Appendices - GSA

Table B-10: Life-Cycle Costs for RE Solutions Case, Base Case, and ROI
(without incentives)
Name
Renewable
Energy
Initial Cost
($)
RE Life-
Cycle
O&M
Cost ($)
RE Life-
Cycle
Biomass
Fuel Cost
($)
RE Life-
Cycle Gas
Cost ($)
RE Life-
Cycle
Electric Cost
($)
RE Case
Life-Cycle
Cost ($)
Base Case
Life-Cycle
Cost ($)
Return
on
invest
ment
(%)
Laurier, WA $31,892 $310 $0 $359 $54,226 $84,751 $115,171 13.1%
Sweetgrass, MT $225,652 $164,473 $39,981 $362 $524,075 $926,893 $1,131,193 13.0%
Otay Mesa, CA $1,000,242 $60,560 $0 $1,206,212 $5,609,206 $7,571,426 $8,525,158 12.7%
Fort Kent, ME $112,520 $161,396 $39,771 $175,759 $112,459 $553,009 $649,941 12.6%
Orient, ME $19,355 $232 $0 $6,344 $53,666 $77,119 $94,455 12.6%
San Ysidro, CA $1,039,517 $102,378 $0 $2,520,953 $7,293,202 $10,407,761 $11,365,375 12.4%
Beebe Plain, VT $10,345 $0 $0 $49,698 $78,016 $128,300 $137,465 12.4%
Ogdensburg NY $377,470 $0 $0 $423,030 $1,538,422 $2,234,485 $2,569,924 12.3%
Eastport, ID $57,326 $0 $0 $67,158 $384,676 $491,441 $538,000 12.3%
St. John ND $9,675 $0 $0 $50,667 $98,880 $149,141 $156,946 12.2%
Derby Line, VT $102,253 $1,290 $0 $160,242 $224,594 $453,948 $535,282 11.9%
Fort Fairfield, ME $30,203 $685 $0 $120,981 $182,341 $310,294 $334,467 11.8%
Limestone, ME $24,553 $650 $0 $89,362 $118,874 $215,812 $235,286 11.8%
East Richford, VT $27,681 $0 $0 $60,209 $160,275 $235,045 $257,160 11.8%
Ferry Point, ME $73,078 $1,336 $0 $34,826 $703,513 $797,020 $850,481 11.6%
Jackman, ME $32,959 $0 $0 $17,056 $270,810 $313,910 $337,700 11.5%
Roma, TX $85,057 $3,315 $0 $3,903 $1,447,274 $1,521,923 $1,587,054 11.5%
Pembina, ND $137,934 $0 $0 $1,532,384 $1,838,664 $3,221,645 $3,320,512 11.5%
Porthill, ID $24,445 $531 $0 $3,916 $108,281 $134,387 $151,440 11.3%
San Luis, AZ $289,853 $248,428 $70,273 $340,985 $1,409,058 $2,253,582 $2,452,837 11.2%
DOT, TX, leased $189,091 $7,576 $0 $473,885 $1,174,698 $1,744,160 $1,878,746 11.2%
Madawaska, ME $42,018 $816 $0 $156,770 $341,295 $508,829 $538,666 11.1%
Norton, VT $26,317 $0 $0 $159,794 $270,974 $425,853 $444,738 11.1%
Alcan, AK $403,956 $20,667 $245 $3,925,689 $1,390,247 $5,032,271 $5,302,416 11.1%
Derby Line, VT $34,673 $0 $0 $413,343 $481,346 $852,106 $876,501 11.1%
Del Rio, TX $288,329 $12,463 $0 $604,546 $2,221,514 $2,989,214 $3,192,497 11.0%
VanBuren, ME $36,550 $700 $0 $105,008 $208,585 $329,151 $352,943 10.9%
Vanceboro, ME $48,446 $1,000 $0 $161,326 $234,147 $412,727 $445,136 10.9%
Beecher Falls, VT $41,812 $1,019 $0 $74,064 $250,919 $350,836 $378,661 10.8%
Highgate Springs 3,
VT
$12,905 $0 $0 $86,643 $95,113 $178,256 $186,327 10.3%
Coburn Gore, ME $140,181 $146,654 $33,649 $227,588 $54,958 $546,031 $627,043 10.3%
Grand Portage, MN $73,841 $0 $0 $271,835 $392,215 $684,020 $726,801 10.2%
Houlton, ME $174,282 $147,476 $35,297 $171,395 $824,960 $1,297,218 $1,392,579 10.2%
Progreso, TX $81,634 $3,752 $0 $215,112 $523,709 $778,603 $826,572 10.2%
St. Francis, ME $3,825 $217 $0 $13,575 $42,174 $56,893 $58,984 10.1%
Richford, VT $36,618 $870 $0 $82,211 $206,162 $308,121 $329,003 10.0%
123