Appendices - GSA
Appendices - GSA
Appendices - GSA
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
Table C-4: Return on Investment for RE Solutions<br />
(with incentives)<br />
Name<br />
Renewable<br />
Energy<br />
Initial Cost<br />
($)<br />
RE Life<br />
Cycle O&M<br />
Cost ($)<br />
Life Cycle<br />
Biomass<br />
Fuel Cost<br />
($)<br />
RE Life<br />
Cycle Gas<br />
Cost ($)<br />
RE Life<br />
Cycle<br />
Electric Cost<br />
($)<br />
Post-Tax RE<br />
Case Life-<br />
Cycle Cost<br />
($)<br />
Post-Tax<br />
Basecase<br />
Life-Cycle<br />
Cost ($)<br />
Return on<br />
investment<br />
(%)<br />
East Richford, VT $25,201 $887 $3 $55,872 $160,275 $150,528 $167,154 12.00%<br />
Richford, VT $26,257 $1,169 $3 $84,947 $206,161 $196,608 $213,852 12.00%<br />
Canaan, VT $17,390 $882 $3 $61,198 $176,414 $158,625 $169,679 11.90%<br />
Rouses Pt., NY $35,290 $2,088 $26 $171,575 $229,483 $264,806 $287,016 11.80%<br />
Progreso, TX $63,338 $3,761 $3 $215,081 $523,709 $497,352 $537,272 11.80%<br />
Houlton, ME $181,660 $154,597 $34,965 $69,211 $824,074 $802,043 $905,176 11.60%<br />
DOT, TX (leased) $259,733 $224,255 $85,105 $144,925 $986,301 $1,068,667 $1,221,185 11.60%<br />
Los Indios, TX $203,776 $5,523 $3 $73,867 $2,600,711 $1,853,271 $1,979,937 11.50%<br />
Rio Grande City, TX $73,003 $2,786 $3 $4,451 $1,425,134 $970,472 $1,015,530 11.50%<br />
Beebe Plain, VT $11,183 $519 $3 $45,770 $78,015 $82,603 $89,352 11.50%<br />
Milltown ME $5,320 $561 $26 $13,918 $153,038 $109,963 $113,059 11.40%<br />
Juarez-Lincoln, TX $439,528 $16,811 $3 $241,944 $5,117,020 $3,727,748 $3,995,410 11.40%<br />
Niagra Falls, NY $1,072,720 $209,376 $42,019 $130,237 $1,376,446 $1,818,025 $2,434,955 11.30%<br />
El Paso, TX (out leased) $30,100 $571 $3 $8,528 $1,962,810 $1,289,215 $1,306,938 11.30%<br />
Limestone, ME $35,570 $1,579 $26 $92,393 $89,865 $132,134 $152,936 11.20%<br />
Del Rio, TX $290,567 $14,196 $3 $511,703 $2,221,514 $1,907,529 $2,075,123 11.20%<br />
Portal, ND $14,679 $75 $26 $75,344 $335,560 $266,441 $274,261 11.10%<br />
Eagle Pass, TX $197,038 $9,532 $3 $363,756 $1,160,808 $1,079,835 $1,193,077 11.10%<br />
Blaine, WA $98,235 $3,651 $3 $23,106 $497,621 $400,278 $452,376 11.10%<br />
Grand Portage, MN $75,984 $3,214 $26 $238,514 $392,214 $433,262 $472,420 10.80%<br />
Dunseith, ND $18,542 $1,123 $26 $25,503 $178,013 $141,387 $150,652 10.80%<br />
Laredo TX $60,386 $2,663 $3 $2,360 $945,194 $651,772 $684,557 10.80%<br />
West Berkshire,VT $22,302 $742 $3 $48,128 $136,805 $129,234 $141,205 10.80%<br />
Blaine, WA $165,956 $6,011 $3 $91,783 $671,314 $595,397 $676,405 10.50%<br />
Pembina, ND $201,543 $16,242 $3 $1,367,604 $1,838,664 $2,063,780 $2,158,333 10.40%<br />
Point Robert, WA $143,116 $4,011 $3 $4,787 $413,220 $365,950 $433,903 10.40%<br />
Vanceboro, ME $64,673 $3,087 $26 $145,558 $210,862 $258,888 $289,338 10.30%<br />
Norton, VT $32,233 $1,734 $3 $142,305 $270,974 $273,526 $289,080 10.30%<br />
Highgate Springs 3, VT $14,695 $718 $3 $79,142 $95,113 $114,017 $121,113 10.30%<br />
Roseau, MN $84,598 $3,071 $26 $170,639 $534,961 $494,305 $531,543 10.10%<br />
Alburg Springs, VT $13,186 $542 $3 $54,876 $74,914 $86,841 $92,815 10.00%<br />
Turner, MT $24,024 $336 $26 $0 $19,438 $28,630 $38,749 9.70%<br />
Derby Line, VT $150,958 $215,705 $49,690 $166,701 $254,749 $512,621 $569,725 9.60%<br />
Danville, WA $35,884 $938 $3 $6,817 $152,322 $126,113 $140,495 9.60%<br />
Alexandria Bay, NY $554,584 $22,466 $26 $15,544 $2,055,651 $1,713,705 $1,920,019 9.10%<br />
Admin, TX (leased) $149,034 $9,549 $3 $65,276 $3,126,952 $2,154,097 $2,207,059 9.00%<br />
Convent, TX $103,878 $5,654 $3 $63,705 $2,064,851 $1,436,701 $1,472,631 8.90%<br />
169
Change language