|
7.A. - Page 221 of 285
<br />2019 Nonresidential New Construction Reach Code Cost Effectiveness Study
<br />Figure 34. Cost Effectiveness for Small Hotel Package 2 - All -Electric Federal Code Minimum
<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-
<br />bill)
<br />B/C
<br />Ratio
<br />(TDV)
<br />NPV (On -
<br />bill)
<br />NPV (TDV)
<br />Package 2: All -Electric Federal Code Minimum
<br />CZ01
<br />PG&E
<br />-159,802
<br />16917
<br />53.92
<br />-28%
<br />($1,296,784)
<br />($582,762)
<br />($115,161)
<br />2.2
<br />11.3
<br />$714,022
<br />$1,181,623
<br />CZ02
<br />PG&E
<br />-118,739
<br />12677
<br />40.00
<br />-12%
<br />($1,297,757)
<br />($245,434)
<br />($51,620)
<br />5.3
<br />25.1
<br />$1,052,322
<br />$1,246,137
<br />CZ03
<br />PG&E
<br />-110,595
<br />12322
<br />40.48
<br />-14%
<br />($1,300,029)
<br />($326,633)
<br />($51,166)
<br />4.0
<br />25.4
<br />$973,396
<br />$1,248,863
<br />CZ04
<br />PG&E
<br />-113,404
<br />11927
<br />36.59
<br />-13%
<br />($1,299,864)
<br />($225,307)
<br />($53,134)
<br />5.8
<br />24.5
<br />$1,074,556
<br />$1,246,730
<br />CZ04-2
<br />CPAU
<br />-113,404
<br />11927
<br />36.59
<br />-13%
<br />($1,299,864)
<br />($17,768)
<br />($53,134)
<br />73.2
<br />24.5
<br />$1,282,096
<br />$1,246,730
<br />CZ05
<br />PG&E
<br />-108,605
<br />11960
<br />38.34
<br />-15%
<br />($1,299,917)
<br />($350,585)
<br />($54,685)
<br />3.7
<br />23.8
<br />$949,332
<br />$1,245,232
<br />CZ06
<br />SCE
<br />-78,293
<br />8912
<br />29.36
<br />-5%
<br />($1,300,058)
<br />($61,534)
<br />($28,043)
<br />21.1
<br />46.4
<br />$1,238,524
<br />$1,272,015
<br />CZ06-2
<br />LA
<br />-78,293
<br />8912
<br />29.36
<br />-5%
<br />($1,300,058)
<br />$43,200
<br />($28,043)
<br />>1
<br />46.4
<br />$1,343,258
<br />$1,272,015
<br />CZ07
<br />SDG&E
<br />-69,819
<br />8188
<br />28.04
<br />-7%
<br />($1,298,406)
<br />($137,638)
<br />($23,199)
<br />9.4
<br />56.0
<br />$1,160,768
<br />$1,275,207
<br />CZ08
<br />SCE
<br />-71,914
<br />8353
<br />28.21
<br />-6%
<br />($1,296,376)
<br />($53,524)
<br />($22,820)
<br />24.2
<br />56.8
<br />$1,242,852
<br />$1,273,556
<br />CZ08-2
<br />LA
<br />-71,914
<br />8353
<br />28.21
<br />-6%
<br />($1,296,376)
<br />$42,841
<br />($22,820)
<br />>1
<br />56.8
<br />$1,339,217
<br />$1,273,556
<br />CZ09
<br />SCE
<br />-72,262
<br />8402
<br />28.38
<br />-6%
<br />($1,298,174)
<br />($44,979)
<br />($21,950)
<br />28.9
<br />59.1
<br />$1,253,196
<br />$1,276,224
<br />CZ09-2
<br />LA
<br />-72,262
<br />8402
<br />28.38
<br />-6%
<br />($1,298,174)
<br />$46,679
<br />($21,950)
<br />>1
<br />59.1
<br />$1,344,853
<br />$1,276,224
<br />CZ10
<br />SDG&E
<br />-80,062
<br />8418
<br />26.22
<br />-8%
<br />($1,295,176)
<br />($172,513)
<br />($36,179)
<br />7.5
<br />35.8
<br />$1,122,663
<br />$1,258,997
<br />CZ10-2
<br />SCE
<br />-80,062
<br />8418
<br />26.22
<br />-8%
<br />($1,295,176)
<br />($63,974)
<br />($36,179)
<br />20.2
<br />35.8
<br />$1,231,202
<br />$1,258,997
<br />CZ11
<br />PG&E
<br />-99,484
<br />10252
<br />30.99
<br />-10%
<br />($1,295,985)
<br />($186,037)
<br />($49,387)
<br />7.0
<br />26.2
<br />$1,109,948
<br />$1,246,598
<br />CZ12
<br />PG&E
<br />-99,472
<br />10403
<br />32.08
<br />-10%
<br />($1,297,425)
<br />($340,801)
<br />($45,565)
<br />3.8
<br />28.5
<br />$956,624
<br />$1,251,860
<br />CZ12-2
<br />SMUD
<br />-99,067
<br />10403
<br />32.21
<br />-10%
<br />($1,297,425)
<br />$5,794
<br />($44,354)
<br />>1
<br />29.3
<br />$1,303,219
<br />$1,253,071
<br />CZ13
<br />PG&E
<br />-96,829
<br />10029
<br />30.60
<br />-10%
<br />($1,295,797)
<br />($184,332)
<br />($50,333)
<br />7.0
<br />25.7
<br />$1,111,465
<br />$1,245,464
<br />CZ14
<br />SDG&E
<br />-101,398
<br />10056
<br />29.68
<br />-11%
<br />($1,296,156)
<br />($325,928)
<br />($56,578)
<br />4.0
<br />22.9
<br />$970,228
<br />$1,239,578
<br />CZ14-2
<br />SCE
<br />-101,398
<br />10056
<br />29.68
<br />-11%
<br />($1,296,156)
<br />($121,662)
<br />($56,578)
<br />10.7
<br />22.9
<br />$1,174,494
<br />$1,239,578
<br />CZ15
<br />SCE
<br />-49,853
<br />5579
<br />18.07
<br />-4%
<br />($1,294,276)
<br />$209
<br />($21,420)
<br />>1
<br />60.4
<br />$1,294,485
<br />$1,272,856
<br />CZ16
<br />PG&E
<br />-216,708
<br />17599
<br />41.89
<br />-50%
<br />($1,300,552)
<br />($645,705)
<br />($239,178)
<br />2.0
<br />5.4
<br />$654,847
<br />$1,061,374
<br />CZ16-2
<br />LA
<br />-216,708
<br />17599
<br />41.89
<br />-50%
<br />($1,300,552)
<br />$30,974
<br />($239,178)
<br />>1
<br />5.4
<br />$1,331,526
<br />$1,061,374
<br />`The Incremental Package Cost is the addition of the incremental HVAC and water heating equipment costs from Figure 12, the electrical infrastructure
<br />incremental cost of $26,800 (see section 3.3.2.1), and the natural gas infrastructure incremental cost savings of $56,020 (see section 3.3.2.2).
<br />46
<br />2019-07-25
<br />473
<br />
|