|
7.A. - Page 222 of 285
<br />2019 Nonresidential New Construction Reach Code Cost Effectiveness Study
<br />Figure 35. Cost Effectiveness for Small Hotel Package 3A - All -Electric + EE
<br />CZ
<br />Utility
<br />Elec
<br />Savings
<br />(kWh)
<br />Gas Savings
<br />(therms)
<br />GHG
<br />Reductions
<br />(mtons)
<br />Comp-liance
<br />Margin
<br />Incremental
<br />Package Cost
<br />Lifecycle
<br />Utility Cost
<br />Savings
<br />$TDV
<br />Savings
<br />B/C Ratio
<br />(On -bill)
<br />B/C
<br />Ratio
<br />(TDV)
<br />NPV (On -
<br />bill)
<br />NPV (TDV)
<br />Package 3A: All -Electric + EE
<br />CZ01
<br />PG&E
<br />-113,259
<br />16917
<br />62.38
<br />1.3%
<br />($1,251,544)
<br />($200,367)
<br />$5,460
<br />6.2
<br />>1
<br />$1,051,177
<br />$1,257,005
<br />CZ02
<br />PG&E
<br />-90,033
<br />12677
<br />45.46
<br />4%
<br />($1,265,064)
<br />($108,075)
<br />$15,685
<br />11.7
<br />>1
<br />$1,156,989
<br />$1,280,749
<br />CZ03
<br />PG&E
<br />-83,892
<br />12322
<br />45.93
<br />6%
<br />($1,267,509)
<br />($198,234)
<br />$20,729
<br />6.4
<br />>1
<br />$1,069,274
<br />$1,288,237
<br />CZ04
<br />PG&E
<br />-91,197
<br />11927
<br />40.36
<br />0.2%
<br />($1,263,932)
<br />($112,892)
<br />$703
<br />11.2
<br />>1
<br />$1,151,041
<br />$1,264,635
<br />CZ04-2
<br />CPAU
<br />-90,981
<br />11927
<br />40.42
<br />0.2%
<br />($1,263,932)
<br />$32,557
<br />$918
<br />>1
<br />>1
<br />$1,296,489
<br />$1,264,850
<br />CZ05
<br />PG&E
<br />-82,491
<br />11960
<br />43.62
<br />5%
<br />($1,267,355)
<br />($221,492)
<br />$18,488
<br />5.7
<br />>1
<br />$1,045,863
<br />$1,285,843
<br />CZ06
<br />SCE
<br />-61,523
<br />8912
<br />32.45
<br />7%
<br />($1,267,916)
<br />($33,475)
<br />$15,142
<br />37.9
<br />>1
<br />$1,234,441
<br />$1,283,057
<br />CZ06-2
<br />LADWP
<br />-61,523
<br />8912
<br />32.45
<br />7%
<br />($1,267,916)
<br />$57,215
<br />$15,142
<br />>1
<br />>1
<br />$1,325,130
<br />$1,283,057
<br />CZ07
<br />SDG&E
<br />-53,308
<br />8188
<br />31.22
<br />7%
<br />($1,266,354)
<br />($81,338)
<br />$22,516
<br />15.6
<br />>1
<br />$1,185,015
<br />$1,288,870
<br />CZ08
<br />SCE
<br />-55,452
<br />8353
<br />31.33
<br />3%
<br />($1,264,408)
<br />($23,893)
<br />$9,391
<br />52.9
<br />>1
<br />$1,240,515
<br />$1,273,800
<br />CZ08-2
<br />LADWP
<br />-55,452
<br />8353
<br />31.33
<br />3%
<br />($1,264,408)
<br />$57,058
<br />$9,391
<br />>1
<br />>1
<br />$1,321,466
<br />$1,273,800
<br />CZ09
<br />SCE
<br />-55,887
<br />8402
<br />31.40
<br />2%
<br />($1,266,302)
<br />($19,887)
<br />$9,110
<br />63.7
<br />>1
<br />$1,246,415
<br />$1,275,412
<br />CZ09-2
<br />LADWP
<br />-55,887
<br />8402
<br />31.40
<br />2%
<br />($1,266,302)
<br />$60,441
<br />$9,110
<br />>1
<br />>1
<br />$1,326,743
<br />$1,275,412
<br />CZ10
<br />SDG&E
<br />-60,239
<br />8418
<br />29.96
<br />2%
<br />($1,256,002)
<br />($126,072)
<br />$7,365
<br />10.0
<br />>1
<br />$1,129,930
<br />$1,263,367
<br />CZ10-2
<br />SCE
<br />-60,239
<br />8418
<br />29.96
<br />2%
<br />($1,256,002)
<br />($33,061)
<br />$7,365
<br />38.0
<br />>1
<br />$1,222,940
<br />$1,263,367
<br />CZ11
<br />PG&E
<br />-77,307
<br />10252
<br />35.12
<br />1%
<br />($1,256,149)
<br />($80,187)
<br />$3,114
<br />15.7
<br />>1
<br />$1,175,962
<br />$1,259,263
<br />CZ12
<br />PG&E
<br />-75,098
<br />10403
<br />36.73
<br />2%
<br />($1,256,824)
<br />($234,275)
<br />$9,048
<br />5.4
<br />>1
<br />$1,022,550
<br />$1,265,872
<br />CZ12-2
<br />SMUD
<br />-75,098
<br />10403
<br />36.73
<br />2%
<br />($1,256,824)
<br />$54,941
<br />$9,048
<br />>1
<br />>1
<br />$1,311,765
<br />$1,265,872
<br />CZ13
<br />PG&E
<br />-75,052
<br />10029
<br />34.72
<br />0.3%
<br />($1,256,109)
<br />($79,378)
<br />$1,260
<br />15.8
<br />>1
<br />$1,176,731
<br />$1,257,369
<br />CZ14
<br />SDG&E
<br />-76,375
<br />10056
<br />34.28
<br />0.1%
<br />($1,255,704)
<br />($170,975)
<br />$543
<br />7.3
<br />>1
<br />$1,084,729
<br />$1,256,247
<br />CZ14-2
<br />SCE
<br />-76,375
<br />10056
<br />34.28
<br />0.1%
<br />($1,255,704)
<br />($34,418)
<br />$543
<br />36.5
<br />>1
<br />$1,221,286
<br />$1,256,247
<br />CZ15
<br />SCE
<br />-33,722
<br />5579
<br />21.43
<br />2%
<br />($1,257,835)
<br />$26,030
<br />$12,262
<br />>1
<br />>1
<br />$1,283,864
<br />$1,270,097
<br />CZ16
<br />PG&E
<br />-139,676
<br />17599
<br />55.25
<br />-14%
<br />($1,255,364)
<br />($197,174)
<br />($66,650)
<br />6.4
<br />18.8
<br />$1,058,190
<br />$1,188,714
<br />CZ16-2
<br />LADWP
<br />-139,676
<br />17599
<br />55.25
<br />-14%
<br />($1,255,364)
<br />$165,789
<br />($66,650)
<br />>1
<br />18.8
<br />$1,421,153
<br />$1,188,714
<br />47
<br />2019-07-25
<br />474
<br />
|