|
7.A. - Page 220 of 285
<br />2019 Nonresidential New Construction Reach Code Cost Effectiveness Study
<br />Figure 33. Cost Effectiveness for Small Hotel Package 1C - Mixed -Fuel + HE
<br />CZ
<br />Utility
<br />Elec
<br />Savings
<br />(kWh)
<br />Gas 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 1C: Mixed Fuel + HE
<br />CZ01
<br />PG&E
<br />10
<br />632
<br />3.76
<br />2%
<br />$22,839
<br />$11,015
<br />$10,218
<br />0.5
<br />0.4
<br />($11,823)
<br />($12,621)
<br />CZ02
<br />PG&E
<br />981
<br />402
<br />2.69
<br />3%
<br />$23,092
<br />$16,255
<br />$11,808
<br />0.7
<br />0.5
<br />($6,837)
<br />($11,284)
<br />CZ03
<br />PG&E
<br />81
<br />383
<br />2.30
<br />2%
<br />$20,510
<br />$7,066
<br />$6,850
<br />0.3
<br />0.3
<br />($13,444)
<br />($13,660)
<br />CZ04
<br />PG&E
<br />161
<br />373
<br />2.26
<br />2%
<br />$22,164
<br />$8,593
<br />$7,645
<br />0.4
<br />0.3
<br />($13,571)
<br />($14,519)
<br />CZ04-2
<br />CPAU
<br />161
<br />373
<br />2.26
<br />2%
<br />$22,164
<br />$7,097
<br />$7,645
<br />0.3
<br />0.3
<br />($15,067)
<br />($14,519)
<br />CZ05
<br />PG&E
<br />154
<br />361
<br />2.19
<br />2%
<br />$21,418
<br />$6,897
<br />$6,585
<br />0.3
<br />0.3
<br />($14,521)
<br />($14,833)
<br />CZ05-2
<br />SCG
<br />154
<br />361
<br />2.19
<br />2%
<br />$21,418
<br />$4,786
<br />$6,585
<br />0.2
<br />0.3
<br />($16,632)
<br />($14,833)
<br />CZ06
<br />SCE
<br />237
<br />201
<br />1.27
<br />2%
<br />$20,941
<br />$3,789
<br />$4,882
<br />0.2
<br />0.2
<br />($17,152)
<br />($16,059)
<br />CZ06-2
<br />LADWP
<br />237
<br />201
<br />1.27
<br />2%
<br />$20,941
<br />$3,219
<br />$4,882
<br />0.2
<br />0.2
<br />($17,722)
<br />($16,059)
<br />CZ07
<br />SDG&E
<br />1,117
<br />158
<br />1.28
<br />2%
<br />$19,625
<br />$13,771
<br />$7,342
<br />0.7
<br />0.4
<br />($5,854)
<br />($12,283)
<br />CZ08
<br />SCE
<br />1,302
<br />169
<br />1.39
<br />2%
<br />$20,678
<br />$8,378
<br />$8,591
<br />0.4
<br />0.4
<br />($12,300)
<br />($12,088)
<br />CZ08-2
<br />LADWP
<br />1,302
<br />169
<br />1.39
<br />2%
<br />$20,678
<br />$5,802
<br />$8,591
<br />0.3
<br />0.4
<br />($14,877)
<br />($12,088)
<br />CZ09
<br />SCE
<br />1,733
<br />178
<br />1.56
<br />3%
<br />$20,052
<br />$10,489
<br />$11,164
<br />0.5
<br />0.6
<br />($9,563)
<br />($8,888)
<br />CZ09-2
<br />LADWP
<br />1,733
<br />178
<br />1.56
<br />3%
<br />$20,052
<br />$7,307
<br />$11,164
<br />0.4
<br />0.6
<br />($12,745)
<br />($8,888)
<br />CZ10
<br />SDG&E
<br />3,170
<br />220
<br />2.29
<br />4%
<br />$22,682
<br />$35,195
<br />$19,149
<br />1.6
<br />0.8
<br />$12,513
<br />($3,533)
<br />CZ10-2
<br />SCE
<br />3,170
<br />220
<br />2.29
<br />4%
<br />$22,682
<br />$16,701
<br />$19,149
<br />0.7
<br />0.8
<br />($5,981)
<br />($3,533)
<br />CZ11
<br />PG&E
<br />3,343
<br />323
<br />2.96
<br />4%
<br />$23,344
<br />$27,633
<br />$20,966
<br />1.2
<br />0.9
<br />$4,288
<br />($2,379)
<br />CZ12
<br />PG&E
<br />1,724
<br />320
<br />2.44
<br />4%
<br />$22,302
<br />$11,597
<br />$15,592
<br />0.5
<br />0.7
<br />($10,705)
<br />($6,710)
<br />CZ12-2
<br />SMUD
<br />1,724
<br />320
<br />2.44
<br />4%
<br />$22,302
<br />$11,156
<br />$15,592
<br />0.5
<br />0.7
<br />($11,146)
<br />($6,710)
<br />CZ13
<br />PG&E
<br />3,083
<br />316
<br />2.81
<br />3%
<br />$22,882
<br />$23,950
<br />$17,068
<br />1.0
<br />0.7
<br />$1,068
<br />($5,814)
<br />CZ14
<br />SDG&E
<br />3,714
<br />312
<br />2.99
<br />4%
<br />$23,299
<br />$35,301
<br />$21,155
<br />1.5
<br />0.9
<br />$12,002
<br />($2,144)
<br />CZ14-2
<br />SCE
<br />3,714
<br />312
<br />2.99
<br />4%
<br />$23,299
<br />$18,460
<br />$21,155
<br />0.8
<br />0.9
<br />($4,839)
<br />($2,144)
<br />CZ15
<br />SCE
<br />8,684
<br />97
<br />3.21
<br />5%
<br />$20,945
<br />$26,738
<br />$31,600
<br />1.3
<br />1.5
<br />$5,792
<br />$10,655
<br />CZ16
<br />PG&E
<br />836
<br />700
<br />4.42
<br />3%
<br />$24,616
<br />$18,608
<br />$14,494
<br />0.8
<br />0.6
<br />($6,007)
<br />($10,121)
<br />CZ16-2
<br />LADWP
<br />836
<br />700
<br />4.42
<br />3%
<br />$24,616
<br />$15,237
<br />$14,494
<br />0.6
<br />0.6
<br />($9,378)
<br />($10,121)
<br />45
<br />2019-07-25
<br />472
<br />
|