|
7.A. - Page 266 of 285
<br />2019 Nonresidential New Construction Reach Code Cost Effectiveness Study
<br />Figure 72. Cost Effectiveness for Small Hotel - Mixed Fuel +80kW PV
<br />CZ
<br />IOU territory
<br />Elec
<br />Savings
<br />(kWh)
<br />Gas
<br />Savings
<br />(therms)
<br />GHG
<br />savings
<br />(tons)
<br />Incremental
<br />Package Cost
<br />Lifecycle
<br />Energy Cost
<br />Savings
<br />Lifecycle
<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
<br />(TDV)
<br />Mixed Fuel
<br />+ 80kW PV
<br />CZ01
<br />PG&E
<br />105,090
<br />0
<br />20.6
<br />$179,470
<br />$336,440
<br />$221,883
<br />1.9
<br />1.2
<br />$156,970
<br />$42,413
<br />CZ02
<br />PG&E
<br />127,592
<br />0
<br />25.0
<br />$179,470
<br />$320,009
<br />$275,130
<br />1.8
<br />1.5
<br />$140,539
<br />$95,660
<br />CZ03
<br />PG&E
<br />126,206
<br />0
<br />24.8
<br />$179,470
<br />$403,900
<br />$266,426
<br />2.3
<br />1.5
<br />$224,430
<br />$86,956
<br />CZ04
<br />PG&E
<br />128,894
<br />0
<br />25.4
<br />$179,470
<br />$322,782
<br />$278,536
<br />1.8
<br />1.6
<br />$143,312
<br />$99,066
<br />CZ04-2
<br />CPAU
<br />128,894
<br />0
<br />25.4
<br />$179,470
<br />$306,862
<br />$278,536
<br />1.7
<br />1.6
<br />$127,392
<br />$99,066
<br />CZ05
<br />PG&E
<br />134,041
<br />0
<br />26.5
<br />$179,470
<br />$427,935
<br />$283,834
<br />2.4
<br />1.6
<br />$248,465
<br />$104,364
<br />CZ06
<br />SCE
<br />127,168
<br />0
<br />25.0
<br />$179,470
<br />$200,425
<br />$281,488
<br />1.1
<br />1.6
<br />$20,955
<br />$102,018
<br />CZ06-2
<br />LA
<br />127,168
<br />0
<br />25.0
<br />$179,470
<br />$119,357
<br />$281,488
<br />0.7
<br />1.6
<br />($60,113)
<br />$102,018
<br />CZ07
<br />SDG&E
<br />132,258
<br />0
<br />26.1
<br />$179,470
<br />$247,646
<br />$289,700
<br />1.4
<br />1.6
<br />$68,176
<br />$110,230
<br />CZ08
<br />SCE
<br />128,641
<br />0
<br />25.3
<br />$179,470
<br />$207,993
<br />$298,594
<br />1.2
<br />1.7
<br />$28,523
<br />$119,124
<br />CZ08-2
<br />LA
<br />128,641
<br />0
<br />25.3
<br />$179,470
<br />$122,591
<br />$298,594
<br />0.7
<br />1.7
<br />($56,879)
<br />$119,124
<br />CZ09
<br />SCE
<br />127,447
<br />0
<br />25.3
<br />$179,470
<br />$211,567
<br />$288,830
<br />1.2
<br />1.6
<br />$32,096
<br />$109,360
<br />CZ09-2
<br />LA
<br />127,447
<br />0
<br />25.3
<br />$179,470
<br />$123,486
<br />$288,830
<br />0.7
<br />1.6
<br />($55,984)
<br />$109,360
<br />CZ10
<br />SDG&E
<br />130,792
<br />0
<br />25.8
<br />$179,470
<br />$274,832
<br />$285,386
<br />1.5
<br />1.6
<br />$95,361
<br />$105,916
<br />CZ10-2
<br />SCE
<br />130,792
<br />0
<br />25.8
<br />$179,470
<br />$206,865
<br />$285,386
<br />1.2
<br />1.6
<br />$27,395
<br />$105,916
<br />CZ11
<br />PG&E
<br />125,366
<br />0
<br />24.6
<br />$179,470
<br />$316,781
<br />$279,331
<br />1.8
<br />1.6
<br />$137,311
<br />$99,861
<br />CZ12
<br />PG&E
<br />127,203
<br />0
<br />25.0
<br />$179,470
<br />$406,977
<br />$282,358
<br />2.3
<br />1.6
<br />$227,507
<br />$102,888
<br />CZ12-2
<br />SMUD
<br />127,203
<br />0
<br />25.0
<br />$179,470
<br />$198,254
<br />$282,358
<br />1.1
<br />1.6
<br />$18,784
<br />$102,888
<br />CZ13
<br />PG&E
<br />123,535
<br />0
<br />24.4
<br />$179,470
<br />$317,261
<br />$269,908
<br />1.8
<br />1.5
<br />$137,791
<br />$90,437
<br />CZ14
<br />SDG&E
<br />143,387
<br />0
<br />28.1
<br />$179,470
<br />$309,521
<br />$330,345
<br />1.7
<br />1.8
<br />$130,051
<br />$150,875
<br />CZ14-2
<br />SCE
<br />143,387
<br />0
<br />28.1
<br />$179,470
<br />$225,083
<br />$330,345
<br />1.3
<br />1.8
<br />$45,612
<br />$150,875
<br />CZ15
<br />SCE
<br />133,246
<br />0
<br />25.9
<br />$179,470
<br />$207,277
<br />$297,648
<br />1.2
<br />1.7
<br />$27,807
<br />$118,177
<br />CZ16
<br />PG&E
<br />139,738
<br />0
<br />27.3
<br />$179,470
<br />$341,724
<br />$292,728
<br />1.9
<br />1.6
<br />$162,254
<br />$113,258
<br />CZ16-2
<br />LA
<br />139,738
<br />0
<br />27.3
<br />$179,470
<br />$114,215
<br />$292,728
<br />0.6
<br />1.6
<br />($65,255)
<br />$113,258
<br />2019-07-25
<br />518
<br />
|