br />$336,575
<br />1.6
<br />1.5
<br />$130,907
<br />$108,233
<br />CZ03
<br />PG&E
<br />129,107
<br />1046
<br />31.57
<br />10%
<br />$228,341
<br />$430,737
<br />$335,758
<br />1.9
<br />1.5
<br />$202,396
<br />$107,416
<br />CZ04
<br />PG&E
<br />132,648
<br />395
<br />28.46
<br />6%
<br />$229,194
<br />$355,406
<br />$338,455
<br />1.6
<br />1.5
<br />$126,212
<br />$109,262
<br />CZ04-2
<br />CPAU
<br />132,556
<br />422
<br />28.59
<br />6%
<br />$229,194
<br />$322,698
<br />$338,492
<br />1.4
<br />1.5
<br />$93,504
<br />$109,298
<br />CZ05
<br />PG&E
<br />136,318
<br />1018
<br />32.73
<br />9%
<br />$228,341
<br />$452,611
<br />$352,342
<br />2.0
<br />1.5
<br />$224,269
<br />$124,001
<br />CZ05-2
<br />SCG
<br />136,318
<br />1018
<br />32.73
<br />9%
<br />$228,341
<br />$446,858
<br />$352,342
<br />2.0
<br />1.5
<br />$218,516
<br />$124,001
<br />CZ06
<br />SCE
<br />131,051
<br />418
<br />28.47
<br />8%
<br />$229,194
<br />$217,728
<br />$336,843
<br />0.9
<br />1.5
<br />($11,466)
<br />$107,649
<br />CZ06-2
<br />LADWP
<br />131,051
<br />418
<br />28.47
<br />8%
<br />$229,194
<br />$131,052
<br />$336,843
<br />0.6
<br />1.5
<br />($98,142)
<br />$107,649
<br />CZ07
<br />SDG&E
<br />136,359
<br />424
<br />29.63
<br />8%
<br />$229,194
<br />$306,088
<br />$345,378
<br />1.3
<br />1.5
<br />$76,894
<br />$116,184
<br />CZ08
<br />SCE
<br />132,539
<br />419
<br />28.85
<br />7%
<br />$229,194
<br />$227,297
<br />$353,013
<br />1.0
<br />1.5
<br />($1,897)
<br />$123,819
<br />CZ08-2
<br />LADWP
<br />132,539
<br />419
<br />28.85
<br />7%
<br />$229,194
<br />$134,739
<br />$353,013
<br />0.6
<br />1.5
<br />($94,455)
<br />$123,819
<br />CZ09
<br />SCE
<br />131,422
<br />406
<br />28.82
<br />6%
<br />$229,194
<br />$230,791
<br />$343,665
<br />1.0
<br />1.5
<br />$1,597
<br />$114,471
<br />CZ09-2
<br />LADWP
<br />131,422
<br />406
<br />28.82
<br />6%
<br />$229,194
<br />$136,024
<br />$343,665
<br />0.6
<br />1.5
<br />($93,170)
<br />$114,471
<br />CZ10
<br />SDG&E
<br />134,146
<br />342
<br />29.05
<br />5%
<br />$229,194
<br />$339,612
<br />$342,574
<br />1.5
<br />1.5
<br />$110,418
<br />$113,380
<br />CZ10-2
<br />SCE
<br />134,146
<br />342
<br />29.05
<br />5%
<br />$229,194
<br />$226,244
<br />$342,574
<br />1.0
<br />1.5
<br />($2,949)
<br />$113,380
<br />CZ11
<br />PG&E
<br />128,916
<br />325
<br />27.62
<br />4%
<br />$229,194
<br />$352,831
<br />$337,208
<br />1.5
<br />1.5
<br />$123,637
<br />$108,014
<br />CZ12
<br />PG&E
<br />131,226
<br />327
<br />28.04
<br />5%
<br />$229,194
<br />$425,029
<br />$338,026
<br />1.9
<br />1.5
<br />$195,835
<br />$108,832
<br />CZ12-2
<br />SMUD
<br />131,226
<br />327
<br />28.04
<br />5%
<br />$229,194
<br />$213,176
<br />$338,026
<br />0.9
<br />1.5
<br />($16,018)
<br />$108,832
<br />CZ13
<br />PG&E
<br />127,258
<br />310
<br />27.33
<br />4%
<br />$229,194
<br />$351,244
<br />$324,217
<br />1.5
<br />1.4
<br />$122,050
<br />$95,023
<br />CZ14
<br />SDG&E
<br />147,017
<br />370
<br />30.96
<br />4%
<br />$229,194
<br />$861,445
<br />$217,675
<br />3.8
<br />0.9
<br />$632,251
<br />($11,518)
<br />CZ14-2
<br />SCE
<br />147,017
<br />370
<br />30.96
<br />4%
<br />$229,194
<br />$244,100
<br />$381,164
<br />1.1
<br />1.7
<br />$14,906
<br />$151,970
<br />CZ15
<br />SCE
<br />137,180
<br />278
<br />29.12
<br />3%
<br />$229,194
<br />$225,054
<br />$348,320
<br />1.0
<br />1.5
<br />($4,140)
<br />$119,127
<br />CZ16
<br />PG&E
<br />141,478
<br />1197
<br />34.60
<br />6%
<br />$228,341
<br />$377,465
<br />$357,241
<br />1.7
<br />1.6
<br />$149,124
<br />$128,899
<br />CZ16-2
<br />LADWP
<br />141,478
<br />1197
<br />34.60
<br />6%
<br />$228,341
<br />$136,563
<br />$357,241
<br />0.6
<br />1.6
<br />($91,778)
<br />$128,899
<br />44
<br />2019-07-25
<br />471
<br />
|