|
7.A. - Page 242 of 285 2019 Nonresidential New Construction Reach Code Cost Effectiveness Study
<br />Figure 51. TDV Cost Effectiveness for Small Hotel, Propane Baseline - Package 3A (All -
<br />Electric + EE)
<br />Climate
<br />Zone
<br />Compliance
<br />Margin (%)
<br />Incremental
<br />Package Cost
<br />$-TDV Savings
<br />B/C Ratio
<br />(TDV)
<br />NPV (TDV)
<br />CZ01
<br />35%
<br />($1,250,898)
<br />$252,831
<br />>1
<br />$1,503,729
<br />CZ02
<br />34%
<br />($1,251,870)
<br />$217,238
<br />>1
<br />$1,469,108
<br />CZ03
<br />37%
<br />($1,254,142)
<br />$218,642
<br />>1
<br />$1,472,784
<br />CZ04
<br />31%
<br />($1,250,769)
<br />$191,393
<br />>1
<br />$1,442,162
<br />CZ05
<br />36%
<br />($1,254,031)
<br />$208,773
<br />>1
<br />$1,462,804
<br />CZ06
<br />25%
<br />($1,250,964)
<br />$159,714
<br />>1
<br />$1,410,677
<br />CZ07
<br />32%
<br />($1,249,311)
<br />$154,111
<br />>1
<br />$1,403,422
<br />CZ08
<br />29%
<br />($1,247,282)
<br />$146,536
<br />>1
<br />$1,393,818
<br />CZ09
<br />27%
<br />($1,249,080)
<br />$146,671
<br />>1
<br />$1,395,751
<br />CZ10
<br />22%
<br />($1,246,081)
<br />$134,477
<br />>1
<br />$1,380,559
<br />CZ11
<br />23%
<br />($1,246,891)
<br />$157,138
<br />>1
<br />$1,404,029
<br />CZ12
<br />27%
<br />($1,248,330)
<br />$167,945
<br />>1
<br />$1,416,276
<br />CZ13
<br />22%
<br />($1,246,703)
<br />$149,270
<br />>1
<br />$1,395,973
<br />CZ14
<br />21%
<br />($1,247,061)
<br />$145,269
<br />>1
<br />$1,392,331
<br />CZ15
<br />14%
<br />($1,245,182)
<br />$93,647
<br />>1
<br />$1,338,829
<br />CZ16
<br />20%
<br />($1,254,665)
<br />$154,035
<br />>1
<br />$1,408,701
<br />Figure 52. TDV Cost Effectiveness for Small Hotel, Propane Baseline - Package 3B (All -
<br />Electric + EE + PV
<br />Climate
<br />Zone
<br />Compliance Incremental
<br />Margin (%) Package Cost
<br />$-TDV Savings
<br />B/C Ratio (TDV)
<br />NPV (TDV)
<br />CZ01
<br />35% ($1,043,528)
<br />$511,688
<br />>1
<br />$1,555,215
<br />CZ02
<br />34% ($1,044,500)
<br />$524,460
<br />>1
<br />$1,568,960
<br />CZ03
<br />37% ($1,046,772)
<br />$518,485
<br />>1
<br />$1,565,257
<br />CZ04
<br />31% ($1,043,399)
<br />$505,579
<br />>1
<br />$1,548,978
<br />CZ05
<br />36% ($1,046,660)
<br />$526,668
<br />>1
<br />$1,573,328
<br />CZ06
<br />25% ($1,043,594)
<br />$469,623
<br />>1
<br />$1,513,216
<br />CZ07
<br />32% ($1,041,941)
<br />$471,513
<br />>1
<br />$1,513,454
<br />CZ08
<br />29% ($1,039,912)
<br />$475,973
<br />>1
<br />$1,515,885
<br />CZ09
<br />27% ($1,041,710)
<br />$467,971
<br />>1
<br />$1,509,681
<br />CZ10
<br />22% ($1,038,711)
<br />$454,832
<br />>1
<br />$1,493,543
<br />CZ11
<br />23% ($1,039,521)
<br />$474,844
<br />>1
<br />$1,514,364
<br />CZ12
<br />27% ($1,040,960)
<br />$484,667
<br />>1
<br />$1,525,627
<br />CZ13
<br />22% ($1,039,333)
<br />$454,108
<br />>1
<br />$1,493,441
<br />CZ14
<br />21% ($1,039,691)
<br />$505,398
<br />>1
<br />$1,545,090
<br />CZ15
<br />14% ($1,037,811)
<br />$423,879
<br />>1
<br />$1,461,691
<br />CZ16
<br />20% ($1,047,295)
<br />$480,407
<br />>1
<br />$1,527,702
<br />67
<br />0
<br />2019-07-25
<br />R
<br />
|