|
7.A. - Page 223 of 285
<br />2019 Nonresidential New Construction Reach Code Cost Effectiveness Study
<br />Figure 36. Cost Effectiveness for Small Hotel Package 3B - All -Electric + 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-
<br />bill)
<br />B/C Ratio (TDV)
<br />NPV (On -
<br />bill)
<br />NPV (TDV)
<br />Package 313: All -Electric + EE + PV + B
<br />CZ01
<br />PG&E
<br />-8,900
<br />16917
<br />87.15
<br />1%
<br />($1,044,174)
<br />$90,964
<br />$324,376
<br />>1
<br />>1
<br />$1,135,139
<br />$1,368,551
<br />CZ02
<br />PG&E
<br />36,491
<br />12677
<br />73.03
<br />4%
<br />($1,057,694)
<br />$242,514
<br />$313,711
<br />>1
<br />>1
<br />$1,300,208
<br />$1,371,405
<br />CZ03
<br />PG&E
<br />41,239
<br />12322
<br />73.43
<br />6%
<br />($1,060,139)
<br />$155,868
<br />$308,385
<br />>1
<br />>1
<br />$1,216,007
<br />$1,368,524
<br />CZ04
<br />PG&E
<br />36,628
<br />11927
<br />69.70
<br />0.2%
<br />($1,056,562)
<br />$240,799
<br />$308,682
<br />>1
<br />>1
<br />$1,297,361
<br />$1,365,244
<br />CZ04-2
<br />CPAU
<br />36,844
<br />11927
<br />69.76
<br />0.2%
<br />($1,056,562)
<br />$336,813
<br />$418,836
<br />>1
<br />>1
<br />$1,393,375
<br />$1,475,398
<br />CZ05
<br />PG&E
<br />36,365
<br />11960
<br />73.11
<br />5%
<br />($1,059,985)
<br />$119,173
<br />$317,952
<br />>1
<br />>1
<br />$1,179,158
<br />$1,377,937
<br />CZ06
<br />SCE
<br />64,476
<br />8912
<br />60.47
<br />7%
<br />($1,060,545)
<br />$156,327
<br />$311,730
<br />>1
<br />>1
<br />$1,216,872
<br />$1,372,275
<br />CZ06-2
<br />LADWP
<br />64,476
<br />8912
<br />60.47
<br />7%
<br />($1,060,545)
<br />$180,648
<br />$311,730
<br />>1
<br />>1
<br />$1,241,193
<br />$1,372,275
<br />CZ07
<br />SDG&E
<br />77,715
<br />8188
<br />60.45
<br />7%
<br />($1,058,983)
<br />$197,711
<br />$330,458
<br />>1
<br />>1
<br />$1,256,694
<br />$1,389,441
<br />CZ08
<br />SCE
<br />71,990
<br />8353
<br />59.49
<br />3%
<br />($1,057,038)
<br />$165,393
<br />$320,814
<br />>1
<br />>1
<br />$1,222,432
<br />$1,377,852
<br />CZ08-2
<br />LADWP
<br />71,990
<br />8353
<br />60.24
<br />3%
<br />($1,057,038)
<br />$180,367
<br />$443,809
<br />>1
<br />>1
<br />$1,237,405
<br />$1,500,847
<br />CZ09
<br />SCE
<br />70,465
<br />8402
<br />59.29
<br />2%
<br />($1,058,932)
<br />$175,602
<br />$301,459
<br />>1
<br />>1
<br />$1,234,534
<br />$1,360,391
<br />CZ09-2
<br />LADWP
<br />70,465
<br />8402
<br />59.29
<br />2%
<br />($1,058,932)
<br />$183,220
<br />$301,459
<br />>1
<br />>1
<br />$1,242,152
<br />$1,360,391
<br />CZ10
<br />SDG&E
<br />69,581
<br />8418
<br />58.04
<br />2%
<br />($1,048,632)
<br />$161,513
<br />$294,530
<br />>1
<br />>1
<br />$1,210,145
<br />$1,343,162
<br />CZ10-2
<br />SCE
<br />69,581
<br />8418
<br />58.04
<br />2%
<br />($1,048,632)
<br />$164,837
<br />$294,530
<br />>1
<br />>1
<br />$1,213,469
<br />$1,343,162
<br />CZ11
<br />PG&E
<br />47,260
<br />10252
<br />61.57
<br />1%
<br />($1,048,779)
<br />$253,717
<br />$286,797
<br />>1
<br />>1
<br />$1,302,496
<br />$1,335,576
<br />CZ12
<br />PG&E
<br />51,115
<br />10403
<br />64.07
<br />2%
<br />($1,049,454)
<br />$104,523
<br />$305,446
<br />>1
<br />>1
<br />$1,153,977
<br />$1,354,900
<br />CZ12-2
<br />SMUD
<br />51,115
<br />10403
<br />64.99
<br />2%
<br />($1,049,454)
<br />$253,197
<br />$430,977
<br />>1
<br />>1
<br />$1,302,651
<br />$1,480,431
<br />CZ13
<br />PG&E
<br />47,757
<br />10029
<br />60.77
<br />0.3%
<br />($1,048,739)
<br />$251,663
<br />$281,877
<br />>1
<br />>1
<br />$1,300,402
<br />$1,330,616
<br />CZ14
<br />SDG&E
<br />66,084
<br />10056
<br />64.54
<br />0.1%
<br />($1,048,334)
<br />$148,510
<br />$334,938
<br />>1
<br />>1
<br />$1,196,844
<br />$1,383,272
<br />CZ14-2
<br />SCE
<br />66,084
<br />10056
<br />64.54
<br />0.1%
<br />($1,048,334)
<br />$185,018
<br />$334,938
<br />>1
<br />>1
<br />$1,233,352
<br />$1,383,272
<br />CZ15
<br />SCE
<br />98,755
<br />5579
<br />49.04
<br />2.1%
<br />($1,050,465)
<br />$233,308
<br />$311,121
<br />>1
<br />>1
<br />$1,283,772
<br />$1,361,585
<br />CZ16
<br />PG&E
<br />-873
<br />17599
<br />84.99
<br />-14%
<br />($1,047,994)
<br />$191,994
<br />$240,724
<br />>1
<br />>1
<br />$1,239,987
<br />$1,288,718
<br />CZ16-2
<br />LADWP
<br />-873
<br />17599
<br />84.99
<br />-14%
<br />($1,047,994)
<br />$291,279
<br />$240,724
<br />>1
<br />>1
<br />$1,339,273
<br />$1,288,718
<br />48
<br />2019-07-25
<br />475
<br />
|