Retrotec USACE - Manual (Page 429)

Appendix M M7
TABLE M3. LIFE-CYCLE COST ANALYSIS SUMMARY RESULTS
NIST BLCC 5.3-09: Summary LCC Report
Alternative: Existing System
Present Value Annual Value
Initial Cost $1,500 $126
Energy Consumption Costs $13,966 $1,170
Energy Demand Costs $0 $0
Energy Utility Rebates $0 $0
Water Usage Costs $0 $0
Water Disposal Costs $0 $0
Annually Recurring OM&R
Costs $597 $50
Non-Annually Recurring
OM&R Costs $149 $12
Replacement Costs $446 $37
Less Remaining Value -$289 -$24
Total Life-Cycle Cost $16,370 $1,372
Alternative: New System
Present Value Annual Value
Initial Cost $3,000 $251
Energy Consumption Costs $9,544 $800
Energy Demand Costs $0 $0
Energy Utility Rebates $0 $0
Water Usage Costs $0 $0
Water Disposal Costs $0 $0
Annually Recurring OM&R
Costs $1,194 $100
Non-Annually Recurring
OM&R Costs $474 $40
Replacement Costs $0 $0
Less Remaining Value -$481 -$40
Total Life-Cycle Cost $13,730 $1,150