|
7.A. - Page 270 of 285
<br />2019 Nonresidential New Construction Reach Code Cost Effectiveness Study
<br />Figure 76. Cost Effectiveness for Small Hotel - All -Electric + BO W 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 />$-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 />+ 80kW PV
<br />CZ01
<br />PG&E
<br />-54,712
<br />16917
<br />74.6
<br />($1,123,442)
<br />($240,170)
<br />$106,722
<br />4.7
<br />>1
<br />$883,272
<br />$1,230,164
<br />CZ02
<br />PG&E
<br />8,853
<br />12677
<br />65.0
<br />($1,124,415)
<br />$128,649
<br />$223,510
<br />>1
<br />>1
<br />$1,253,063
<br />$1,347,925
<br />CZ03
<br />PG&E
<br />15,612
<br />12322
<br />65.3
<br />($1,126,687)
<br />$44,532
<br />$215,260
<br />>1
<br />>1
<br />$1,171,219
<br />$1,341,947
<br />CZ04
<br />PG&E
<br />15,490
<br />11927
<br />62.0
<br />($1,126,522)
<br />$145,778
<br />$225,402
<br />>1
<br />>1
<br />$1,272,300
<br />$1,351,924
<br />CZ04-2
<br />CPAU
<br />15,490
<br />11927
<br />62.0
<br />($1,126,522)
<br />$289,094
<br />$225,402
<br />>1
<br />>1
<br />$1,415,616
<br />$1,351,924
<br />CZ05
<br />PG&E
<br />25,436
<br />11960
<br />64.8
<br />($1,126,575)
<br />$56,019
<br />$229,149
<br />>1
<br />>1
<br />$1,182,594
<br />$1,355,724
<br />CZ06
<br />SCE
<br />48,875
<br />8912
<br />54.4
<br />($1,126,716)
<br />$163,343
<br />$253,445
<br />>1
<br />>1
<br />$1,290,060
<br />$1,380,161
<br />CZ06-2
<br />LA
<br />62,439
<br />8188
<br />54.1
<br />($1,125,064)
<br />$115,822
<br />$266,502
<br />>1
<br />>1
<br />$1,240,886
<br />$1,391,565
<br />CZ07
<br />SDG&E
<br />56,727
<br />8353
<br />53.5
<br />($1,123,034)
<br />$147,987
<br />$275,773
<br />>1
<br />>1
<br />$1,271,022
<br />$1,398,808
<br />CZ08
<br />SCE
<br />56,727
<br />8353
<br />53.5
<br />($1,123,034)
<br />$163,971
<br />$275,773
<br />>1
<br />>1
<br />$1,287,005
<br />$1,398,808
<br />CZ08-2
<br />LA
<br />55,185
<br />8402
<br />53.7
<br />($1,124,832)
<br />$155,101
<br />$266,880
<br />>1
<br />>1
<br />$1,279,933
<br />$1,391,712
<br />CZ09
<br />SCE
<br />55,185
<br />8402
<br />53.7
<br />($1,124,832)
<br />$169,010
<br />$266,880
<br />>1
<br />>1
<br />$1,293,843
<br />$1,391,712
<br />CZ09-2
<br />LA
<br />50,731
<br />8418
<br />52.0
<br />($1,121,834)
<br />$113,936
<br />$249,207
<br />>1
<br />>1
<br />$1,235,770
<br />$1,371,041
<br />CZ10
<br />SDG&E
<br />50,731
<br />8418
<br />52.0
<br />($1,121,834)
<br />$138,265
<br />$249,207
<br />>1
<br />>1
<br />$1,260,099
<br />$1,371,041
<br />CZ10-2
<br />SCE
<br />25,882
<br />10252
<br />55.6
<br />($1,122,643)
<br />$162,626
<br />$229,944
<br />>1
<br />>1
<br />$1,285,269
<br />$1,352,587
<br />CZ11
<br />PG&E
<br />27,731
<br />10403
<br />57.1
<br />($1,124,083)
<br />$12,954
<br />$236,794
<br />>1
<br />>1
<br />$1,137,037
<br />$1,360,876
<br />CZ12
<br />PG&E
<br />28,136
<br />10403
<br />57.2
<br />($1,124,083)
<br />$206,756
<br />$238,005
<br />>1
<br />>1
<br />$1,330,839
<br />$1,362,087
<br />CZ12-2
<br />SMUD
<br />26,706
<br />10029
<br />55.0
<br />($1,122,455)
<br />$165,991
<br />$219,574
<br />>1
<br />>1
<br />$1,288,446
<br />$1,342,030
<br />CZ13
<br />PG&E
<br />41,989
<br />10056
<br />57.8
<br />($1,122,814)
<br />$22,333
<br />$273,768
<br />>1
<br />>1
<br />$1,145,147
<br />$1,396,582
<br />CZ14
<br />SDG&E
<br />41,989
<br />10056
<br />57.8
<br />($1,122,814)
<br />$120,943
<br />$273,768
<br />>1
<br />>1
<br />$1,243,757
<br />$1,396,582
<br />CZ14-2
<br />SCE
<br />83,393
<br />5579
<br />44.0
<br />($1,120,934)
<br />$210,511
<br />$276,228
<br />>1
<br />>1
<br />$1,331,445
<br />$1,397,162
<br />CZ15
<br />SCE
<br />-76,971
<br />17599
<br />69.2
<br />($1,127,210)
<br />($199,308)
<br />$53,550
<br />5.7
<br />>1
<br />$927,902
<br />$1,180,760
<br />CZ16
<br />PG&E
<br />-76,971
<br />17599
<br />69.2
<br />($1,127,210)
<br />$172,787
<br />$53,550
<br />>1
<br />>1
<br />$1,299,997
<br />$1,180,760
<br />CZ16-2
<br />LA
<br />-54,712
<br />16917
<br />74.6
<br />($1,123,442)
<br />($240,170)
<br />$106,722
<br />4.7
<br />>1
<br />$883,272
<br />$1,230,164
<br />ON
<br />2019-07-25
<br />522
<br />
|