|
7.A. - Page 280 of 285
<br />2019 Nonresidential New Construction Reach Code Cost Effectiveness Study
<br />Figure 81. Healdsburg Utility Rates Analysis - Small Hotel, All Packages Cost Effectiveness Summary
<br />Prototype
<br />Package
<br />Elec
<br />Savings
<br />(kWh)
<br />Gas
<br />Savings
<br />(therms)
<br />GHG
<br />savings
<br />(tons)
<br />Comp-
<br />liance
<br />Margin
<br />N
<br />Incremental
<br />Package
<br />Cost
<br />Lifecycle
<br />Energy
<br />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 />Mixed Fuel + EE
<br />3,802
<br />976
<br />3.9
<br />7%
<br />$20,971
<br />$22,829
<br />$29,353
<br />1.1
<br />1.4
<br />$1,857
<br />$8,381
<br />Mixed Fuel + EE + PVB
<br />130,144
<br />976
<br />31.1
<br />7%
<br />$205,967
<br />$254,577
<br />$336,575
<br />1.2
<br />1.6
<br />$48,610
<br />$130,608
<br />Mixed Fuel + HE
<br />981
<br />402
<br />2.7
<br />3%
<br />$23,092
<br />$12,291
<br />$11,808
<br />0.5
<br />0.5
<br />-$10,801
<br />-$11,284
<br />All -Electric
<br />118,739
<br />12,677
<br />40.0
<br />-12%
<br />-$1,297,757
<br />-$24,318
<br />-$51,620
<br />53.4
<br />25.1
<br />$1,273,439
<br />$1,246,137
<br />All -Electric + EE
<br />-88,410
<br />12,677
<br />45.9
<br />1 5%
<br />-$1,265,064
<br />$45,918
<br />$20,860
<br />>1
<br />>1
<br />$1,310,982
<br />$1,285,924
<br />All -Electric + EE + PVB
<br />38,115
<br />12,677
<br />73.5
<br />5%
<br />-$1,080,068
<br />$296,233
<br />$317,296
<br />>1
<br />>1
<br />$1,376,301
<br />$1,397,365
<br />Small
<br />-All-Electric + HE -------
<br />----------
<br />Mixed Fuel + 3kW
<br />118,284
<br />------
<br />4,785
<br />12,677
<br />------
<br />0
<br />41.2
<br />--------------------
<br />--
<br />0.9
<br />-11%--
<br />-
<br />n/a
<br />---$1,283,243-
<br />$5,566
<br />---$83,994
<br />$8,927
<br />-$44,50515.3
<br />------
<br />$10,332
<br />-----
<br />1.6
<br />28.8
<br />-----
<br />1.9
<br />$1,199,249
<br />--------
<br />$3,361
<br />$1,238,738
<br />--------
<br />$4,766
<br />Hotel
<br />Mixed Fuel + 3kW + 5kWh
<br />4,785
<br />0
<br />0.9
<br />n/a
<br />$8,356
<br />$8,927
<br />$10,332
<br />1.1
<br />1.2
<br />$571
<br />$1,976
<br />Mixed Fuel +80kW
<br />127,592
<br />0
<br />25.0
<br />n/a
<br />$148,427
<br />$229,794
<br />$275,130
<br />1.5
<br />1.9
<br />$81,367
<br />$126,703
<br />Mixed Fuel + 80kW +
<br />50kWh
<br />126,332
<br />0
<br />28.1
<br />n/a
<br />$176,327
<br />$236,570
<br />$296,058
<br />1.3
<br />1.7
<br />$60,243
<br />$119,731
<br />All -Electric + 3kW
<br />113,954
<br />12,677
<br />40.9
<br />n/a
<br />-$1,292,191
<br />-$14,447
<br />-$41,288
<br />89.4
<br />31.3
<br />$1,277,744
<br />$1,250,902
<br />All -Electric + 3kW + 5kWh
<br />113,954
<br />12,677
<br />40.9
<br />n/a
<br />-$1,289,401
<br />-$14,447
<br />-$41,288
<br />89.3
<br />31.2
<br />$1,274,954
<br />$1,248,112
<br />All -Electric + 80kW
<br />8,853
<br />12,677
<br />65.0
<br />n/a
<br />-$1,149,330
<br />$222,070
<br />$223,510
<br />>1
<br />>1
<br />$1,371,400
<br />$1,372,840
<br />All -Electric + 80kW +
<br />50kWh
<br />7,849
<br />12,677
<br />67.4
<br />n/a
<br />-$1,121,430
<br />$223,812
<br />$239,632
<br />>1
<br />>1
<br />$1,345,241
<br />$1,361,062
<br />105
<br />2019-07-25
<br />532
<br />
|