|
7.A. - Page 224 of 285
<br />2019 Nonresidential New Construction Reach Code Cost Effectiveness Study
<br />Figure 37. Cost Effectiveness for Small Hotel Package 3C - All -Electric + HE
<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 3C: All -Electric + HE
<br />CZ01
<br />PG&E
<br />-154,840
<br />16917
<br />56.24
<br />-24%
<br />($1,281,338)
<br />($606,619)
<br />($101,272)
<br />2.1
<br />12.7
<br />$674,719
<br />$1,180,066
<br />CZ02
<br />PG&E
<br />-118,284
<br />12677
<br />41.18
<br />-11% 1
<br />($1,283,243)
<br />($395,641)
<br />($44,505)
<br />3.2
<br />28.8
<br />$887,602
<br />$1,238,738
<br />CZ03
<br />PG&E
<br />-113,413
<br />12322
<br />40.80
<br />-14%
<br />($1,288,782)
<br />($522,458)
<br />($51,582)
<br />2.5
<br />25.0
<br />$766,324
<br />$1,237,200
<br />CZ04
<br />PG&E
<br />-115,928
<br />11927
<br />37.09
<br />-13%
<br />($1,287,878)
<br />($383,177)
<br />($53,285)
<br />3.4
<br />24.2
<br />$904,701
<br />$1,234,593
<br />CZ04-2
<br />CPAU
<br />-115,928
<br />11927
<br />37.09
<br />-13%
<br />($1,287,878)
<br />($24,170)
<br />($53,285)
<br />53.3
<br />24.2
<br />$1,263,708
<br />$1,234,593
<br />CZ05
<br />PG&E
<br />-111,075
<br />11960
<br />38.75
<br />-15%
<br />($1,288,242)
<br />($530,740)
<br />($56,124)
<br />2.4
<br />23.0
<br />$757,502
<br />$1,232,119
<br />CZ06
<br />SCE
<br />-83,000
<br />8912
<br />29.41
<br />-15%
<br />($1,288,695)
<br />($154,625)
<br />($32,244)
<br />8.3
<br />40.0
<br />$1,134,069
<br />$1,256,451
<br />CZ06-2
<br />LADWP
<br />-83,000
<br />8912
<br />29.41
<br />-15%
<br />($1,288,695)
<br />($17,626)
<br />($32,244)
<br />73.1
<br />40.0
<br />$1,271,068
<br />$1,256,451
<br />CZ07
<br />SDG&E
<br />-73,823
<br />8188
<br />28.32
<br />-7%
<br />($1,285,759)
<br />($268,207)
<br />($24,069)
<br />4.8
<br />53.4
<br />$1,017,552
<br />$1,261,690
<br />CZ08
<br />SCE
<br />-75,573
<br />8353
<br />28.56
<br />-6%
<br />($1,281,241)
<br />($157,393)
<br />($21,912)
<br />8.1
<br />58.5
<br />$1,123,848
<br />$1,259,329
<br />CZ08-2
<br />LADWP
<br />-75,573
<br />8353
<br />28.56
<br />-6%
<br />($1,281,241)
<br />($18,502)
<br />($21,912)
<br />69.2
<br />58.5
<br />$1,262,739
<br />$1,259,329
<br />CZ09
<br />SCE
<br />-74,790
<br />8402
<br />29.04
<br />-4%
<br />($1,285,139)
<br />($138,746)
<br />($16,992)
<br />9.3
<br />75.6
<br />$1,146,393
<br />$1,268,147
<br />CZ09-2
<br />LADWP
<br />-74,790
<br />8402
<br />29.04
<br />-4%
<br />($1,285,139)
<br />($6,344)
<br />($16,992)
<br />202.6
<br />75.6
<br />$1,278,794
<br />$1,268,147
<br />CZ10
<br />SDG&E
<br />-80,248
<br />8418
<br />27.57
<br />-5%
<br />($1,278,097)
<br />($235,479)
<br />($24,107)
<br />5.4
<br />53.0
<br />$1,042,617
<br />$1,253,990
<br />CZ10-2
<br />SCE
<br />-80,248
<br />8418
<br />27.57
<br />-5%
<br />($1,278,097)
<br />($123,371)
<br />($24,107)
<br />10.4
<br />53.0
<br />$1,154,726
<br />$1,253,990
<br />CZ11
<br />PG&E
<br />-98,041
<br />10252
<br />32.73
<br />-7%
<br />($1,279,528)
<br />($278,242)
<br />($35,158)
<br />4.6
<br />36.4
<br />$1,001,286
<br />$1,244,370
<br />CZ12
<br />PG&E
<br />-100,080
<br />10403
<br />33.24
<br />-9%
<br />($1,282,834)
<br />($480,347)
<br />($38,715)
<br />2.7
<br />33.1
<br />$802,487
<br />$1,244,119
<br />CZ12-2
<br />SMUD
<br />-100,080
<br />10403
<br />33.24
<br />-9%
<br />($1,282,834)
<br />($23,362)
<br />($38,715)
<br />54.9
<br />33.1
<br />$1,259,472
<br />$1,244,119
<br />CZ13
<br />PG&E
<br />-94,607
<br />10029
<br />32.47
<br />-7%
<br />($1,279,301)
<br />($276,944)
<br />$244,552
<br />4.6
<br />>1
<br />$1,002,357
<br />$1,523,853
<br />CZ14
<br />SDG&E
<br />-97,959
<br />10056
<br />31.91
<br />-7%
<br />($1,279,893)
<br />($302,123)
<br />($37,769)
<br />4.2
<br />33.9
<br />$977,770
<br />$1,242,124
<br />CZ14-2
<br />SCE
<br />-97,959
<br />10056
<br />31.91
<br />-7%
<br />($1,279,893)
<br />($129,082)
<br />($37,769)
<br />9.9
<br />33.9
<br />$1,150,811
<br />$1,242,124
<br />CZ15
<br />SCE
<br />-45,226
<br />5579
<br />20.17
<br />0.04%
<br />($1,276,847)
<br />($6,533)
<br />$227
<br />195.4
<br />>1
<br />$1,270,314
<br />$1,277,074
<br />CZ16
<br />PG&E
<br />-198,840
<br />17599
<br />47.73
<br />-39%
<br />($1,288,450)
<br />($605,601)
<br />($185,438)
<br />2.1
<br />6.9
<br />$682,848
<br />$1,103,011
<br />CZ16-2
<br />LADWP
<br />-198,840
<br />17599
<br />47.73
<br />-39%
<br />($1,288,450)
<br />$40,268
<br />($185,438)
<br />>1
<br />6.9
<br />$1,328,718
<br />$1,103,011
<br />49
<br />2019-07-25
<br />476
<br />
|