| Technology/Project | NPV benefits | NPV cost | NPV net benefit | Benefit cost ratio | Levelized cost of energy: electricity ($/kwh) |
Levelized cost of energy: heating oil ($/gal) |
Gallons fuel saved per year |
|---|---|---|---|---|---|---|---|
| Residential Energy Efficiency | $1,754,921 | $1,003,618 | $751,303 | 1.7 | N/A | $3.52 | 19,732 |
| Non-residential Energy Efficiency | $927,487 | $1,296,843 | $-369,356 | 0.7 | $0.30 | $2.64 | 25,415 |
| Water and Wastewater Efficiency | $412,032 | $113,516 | $298,516 | 3.6 | $0.17 | $1.58 | 3,096 |
| Wind Power (Modeled) | $545,547 | $2,185,404 | $-1,639,857 | 0.2 | $0.73 | N/A | 16,309 |
| Solar Power | $49,296 | $120,679 | $-71,383 | 0.4 | $0.72 | N/A | 1,218 |
| Hydropower: Golovin (East Tributary and Upper Cheenik Creek) -- Cheenik Creek, Upper | $-3,302,463 | $21,622,870 | $-24,925,333 | -0.2 | $3.14 | N/A | 21,465 |
| Hydropower: White Mountain (Eagle Creek) | $-3,265,128 | $28,622,672 | $-31,887,801 | -0.1 | $2.37 | N/A | 37,796 |
| Transmission and Interties | $-6,867,317 | $11,861,315 | $-18,728,632 | -0.6 | $1.85 | N/A | 61,874 |
| Diesel Efficiency | $394,968 | $2,598,864 | $-2,203,896 | 0.2 | $0.20 | N/A | 6,167 |
| Biomass for Heat (Cordwood) | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Biomass for Heat (Pellet) | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Residential ASHP | $531,417 | $2,004,276 | $-1,472,860 | 0.3 | N/A | $11.32 | 56,963 |
| Non-Residential ASHP | $195,253 | $1,017,951 | $-822,698 | 0.2 | N/A | $11.28 | 29,325 |
Cost effective projects have a benefit cost ratio greater than 1.0.