|
7.A. - Page 269 of 285
<br />2019 Nonresidential New Construction Reach Code Cost Effectiveness Study
<br />Figure 75. Cost Effectiveness for Small Hotel - All -Electric + 3kW PV + 5 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 />$-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 />All -Electric
<br />+ 3kW PV + SkWh Battery
<br />CZ01
<br />PG&E
<br />-155,861
<br />16917
<br />54.7
<br />($1,288,428)
<br />($568,892)
<br />($106,835)
<br />2.3
<br />12.1
<br />$719,536
<br />$1,181,593
<br />CZ02
<br />PG&E
<br />-113,954
<br />12677
<br />40.9
<br />($1,288,428)
<br />($229,433)
<br />($41,288)
<br />5.6
<br />31.2
<br />$1,058,996
<br />$1,247,140
<br />CZ03
<br />PG&E
<br />105,862
<br />12322
<br />41.4
<br />($1,288,428)
<br />($309,874)
<br />($41,175)
<br />4.2
<br />31.3
<br />$978,554
<br />$1,247,253
<br />CZ04
<br />PG&E
<br />-108,570
<br />11927
<br />37.5
<br />($1,288,428)
<br />($208,239)
<br />($42,689)
<br />6.2
<br />30.2
<br />$1,080,190
<br />$1,245,740
<br />CZ04-2
<br />CPAU
<br />-108,570
<br />11927
<br />37.5
<br />($1,288,428)
<br />($6,261)
<br />($42,689)
<br />205.8
<br />30.2
<br />$1,282,167
<br />$1,245,740
<br />CZ05
<br />PG&E
<br />-103,579
<br />11960
<br />39.3
<br />($1,288,428)
<br />($332,879)
<br />($44,051)
<br />3.9
<br />29.2
<br />$955,549
<br />$1,244,377
<br />CZ06
<br />SCE
<br />-73,524
<br />8912
<br />30.3
<br />($1,288,428)
<br />($52,341)
<br />($17,484)
<br />24.6
<br />73.7
<br />$1,236,087
<br />$1,270,944
<br />CZ06-2
<br />LA
<br />-73,524
<br />8912
<br />30.3
<br />($1,288,428)
<br />$48,898
<br />($17,484)
<br />>1
<br />73.7
<br />$1,337,326
<br />$1,270,944
<br />CZ07
<br />SDG&E
<br />-64,859
<br />8188
<br />29.0
<br />($1,288,428)
<br />($120,842)
<br />($12,337)
<br />10.7
<br />104.4
<br />$1,167,586
<br />$1,276,091
<br />CZ08
<br />SCE
<br />-67,090
<br />8353
<br />29.2
<br />($1,288,428)
<br />($43,964)
<br />($11,618)
<br />29.3
<br />110.9
<br />$1,244,464
<br />$1,276,810
<br />CZ08-2
<br />LA
<br />-67,090
<br />8353
<br />29.2
<br />($1,288,428)
<br />$48,736
<br />($11,618)
<br />>1
<br />110.9
<br />$1,337,164
<br />$1,276,810
<br />CZ09
<br />SCE
<br />-67,483
<br />8402
<br />29.3
<br />($1,288,428)
<br />($35,547)
<br />($11,126)
<br />36.2
<br />115.8
<br />$1,252,881
<br />$1,277,302
<br />CZ09-2
<br />LA
<br />-67,483
<br />8402
<br />29.3
<br />($1,288,428)
<br />$52,410
<br />($11,126)
<br />>1
<br />115.8
<br />$1,340,838
<br />$1,277,302
<br />CZ10
<br />SDG&E
<br />-75,157
<br />8418
<br />27.2
<br />($1,288,428)
<br />($156,973)
<br />($25,469)
<br />8.2
<br />50.6
<br />$1,131,455
<br />$1,262,959
<br />CZ10-2
<br />SCE
<br />-75,157
<br />8418
<br />27.2
<br />($1,288,428)
<br />($54,711)
<br />($25,469)
<br />23.5
<br />50.6
<br />$1,233,718
<br />$1,262,959
<br />CZ11
<br />PG&E
<br />-94,783
<br />10252
<br />31.9
<br />($1,288,428)
<br />($169,847)
<br />($38,904)
<br />7.6
<br />33.1
<br />$1,118,582
<br />$1,249,524
<br />CZ12
<br />PG&E
<br />-94,702
<br />10403
<br />33.0
<br />($1,288,428)
<br />($324,908)
<br />($34,968)
<br />4.0
<br />36.8
<br />$963,520
<br />$1,253,460
<br />CZ12-2
<br />SMUD
<br />-94,297
<br />10403
<br />33.1
<br />($1,288,428)
<br />$13,603
<br />($33,757)
<br />>1
<br />38.2
<br />$1,302,031
<br />$1,254,671
<br />CZ13
<br />PG&E
<br />-92,196
<br />10029
<br />31.5
<br />($1,288,428)
<br />($168,358)
<br />($40,229)
<br />7.7
<br />32.0
<br />$1,120,071
<br />$1,248,199
<br />CZ14
<br />SDG&E
<br />-96,021
<br />10056
<br />30.7
<br />($1,288,428)
<br />($308,542)
<br />($44,202)
<br />4.2
<br />29.1
<br />$979,887
<br />$1,244,226
<br />CZ14-2
<br />SCE
<br />-96,021
<br />10056
<br />30.7
<br />($1,288,428)
<br />($110,730)
<br />($44,202)
<br />11.6
<br />29.1
<br />$1,177,698
<br />$1,244,226
<br />CZ15
<br />SCE
<br />-44,856
<br />5579
<br />19.0
<br />($1,288,428)
<br />$8,996
<br />($10,256)
<br />>1
<br />125.6
<br />$1,297,425
<br />$1,278,172
<br />CZ16
<br />PG&E
<br />-211,468
<br />17599
<br />42.9
<br />($1,288,428)
<br />($625,671)
<br />($228,203)
<br />2.1
<br />5.6
<br />$662,757
<br />$1,060,225
<br />CZ16-2
<br />LA
<br />-211,468
<br />17599
<br />42.9
<br />($1,288,428)
<br />$37,142
<br />($228,203)
<br />>1
<br />5.6
<br />$1,325,570
<br />$1,060,225
<br />94
<br />2019-07-25
<br />521
<br />
|