|
7.A. - Page 271 of 285
<br />2019 Nonresidential New Construction Reach Code Cost Effectiveness Study
<br />Fi ure 77. Cost Effectiveness for Small Hotel - All -Electric + 80kW PV + 50 kWh tery
<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 />50kWh Battery
<br />CZ01
<br />PG&E
<br />-55,323
<br />16917
<br />75.7
<br />($1,095,542)
<br />($238,351)
<br />$118,605
<br />4.6
<br />>1
<br />$857,191
<br />$1,214,147
<br />CZ02
<br />PG&E
<br />7,849
<br />12677
<br />67.4
<br />($1,096,515)
<br />$129,794
<br />$239,632
<br />>1
<br />>1
<br />$1,226,309
<br />$1,336,146
<br />CZ03
<br />PG&E
<br />14,594
<br />12322
<br />67.7
<br />($1,098,787)
<br />$43,166
<br />$235,280
<br />>1
<br />>1
<br />$1,141,953
<br />$1,334,067
<br />CZ04
<br />PG&E
<br />14,459
<br />11927
<br />64.4
<br />($1,098,622)
<br />$148,698
<br />$249,244
<br />>1
<br />>1
<br />$1,247,320
<br />$1,347,866
<br />CZ04-2
<br />CPAU
<br />14,459
<br />11927
<br />64.4
<br />($1,098,622)
<br />$286,573
<br />$249,244
<br />>1
<br />>1
<br />$1,385,195
<br />$1,347,866
<br />CZ05
<br />PG&E
<br />24,292
<br />11960
<br />67.6
<br />($1,098,675)
<br />$53,719
<br />$244,514
<br />>1
<br />>1
<br />$1,152,394
<br />$1,343,189
<br />CZ06
<br />SCE
<br />47,762
<br />8912
<br />57.2
<br />($1,098,816)
<br />$165,763
<br />$267,221
<br />>1
<br />>1
<br />$1,264,579
<br />$1,366,037
<br />CZ06-2
<br />LA
<br />61,252
<br />8188
<br />57.1
<br />($1,097,164)
<br />$138,060
<br />$283,797
<br />>1
<br />>1
<br />$1,235,223
<br />$1,380,960
<br />CZ07
<br />SDG&E
<br />55,588
<br />8353
<br />56.2
<br />($1,095,134)
<br />$138,718
<br />$286,483
<br />>1
<br />>1
<br />$1,233,852
<br />$1,381,618
<br />CZ08
<br />SCE
<br />55,588
<br />8353
<br />56.2
<br />($1,095,134)
<br />$165,932
<br />$286,483
<br />>1
<br />>1
<br />$1,261,066
<br />$1,381,618
<br />CZ08-2
<br />LA
<br />54,162
<br />8402
<br />56.1
<br />($1,096,932)
<br />$149,615
<br />$269,453
<br />>1
<br />>1
<br />$1,246,548
<br />$1,366,386
<br />CZ09
<br />SCE
<br />54,162
<br />8402
<br />56.1
<br />($1,096,932)
<br />$171,168
<br />$269,453
<br />>1
<br />>1
<br />$1,268,101
<br />$1,366,386
<br />CZ09-2
<br />LA
<br />49,832
<br />8418
<br />54.1
<br />($1,093,934)
<br />$120,627
<br />$250,720
<br />>1
<br />>1
<br />$1,214,561
<br />$1,344,654
<br />CZ10
<br />SDG&E
<br />49,832
<br />8418
<br />54.1
<br />($1,093,934)
<br />$136,144
<br />$250,720
<br />>1
<br />>1
<br />$1,230,078
<br />$1,344,654
<br />CZ10-2
<br />SCE
<br />25,148
<br />10252
<br />57.3
<br />($1,094,743)
<br />$160,744
<br />$233,842
<br />>1
<br />>1
<br />$1,255,487
<br />$1,328,585
<br />CZ11
<br />PG&E
<br />26,813
<br />10403
<br />59.2
<br />($1,096,183)
<br />$10,314
<br />$247,504
<br />>1
<br />>1
<br />$1,106,497
<br />$1,343,686
<br />CZ12
<br />PG&E
<br />27,217
<br />10403
<br />59.3
<br />($1,096,183)
<br />$206,749
<br />$248,790
<br />>1
<br />>1
<br />$1,302,931
<br />$1,344,973
<br />CZ12-2
<br />SMUD
<br />26,027
<br />10029
<br />56.5
<br />($1,094,555)
<br />$164,506
<br />$229,300
<br />>1
<br />>1
<br />$1,259,061
<br />$1,323,856
<br />CZ13
<br />PG&E
<br />41,123
<br />10056
<br />59.7
<br />($1,094,914)
<br />$25,707
<br />$276,947
<br />>1
<br />>1
<br />$1,120,621
<br />$1,371,860
<br />CZ14
<br />SDG&E
<br />41,123
<br />10056
<br />59.7
<br />($1,094,914)
<br />$119,382
<br />$276,947
<br />>1
<br />>1
<br />$1,214,296
<br />$1,371,860
<br />CZ14-2
<br />SCE
<br />82,697
<br />5579
<br />45.5
<br />($1,093,034)
<br />$209,837
<br />$277,287
<br />>1
<br />>1
<br />$1,302,871
<br />$1,370,321
<br />CZ15
<br />SCE
<br />-77,815
<br />17599
<br />71.1
<br />($1,099,310)
<br />($193,758)
<br />$65,850
<br />5.7
<br />>1
<br />$905,552
<br />$1,165,160
<br />CZ16
<br />PG&E
<br />-77,815
<br />17599
<br />71.1
<br />($1,099,310)
<br />$175,872
<br />$65,850
<br />>1
<br />>1
<br />$1,275,182
<br />$1,165,160
<br />CZ16-2
<br />LA
<br />-55,323
<br />16917
<br />75.7
<br />($1,095,542)
<br />($238,351)
<br />$118,605
<br />4.6
<br />>1
<br />$857,191
<br />$1,214,147
<br />2019-07-25
<br />523
<br />
|