Appendices - GSA

LPOE Site Name
Table B-18: Return on Investment of RE Solutions
(without incentives)
Renewable
Energy Initial
Cost
RE Case Life-
Cycle Cost
Base Case
Life-Cycle
Cost
RE Solution
Case Return on
investment
Otay Mesa, CA $1,000,242 $7,571,426 $8,525,158 12.7%
Fort Kent, ME $112,520 $553,009 $649,941 12.6%
Orient, ME $19,355 $77,119 $94,455 12.6%
San Ysidro, CA $1,039,517 $10,407,761 $11,365,375 12.4%
Beebe Plain, VT $10,345 $128,300 $137,465 12.4%
Ogdensburg NY $377,470 $2,234,485 $2,569,924 12.3%
Eastport, ID $57,326 $491,441 $538,000 12.3%
St. John ND $9,675 $149,141 $156,946 12.2%
Derby Line, VT $102,253 $453,948 $535,282 11.9%
Fort Fairfield, ME $30,203 $310,294 $334,467 11.8%
East Richford, VT $27,681 $235,045 $257,160 11.8%
Limestone, ME $24,553 $215,812 $235,286 11.8%
Ferry Point, ME $73,078 $797,020 $850,481 11.6%
Pembina, ND $137,934 $3,221,645 $3,320,512 11.5%
Roma, TX $85,057 $1,521,923 $1,587,054 11.5%
Jackman, ME $32,959 $313,910 $337,700 11.5%
Porthill, ID $24,445 $134,387 $151,440 11.3%
San Luis, AZ $289,853 $2,253,582 $2,452,837 11.2%
DOT, TX (leased) $189,091 $1,744,160 $1,878,746 11.2%
Alcan, AK $403,956 $5,032,271 $5,302,416 11.1%
Madawaska, ME $42,018 $508,829 $538,666 11.1%
Derby Line, VT $34,673 99852,106 $876,501 11.1%
Norton, VT $26,317 $425,853 $444,738 11.1%
Del Rio, TX $288,329 $2,989,214 $3,192,497 11.0%
Vanceboro, ME $48,446 $412,727 $445,136 10.9%
VanBuren, ME $36,550 $329,151 $352,943 10.9%
Beecher Falls, VT $41,812 $350,836 $378,661 10.8%
Coburn Gore, ME $140,181 $546,031 $627,043 10.3%
Highgate Springs 3, VT $12,905 $178,256 $186,327 10.3%
Houlton, ME $174,282 $1,297,218 $1,392,579 10.2%
Progreso, TX $81,634 $778,603 $826,572 10.2%
Grand Portage, MN $73,841 $684,020 $726,801 10.2%
St. Francis, ME $3,825 $56,893 $58,984 10.1%
Naco, AZ $70,556 $656,596 $697,006 10.0%
Richford, VT $36,618 $308,121 $329,003 10.0%
Chateaugay, NY $28,841 $292,562 $307,451 9.8%
Trout, River, NY $55,944 $371,460 $400,914 9.7%
152