|
7.A. - Page 267 of 285
<br />2019 Nonresidential New Construction Reach Code Cost Effectiveness Study
<br />Fi ure 73. Cost Effectiveness for Small Hotel - Mixed Fuel + 80kW PV + 50 kWh Battery
<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 + 80kW PV + 50kWh Battery
<br />CZ01
<br />PG&E
<br />104,026
<br />0 23.2
<br />$207,370
<br />$332,596
<br />$237,740
<br />1.6
<br />1.1
<br />$125,226
<br />$30,370
<br />CZ02
<br />PG&E
<br />126,332
<br />0 28.1
<br />$207,370
<br />$336,179
<br />$296,058
<br />1.6
<br />1.4
<br />$128,809
<br />$88,688
<br />CZ03
<br />PG&E
<br />124,934
<br />0 28.0
<br />$207,370
<br />$399,220
<br />$289,360
<br />1.9
<br />1.4
<br />$191,850
<br />$81,990
<br />CZ04
<br />PG&E
<br />127,602
<br />0 28.5
<br />$207,370
<br />$332,161
<br />$308,887
<br />1.6
<br />1.5
<br />$124,790
<br />$101,517
<br />CZ04-2
<br />CPAU
<br />127,602
<br />0 28.5
<br />$207,370
<br />$303,828
<br />$308,887
<br />1.5
<br />1.5
<br />$96,458
<br />$101,517
<br />CZ05
<br />PG&E
<br />132,725
<br />0 29.8
<br />$207,370
<br />$423,129
<br />$303,627
<br />2.0
<br />1.5
<br />$215,758
<br />$96,257
<br />CZ06
<br />SCE
<br />125,880
<br />0 28.4
<br />$207,370
<br />$193,814
<br />$297,950
<br />0.9
<br />1.4
<br />($13,556)
<br />$90,580
<br />CZ06-2
<br />LA
<br />125,880
<br />0 28.4
<br />$207,370
<br />$123,083
<br />$297,950
<br />0.6
<br />1.4
<br />($84,287)
<br />$90,580
<br />CZ07
<br />SDG&E
<br />130,940
<br />0 29.5
<br />$207,370
<br />$274,313
<br />$309,682
<br />1.3
<br />1.5
<br />$66,943
<br />$102,312
<br />CZ08
<br />SCE
<br />127,332
<br />0 28.5
<br />$207,370
<br />$199,786
<br />$312,899
<br />1.0
<br />1.5
<br />($7,584)
<br />$105,529
<br />CZ08-2
<br />LA
<br />127,332
<br />0 28.5
<br />$207,370
<br />$124,651
<br />$312,899
<br />0.6
<br />1.5
<br />($82,719)
<br />$105,529
<br />CZ09
<br />SCE
<br />126,232
<br />0 28.2
<br />$207,370
<br />$206,706
<br />$292,804
<br />1.0
<br />1.4
<br />($664)
<br />$85,433
<br />CZ09-2
<br />LA
<br />126,232
<br />0 28.2
<br />$207,370
<br />$126,710
<br />$292,804
<br />0.6
<br />1.4
<br />($80,660)
<br />$85,433
<br />CZ10
<br />SDG&E
<br />129,683
<br />0 28.4
<br />$207,370
<br />$292,202
<br />$287,278
<br />1.4
<br />1.4
<br />$84,832
<br />$79,908
<br />CZ10-2
<br />SCE
<br />129,683
<br />0 28.4
<br />$207,370
<br />$206,171
<br />$287,278
<br />1.0
<br />1.4
<br />($1,199)
<br />$79,908
<br />CZ11
<br />PG&E
<br />124,337
<br />0 26.9
<br />$207,370
<br />$315,330
<br />$283,683
<br />1.5
<br />1.4
<br />$107,960
<br />$76,313
<br />CZ12
<br />PG&E
<br />126,013
<br />0 27.8
<br />$207,370
<br />$403,127
<br />$297,118
<br />1.9
<br />1.4
<br />$195,757
<br />$89,748
<br />CZ12-2
<br />SMUD
<br />126,013
<br />0 27.8
<br />$207,370
<br />$198,007
<br />$297,118
<br />1.0
<br />1.4
<br />($9,363)
<br />$89,748
<br />CZ13
<br />PG&E
<br />122,591
<br />0 26.5
<br />$207,370
<br />$315,541
<br />$280,996
<br />1.5
<br />1.4
<br />$108,171
<br />$73,626
<br />CZ14
<br />SDG&E
<br />142,257
<br />0 30.7
<br />$207,370
<br />$317,565
<br />$334,697
<br />1.5
<br />1.6
<br />$110,195
<br />$127,327
<br />CZ14-2
<br />SCE
<br />142,257
<br />0 30.7
<br />$207,370
<br />$224,195
<br />$334,697
<br />1.1
<br />1.6
<br />$16,824
<br />$127,327
<br />CZ15
<br />SCE
<br />132,418
<br />0 27.8
<br />$207,370
<br />$208,044
<br />$299,199
<br />1.0
<br />1.4
<br />$674
<br />$91,829
<br />CZ16
<br />PG&E
<br />138,402
<br />0 30.7
<br />$207,370
<br />$358,582
<br />$315,699
<br />1.7
<br />1.5
<br />$151,212
<br />$108,329
<br />CZ16-2
<br />LA
<br />138,402
<br />0 30.7
<br />$207,370
<br />$118,770
<br />$315,699
<br />0.6
<br />1.5
<br />($88,600)
<br />$108,329
<br />92
<br />2019-07-25
<br />519
<br />
|