Project Green District Energy Feasibility Study - Partners in Project ...

Bldg. No.2: Fairfield Inn & Suites (Marriott) Toronto Airport
Basic Building Data
Building Name Fairfield Inn & Suites (Marriott) Toronto Airport
Building Address 3299 Caroga Drive
Building Use Hotel
Hours of Operation 24/7
Total Building Area 10,424 m² (112,200 ft²)
No. of Stories 11 above grade
Current Installed Capacity Unknown
Building Age Unknown
Age of Equipment
Building HVAC System Description: Unknown
Fairfield Inn & Suites (Marriott) Toronto Airport: 3299 Caroga Drive - Self Generation
Costs (Annual Costs)
Line Values
1 Peak Load Heating 600 kW
2 Equivalent Full Load Hours 1,300
3 Annual Heating Energy Requirement 780 MWh
4 Seasonal Efficiency 60%
5 Total Annual Fuel Input (Natural Gas, MWh) 1,300 MWh
6 Total Annual Fuel Input (Natural Gas, GJ) 4,680 GJ
7 Current Average Fuel Price $10.94 /GJ
8 Total Fuel Cost (1) (Line 6 x Line 7): $51,200
9 Current Operation & Maintenance of the Heating Plant
10 Electricity for Boiler $500
11 Water, Sewer, Water Treatment $1,200
12 Equipment Insurance $1,400
13 Preventative Maintenance & Repair $2,000
14 Administration and Management $800
15 Labour Cost (0.125 FTE) $7,500
16 Total Operation & Maintenance Cost (2): $13,400
17 Capital Replacement Avoidance Cost
18 Escalated Capital Replacement Cost (@3%) $297,500
19
Total Sinking Annual Fund Equivalent of Future Replacement
Cost Subtotal (3):
$14,300
20 Total Annual Cost of On-Site Heating Production (1) + (2) + (3): $78,900
21 Total Annual Non-Fuel Costs (2) + (3): $27,700