|
7.A. - Page 268 of 285
<br />2019 Nonresidential New Construction Reach Code Cost Effectiveness Study
<br />Figure 74. Cost Effectiveness for Small Hotel - All -Electric + 3kW 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 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 />All -Electric
<br />+ 3kW PV
<br />CZ01
<br />PG&E
<br />-155,861
<br />16917
<br />54.7
<br />($1,265,139)
<br />($568,892)
<br />($106,835)
<br />2.2
<br />11.8
<br />$696,246
<br />$1,158,304
<br />CZ02
<br />PG&E
<br />-113,954
<br />12677
<br />40.9
<br />($1,266,111)
<br />($229,433)
<br />($41,288)
<br />5.5
<br />30.7
<br />$1,036,679
<br />$1,224,823
<br />CZ03
<br />PG&E
<br />-105,862
<br />12322
<br />41.4
<br />($1,268,383)
<br />($309,874)
<br />($41,175)
<br />4.1
<br />30.8
<br />$958,510
<br />$1,227,208
<br />CZ04
<br />PG&E
<br />-108,570
<br />11927
<br />37.5
<br />($1,268,218)
<br />($208,239)
<br />($42,689)
<br />6.1
<br />29.7
<br />$1,059,980
<br />$1,225,530
<br />CZ04-2
<br />CPAU
<br />-108,570
<br />11927
<br />37.5
<br />($1,268,218)
<br />($6,261)
<br />($42,689)
<br />202.6
<br />29.7
<br />$1,261,958
<br />$1,225,530
<br />CZ05
<br />PG&E
<br />-103,579
<br />11960
<br />39.3
<br />($1,268,272)
<br />($332,879)
<br />($44,051)
<br />3.8
<br />28.8
<br />$935,393
<br />$1,224,221
<br />CZ06
<br />SCE
<br />-73,524
<br />8912
<br />30.3
<br />($1,268,413)
<br />$48,898
<br />($17,484)
<br />>1
<br />72.5
<br />$1,317,311
<br />$1,250,929
<br />CZ06-2
<br />LA
<br />-64,859
<br />8188
<br />29.0
<br />($1,266,760)
<br />($120,842)
<br />($12,337)
<br />10.5
<br />102.7
<br />$1,145,918
<br />$1,254,423
<br />CZ07
<br />SDG&E
<br />-67,090
<br />8353
<br />29.2
<br />($1,264,731)
<br />($43,964)
<br />($11,618)
<br />28.8
<br />108.9
<br />$1,220,767
<br />$1,253,113
<br />CZ08
<br />SCE
<br />-67,090
<br />8353
<br />29.2
<br />($1,264,731)
<br />$48,736
<br />($11,618)
<br />>1
<br />108.9
<br />$1,313,467
<br />$1,253,113
<br />CZ08-2
<br />LA
<br />-67,483
<br />8402
<br />29.3
<br />($1,266,529)
<br />($35,547)
<br />($11,126)
<br />35.6
<br />113.8
<br />$1,230,982
<br />$1,255,403
<br />CZ09
<br />SCE
<br />-67,483
<br />8402
<br />29.3
<br />($1,266,529)
<br />$52,410
<br />($11,126)
<br />>1
<br />113.8
<br />$1,318,939
<br />$1,255,403
<br />CZ09-2
<br />LA
<br />-75,157
<br />8418
<br />27.2
<br />($1,263,531)
<br />($156,973)
<br />($25,469)
<br />8.0
<br />49.6
<br />$1,106,558
<br />$1,238,061
<br />CZ10
<br />SDG&E
<br />-75,157
<br />8418
<br />27.2
<br />($1,263,531)
<br />($54,711)
<br />($25,469)
<br />23.1
<br />49.6
<br />$1,208,820
<br />$1,238,061
<br />CZ10-2
<br />SCE
<br />-94,783
<br />10252
<br />31.9
<br />($1,264,340)
<br />($169,847)
<br />($38,904)
<br />7.4
<br />32.5
<br />$1,094,493
<br />$1,225,436
<br />CZ11
<br />PG&E
<br />-94,702
<br />10403
<br />33.0
<br />($1,265,779)
<br />($324,908)
<br />($34,968)
<br />3.9
<br />36.2
<br />$940,872
<br />$1,230,811
<br />CZ12
<br />PG&E
<br />-94,297
<br />10403
<br />33.1
<br />($1,265,779)
<br />$13,603
<br />($33,757)
<br />>1
<br />37.5
<br />$1,279,382
<br />$1,232,022
<br />CZ12-2
<br />SMUD
<br />-92,196
<br />10029
<br />31.5
<br />($1,264,152)
<br />($168,358)
<br />($40,229)
<br />7.5
<br />31.4
<br />$1,095,794
<br />$1,223,923
<br />CZ13
<br />PG&E
<br />-96,021
<br />10056
<br />30.7
<br />($1,264,510)
<br />($308,542)
<br />($44,202)
<br />4.1
<br />28.6
<br />$955,969
<br />$1,220,308
<br />CZ14
<br />SDG&E
<br />-96,021
<br />10056
<br />30.7
<br />($1,264,510)
<br />($110,730)
<br />($44,202)
<br />11.4
<br />28.6
<br />$1,153,780
<br />$1,220,308
<br />CZ14-2
<br />SCE
<br />-44,856
<br />5579
<br />19.0
<br />($1,262,631)
<br />$8,996
<br />($10,256)
<br />>1
<br />123.1
<br />$1,271,627
<br />$1,252,375
<br />CZ15
<br />SCE
<br />-211,468
<br />17599
<br />42.9
<br />($1,268,907)
<br />($625,671)
<br />($228,203)
<br />2.0
<br />5.6
<br />$643,236
<br />$1,040,704
<br />CZ16
<br />PG&E
<br />-211,468
<br />17599
<br />42.9
<br />($1,268,907)
<br />$37,142
<br />($228,203)
<br />>1
<br />5.6
<br />$1,306,049
<br />$1,040,704
<br />CZ16-2
<br />LA
<br />-155,861
<br />16917
<br />54.7
<br />($1,265,139)
<br />($568,892)
<br />($106,835)
<br />2.2
<br />11.8
<br />$696,246
<br />$1,158,304
<br />ON
<br />2019-07-25
<br />520
<br />
|